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): ~~May~~June 2527, 2005 (Date of earliest event reported) GS Mortgage Securities Corporation (as Depositor under the Trust Agreement, dated as March 1, 2005, providing for the issuance of GSAA Trust 2005-4 Asset-Backed Certificates Series 2005-4) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-120274-12 13-3387389 (Commission File Number) (I.R.S. Employer Identification No.) 85 Broad Street New York, New York 1004 (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 ~~May~~June 2527, 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 Corporation, Registrant Date: Jun 0230, 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 ~~May~~June 2527, 2005.

GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 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					11
										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										10. Realized Loss Report					18
										11. Realized Loss Detail Report					21
				Servicer(s)
										12. Triggers and Adj. Cert. Report					22
				Greenpoint Mortgage
										13. Additional Certificate Report					23
				IndyMac Bank
				Countrywide Funding Corporation
				Underwriter(s)
				Goldman Sachs & Co.
										Total Number of Pages					23
				Dates						Contacts
				Cut-Off Date:			March 01, 2005			Hang Luu
				Close Date:			March 30, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~May~~June 2527, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~April~~May 2931, 2005
										Main Phone Number:			(714) 247-6000
							May 24, 2005
							June 24, 2005
										https://www.tss.db.com/invr
Page 1 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					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	FLT, STEP,	$	185,000,000.00		~~177~~169,~~927~~157,~~597~~258.6036		~~464~~496,~~094~~194.4862		8,~~770~~479,~~339~~804.2422		98,~~234~~975,~~433~~998.7284		0.00		0.00		~~169~~160,~~157~~677,~~258~~454.3614
A-2	FLT, STEP,	$	56,332,000.00		56,332,000.00		~~151~~170,~~626~~404.9730		0.00		~~151~~170,~~626~~404.9730		0.00		0.00		56,332,000.00
A-3	FLT, STEP,	$	59,769,000.00		59,769,000.00		~~166~~186,~~357~~827.0593		0.00		~~166~~186,~~357~~827.0593		0.00		0.00		59,769,000.00
A-4	FLT, STEP,	$	6,640,000.00		6,640,000.00		1820,~~702~~999.6700		0.00		1820,~~702~~999.6700		0.00		0.00		6,640,000.00
A-5	FLT, STEP,	$	214,912,000.00		~~209~~203,~~972~~848,~~963~~166.1315		~~566~~618,~~927~~509.0031		65,~~124~~921,~~796~~900.9883		6,~~691~~540,~~723~~410.9814		0.00		0.00		~~203~~197,~~848~~926,~~166~~265.1532
A-6	FLT, STEP,	$	23,879,000.00		2322,~~330~~649,~~220~~690.6885		6369,~~963~~761.6905		~~680~~657,~~529~~985.8392		~~744~~727,~~493~~746.5297		0.00		0.00		2221,~~649~~991,~~690~~704.8593
M-1	MEZ, STEP,	$	16,958,000.00		16,958,000.00		4854,~~895~~873.5726		0.00		4854,~~895~~873.5726		0.00		0.00		16,958,000.00
M-2	MEZ, STEP,	$	11,306,000.00		11,306,000.00		3539,~~048~~278.6093		0.00		3539,~~048~~278.6093		0.00		0.00		11,306,000.00
B-1	SUB, STEP,	$	6,248,000.00		6,248,000.00		2124,~~711~~283.8089		0.00		2124,~~711~~283.8089		0.00		0.00		6,248,000.00
B-2	SUB, STEP,	$	2,975,000.00		2,975,000.00		1011,~~586~~835.0454		0.00		1011,~~586~~835.0454		0.00		0.00		2,975,000.00
B-3	SUB, STEP,	$	2,975,000.00		2,975,000.00		1213,~~197~~608.5015		0.00		1213,~~197~~608.5015		0.00		0.00		2,975,000.00
B-4	SUB, STEP,	$	2,975,000.00		2,975,000.00		12,395.83		0.00		12,395.83		0.00		0.00		2,975,000.00
X	OC,IO	$	5,058,422.06		5,057,734.79		1856,~~077,992~~514.8392		0.00		1856,~~077,992~~514.8392		0.00		0.00		5,057,734.79
P		$	0.00		0.00		4924,~~977~~689.2620		0.00		4924,~~977~~689.2620		0.00		0.00		0.00
R-1	R	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	R	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			595,027,622.06		~~582~~566,~~466~~890,~~516~~850.2015		2,~~700~~600,~~477~~175.2993		15,~~575~~059,~~666~~690.0597		1817,~~276~~659,~~143~~866.3490		0.00		0.00		~~566~~551,~~890~~831,~~850~~159.1518
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	0405/25/05		0506/2426/05		F-Act/360		36242DZJ5		185,000,000.00		~~961~~914.~~770798~~363559		2.~~508619~~682133		4745.~~407239~~836780		4948.~~915858~~518913	~~914~~868.~~363559~~526779
A-2	0405/25/05		0506/2426/05		F-Act/360		36242DZK2		56,332,000.00		1,000.000000		23.~~691667~~025000		0.000000		23.~~691667~~025000	1,000.000000
A-3	0405/25/05		0506/2426/05		F-Act/360		36242DZL0		59,769,000.00		1,000.000000		23.~~783333~~125833		0.000000		23.~~783333~~125833	1,000.000000
A-4	0405/25/05		0506/2426/05		F-Act/360		36242DZM8		6,640,000.00		1,000.000000		23.~~816667~~162500		0.000000		23.~~816667~~162500	1,000.000000
A-5	0405/25/05		0506/2426/05		F-Act/360		36242DZN6		214,912,000.00		~~977~~948.~~018329~~519236		2.~~637949~~877965		2827.~~499093~~555003		3130.~~137042~~432969	~~948~~920.~~519236~~964233
A-6	0405/25/05		0506/2426/05		F-Act/360		36242DZP1		23,879,000.00		~~977~~948.~~018329~~519237		2.~~678659~~921439		2827.~~499093~~555003		3130.~~177751~~476442	~~948~~920.~~519237~~964233
M-1	0405/25/05		0506/2426/05		F-Act/360		36242DZQ9		16,958,000.00		1,000.000000		23.~~883334~~235833		0.000000		23.~~883334~~235833	1,000.000000
M-2	0405/25/05		0506/2426/05		F-Act/360		36242DZR7		11,306,000.00		1,000.000000		3.~~100000~~474167		0.000000		3.~~100000~~474167	1,000.000000
B-1	0405/25/05		0506/2426/05		F-Act/360		36242DZS5		6,248,000.00		1,000.000000		3.~~475000~~886666		0.000000		3.~~475000~~886666	1,000.000000
B-2	0405/25/05		0506/2426/05		F-Act/360		36242DZT3		2,975,000.00		1,000.000000		3.~~558333~~978333		0.000000		3.~~558333~~978333	1,000.000000
B-3	0405/25/05		0506/2426/05		F-Act/360		36242DZU0		2,975,000.00		1,000.000000		4.~~100000~~574168		0.000000		4.~~100000~~574168	1,000.000000
B-4	0405/01/05		0405/30/05		A-30/360		36242DZV8		2,975,000.00		1,000.000000		4.166666		0.000000		4.166666	1,000.000000
X	0405/01/05		0405/30/05		F-30/360		36242DZW6		300,043,022.06		16.856699		32.~~592794~~854640		0.000000		32.~~592794~~854640	16.856699
P	0405/01/05		0405/30/05		F-30/360		36242DZX4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	0405/01/05		0405/30/05		F-30/360		36242DZY2		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	0405/01/05		0405/30/05		F-30/360		36242DZZ9		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Distribution to Date -
																	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	185,000,000.00		~~859~~1,~~583~~355,777.3799		1524,~~742~~174,~~703~~750.6597		~~100~~147,~~037~~794.9989		1524,~~842~~322,~~741~~545.6486		1625,~~702~~678,~~325~~323.0185		0.00		0.00		~~169~~160,~~157~~677,~~258~~454.3614
A-2	56,332,000.00		~~276~~446,~~120~~524.6999		0.00		0.00		0.00		~~276~~446,~~120~~524.6999		0.00		0.00		56,332,000.00
A-3	59,769,000.00		~~303~~490,~~194~~022.8679		0.00		0.00		0.00		~~303~~490,~~194~~022.8679		0.00		0.00		59,769,000.00
A-4	6,640,000.00		3455,~~096~~095.40		0.00		0.00		0.00		3455,~~096~~095.40		0.00		0.00		6,640,000.00
A-5	214,912,000.00		1,~~043~~661,~~434~~943.6697		1016,~~993~~882,~~971~~521.9761		69103,~~861~~213.8807		1116,~~063~~985,~~833~~734.8568		1218,~~107~~647,~~268~~678.5165		0.00		0.00		~~203~~197,~~848~~926,~~166~~265.1532
A-6	23,879,000.00		~~117~~187,~~771~~532.0409		1,~~221~~875,~~546~~827.7500		711,~~762~~468.3907		1,~~229~~887,~~309~~295.1507		12,~~347~~074,~~080~~827.1916		0.00		0.00		2221,~~649~~991,~~690~~704.8593
M-1	16,958,000.00		89144,~~189~~062.6692		0.00		0.00		0.00		89144,~~189~~062.6692		0.00		0.00		16,958,000.00
M-2	11,306,000.00		64103,~~035~~314.9386		0.00		0.00		0.00		64103,~~035~~314.9386		0.00		0.00		11,306,000.00
B-1	6,248,000.00		3964,~~761~~045.5847		0.00		0.00		0.00		3964,~~761~~045.5847		0.00		0.00		6,248,000.00
B-2	2,975,000.00		1931,~~395~~230.3589		0.00		0.00		0.00		1931,~~395~~230.3589		0.00		0.00		2,975,000.00
B-3	2,975,000.00		2236,~~403~~011.4055		0.00		0.00		0.00		2236,~~403~~011.4055		0.00		0.00		2,975,000.00
B-4	2,975,000.00		2437,~~791~~187.6649		0.00		0.00		0.00		2437,~~791~~187.6649		0.00		0.00		2,975,000.00
X	5,058,422.06		23,~~467~~323,~~144~~659.0901		682.36		4.91		687.27		23,~~467~~324,~~831~~346.3628		0.00		0.00		5,057,734.79
P	0.00		7195,~~136~~826.9616		0.00		0.00		0.00		7195,~~136~~826.9616		0.00		0.00		0.00
R-1	100.00		0.00		99.29		0.71		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		0.00		0.00		100.00		100.00		0.00		0.00		0.00
Total	595,027,622.06		58,~~432~~032,~~059~~235.6558		2742,~~959~~933,~~004~~881.0223		~~177~~262,~~667~~481.8865		2843,~~136~~196,~~771~~462.9188		3351,~~568~~228,~~831~~698.5646		0.00		0.00		~~566~~551,~~890~~831,~~850~~159.1518
Interest Detail -
	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	3.~~13000~~20000%		~~177~~169,~~927~~157,~~597~~258.6036		~~464~~496,~~094~~194.4862		0.00		0.00		0.00		~~464~~496,~~094~~194.4862		~~464~~496,~~094~~194.4862		0.00
A-2	3.~~23000~~30000%		56,332,000.00		~~151~~170,~~626~~404.9730		0.00		0.00		0.00		~~151~~170,~~626~~404.9730		~~151~~170,~~626~~404.9730		0.00
A-3	3.~~34000~~41000%		59,769,000.00		~~166~~186,~~357~~827.0593		0.00		0.00		0.00		~~166~~186,~~357~~827.0593		~~166~~186,~~357~~827.0593		0.00
A-4	3.~~38000~~45000%		6,640,000.00		1820,~~702~~999.6700		0.00		0.00		0.00		1820,~~702~~999.6700		1820,~~702~~999.6700		0.00
A-5	3.~~24000~~31000%		~~209~~203,~~972~~848,~~963~~166.1315		~~566~~618,~~927~~509.0031		0.00		0.00		0.00		~~566~~618,~~927~~509.0031		~~566~~618,~~927~~509.0031		0.00
A-6	3.~~29000~~36000%		2322,~~330~~649,~~220~~690.6885		6369,~~963~~761.6905		0.00		0.00		0.00		6369,~~963~~761.6905		6369,~~963~~761.6905		0.00
M-1	3.~~46000~~53000%		16,958,000.00		4854,~~895~~873.5726		0.00		0.00		0.00		4854,~~895~~873.5726		4854,~~895~~873.5726		0.00
M-2	3.~~72000~~79000%		11,306,000.00		3539,~~048~~278.6093		0.00		0.00		0.00		3539,~~048~~278.6093		3539,~~048~~278.6093		0.00
B-1	4.~~17000~~24000%		6,248,000.00		2124,~~711~~283.8089		0.00		0.00		0.00		2124,~~711~~283.8089		2124,~~711~~283.8089		0.00
B-2	4.~~27000~~34000%		2,975,000.00		1011,~~586~~835.0454		0.00		0.00		0.00		1011,~~586~~835.0454		1011,~~586~~835.0454		0.00
B-3	4.~~92000~~88440%		2,975,000.00		1213,~~197~~320.5016		0.00		0.00		0.00		1213,~~197~~320.5016		1213,~~197~~608.5015		0.00
B-4	5.00000%		2,975,000.00		12,395.83		0.00		0.00		0.00		12,395.83		12,395.83		0.00
X	~~255~~203.~~76497~~21704%		5,057,734.79		0.00		0.00		0.00		0.00		0.00		1856,~~077,992~~514.8392		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		4924,~~977~~689.2620		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
Total			~~582~~566,~~466~~890,~~516~~850.2015		1,~~572~~718,~~507~~683.2082		0.00		0.00		0.00		1,~~572~~718,~~507~~683.2082		2,~~700~~600,~~477~~175.2993		0.00
Page 3 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Collection Account Report
SUMMARY
														Total
Principal Collections														15,~~575~~059,~~666~~690.0498
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														15,~~575~~059,~~666~~690.0498
Interest Collections														2,~~688~~612,~~043~~797.3322
Interest Withdrawals														-0.00
Interest Other Accounts														4924,~~977~~689.2620
Interest Fees														-37,~~543~~310.2950
TOTAL NET INTEREST														2,~~700~~600,~~477~~175.3092
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														1817,~~276~~659,~~143~~866.3490
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															8784,~~941~~813.1076
Prepayments In Full															1514,~~156~~473,~~679~~486.5021
Curtailments															~~331~~58,~~045~~191.4400
Liquidations															0.00
Insurance Principal															0.00
Repurchased Principal Amounts															0443,200.00
Other Principal															0.00
Total Realized Loss Of Principal															-0.00
Delinquent Principal															-7269,~~898~~851.2836
Advanced Principal															7269,~~898~~851.2836
TOTAL PRINCIPAL COLLECTED															15,~~575~~059,~~666~~690.0498
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00
Page 4 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
INTEREST - COLLECTIONS
														Total
Scheduled Interest														2,~~800~~719,~~352~~014.0138
Liquidation Interest														0.00
Repurchased Interest														02,142.0025
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-3734,~~311~~848.2338
Compensating Interest														3734,~~311~~848.2338
Delinquent Interest														-2,~~153~~061,~~104~~602.4887
Interest Advanced														21,~~040~~953,~~795~~243.8046
TOTAL INTEREST COLLECTED														2,~~688~~612,~~043~~797.3322
INTEREST - WITHDRAWALS
														Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS														0.00
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														4924,~~977~~689.2620
TOTAL INTEREST OTHER ACCOUNTS														4924,~~977~~689.2620
INTEREST - FEES
														Total
Current Servicing Fees														33,~~805~~672.8095
Current Trustee Fees														3,~~737~~637.4955
TOTAL INTEREST OTHER FEES														37,~~543~~310.2950
Page 5 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
														Total
Excess Reserve Fund Begining Balance														0.00
Excess Reserve Fund Amount Deposited														0287.0099
Excess Reserve Fund Amount Withdrawn														0287.0099
Excess Reserve Fund Ending Balance														0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														5,057,734.79
Overcollateralization Target Amount														5,057,734.79
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.0001
Page 6 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Collateral Report
COLLATERAL
															Total
Loan Count:
Original														2,222
Prior														2,~~183~~141
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-4248
Repurchases														-02
Liquidations														-0
Current														2,~~141~~091
Principal Balance:
Original														595,027,622.06
Prior														~~582~~566,~~466~~890,~~516~~850.2016
Prefunding														0.00
Scheduled Principal														-8784,~~941~~813.1076
Partial Prepayments														-~~331~~58,~~045~~191.4400
Full Voluntary Prepayments														-1514,~~156~~473,~~679~~486.5021
Repurchases														-0443,200.00
Liquidations														-0.00
Current														~~566~~551,~~890~~831,~~850~~159.1618
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
CHARACTERISTICS
														Total
Weighted Average Coupon Original														5.77455%
Weighted Average Coupon Prior														5.~~77455~~76930%
Weighted Average Coupon Current														5.~~76930~~76017%
Weighted Average Months to Maturity Original														356
Weighted Average Months to Maturity Prior														~~356~~355
Weighted Average Months to Maturity Current														~~355~~354
Weighted Avg Remaining Amortization Term Original														356
Weighted Avg Remaining Amortization Term Prior														~~356~~355
Weighted Avg Remaining Amortization Term Current														~~355~~354
Weighted Average Seasoning Original														4.02
Weighted Average Seasoning Prior														45.0201
Weighted Average Seasoning Current														56.01
Page 8 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														2.62257%
Weighted Average Margin Prior														2.~~62257~~62343%
Weighted Average Margin Current														2.~~62343~~62572%
Weighted Average Max Rate Original														11.55238%
Weighted Average Max Rate Prior														11.~~55238~~54563%
Weighted Average Max Rate Current														11.~~54563~~54052%
Weighted Average Min Rate Original														2.62307%
Weighted Average Min Rate Prior														2.~~62307~~62394%
Weighted Average Min Rate Current														2.~~62394~~62625%
Weighted Average Cap Up Original														1.29197%
Weighted Average Cap Up Prior														1.~~29197~~29183%
Weighted Average Cap Up Current														1.~~29183~~29121%
Weighted Average Cap Down Original														1.29197%
Weighted Average Cap Down Prior														1.~~29197~~29183%
Weighted Average Cap Down Current														1.~~29183~~29121%
SERVICING FEES & ADVANCES
															Total
Current Servicing Fees														33,~~805~~672.8095
Delinquent Servicing Fees														~~112~~108,~~308~~359.6841
TOTAL SERVICING FEES														~~146~~142,~~114~~032.4936
Compensating Interest														-3734,~~311~~848.2338
Delinquent Servicing Fees														-~~112~~108,~~308~~359.6841
COLLECTED SERVICING FEES														-31,~~505~~175.4243
Aggregate Advances with respect to this Distribution														0.00
ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00
Current LIBOR Rate														3.~~020000~~090000%
Next LIBOR Rate														0.000000%
Page 9 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				12,~~514~~466,~~261~~499.5398		0608,000.00		0.00		13,~~514~~074,~~261~~499.5398
			% Balance				0.2745%		0.0011%		0.00%		0.2756%
			# Loans				27		01		0		28
			% # Loans				0.0933%		0.0005%		0.00%		0.0938%
	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		12,~~514~~466,~~261~~499.5398		0608,000.00		0.00		13,~~514~~074,~~261~~499.5398
			% Balance		0.00%		0.2745%		0.0011%		0.00%		0.2756%
			# Loans		0		27		01		0		28
			% # Loans		0.00%		0.0933%		0.0005%		0.00%		0.0938%
Page 10 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 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 11 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 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 12 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
															Total
Current
Number of Paid in Full Loans														4248
Number of Repurchased Loans														02
Total Number of Loans Prepaid in Full														4250
Curtailments Amount														~~331~~58,~~045~~191.4400
Paid in Full Balance														1514,~~156~~473,~~679~~486.5021
Repurchased Loans Balance														0443,200.00
Total Prepayment Amount														1514,~~487~~974,~~724~~877.9421
Cumulative
Number of Paid in Full Loans														81129
Number of Repurchased Loans														02
Total Number of Loans Prepaid in Full														81131
Paid in Full Balance														2742,~~692~~166,~~822~~309.8102
Repurchased Loans Balance														0443,200.00
Curtailments Amount														~~266~~324,~~281~~472.21
Total Prepayment Amount														2742,~~959~~933,~~104~~981.0223
Page 13 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
															Total
SMM														2.6664%
3 Months Avg SMM														2.3847%
12 Months Avg SMM														2.3847%
Avg SMM Since Cut-off														2.3847%
CPR														27.6348%
3 Months Avg CPR														25.0989%
12 Months Avg CPR														25.0989%
Avg CPR Since Cut-off														25.0989%
PSA														2,~~756~~285.5732%
3 Months Avg PSA Approximation														2,~~777~~581.0844%
12 Months Avg PSA Approximation														2,~~777~~581.0844%
Avg PSA Since Cut-off Approximation														2,~~777~~581.0844%
Page 14 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 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 15 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 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	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
3387653 1			320,000.00		320,000.00			07-Apr-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Mar-2004
77733890 1			490,000.00		490,000.00			18-May-2005		6.500%		CA - 67.59%		Paid Off - 360		01-Oct-2004
61313062 1			850,000.00		850,000.00			22-Apr-2005		5.375%		CA - 49.09%		Paid Off - 360		01-Nov-2004
77814572 1			400,000.00		396,745.87			31-May-2005		5.250%		WA - 74.21%		Paid Off - 360		01-Nov-2004
63964405 1			360,853.00		359,568.93			19-Apr-2005		6.625%		CA - 90.00%		Paid Off - 360		01-Jan-2005
78827793 1			650,000.00		645,372.06			20-May-2005		5.125%		OR - 66.33%		Paid Off - 360		01-Dec-2004
77780792 1			446,300.00		446,300.00			13-Apr-2005		6.500%		TX - 61.56%		Paid Off - 360		01-Nov-2004
78855604 1			500,000.00		500,000.00			19-May-2005		5.750%		CA - 62.50%		Paid Off - 360		01-Jan-2005
79030586 1			594,400.00		594,397.12			18-Apr-2005		6.250%		VA - 80.00%		Paid Off - 360		01-Jan-2005
84914703 1			420,500.00		420,500.00			25-May-2005		6.500%		NV - 79.99%		Paid Off - 360		01-Jan-2005
84153139 1			368,000.00		365,967.49			06-Apr-2005		5.500%		SC - 80.00%		Paid Off - 360		01-Dec-2004
85029320 1			515,000.00		514,321.32			06-May-2005		5.250%		CA - 78.03%		Paid Off - 360		01-Dec-2004
84996172 1			264,000.00		264,000.00			18-Apr-2005		5.375%		OR - 80.00%		Paid Off - 360		01-Dec-2004
85095606 1			455,000.00		455,000.00			25-May-2005		5.875%		CA - 70.00%		Paid Off - 360		01-Jan-2005
85002129 1			129,600.00		129,600.00			25-Apr-2005		6.000%		AZ - 80.00%		Paid Off - 360		01-Dec-2004
85157550 1			624,000.00		323,926.91			27-May-2005		5.875%		CA - 69.34%		Paid Off - 360		01-Jan-2005
85088276 1			500,000.00		499,711.12			21-Apr-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
85213477 1			795,000.00		790,809.92			02-May-2005		5.750%		FL - 75.00%		Paid Off - 360		01-Jan-2005
85182970 1			521,350.00		521,349.95			27-Apr-2005		5.500%		NV - 79.99%		Paid Off - 360		01-Dec-2004
85316693 1			104,000.00		103,414.12			16-May-2005		6.000%		WA - 74.29%		Paid Off - 360		01-Jan-2005
85192359 1			138,400.00		138,400.00			05-Apr-2005		5.125%		OH - 80.00%		Paid Off - 360		01-Dec-2004
85319689 1			199,900.00		199,900.00			17-May-2005		5.875%		AZ - 79.96%		Paid Off - 360		01-Jan-2005
85320224 1			448,000.00		448,000.00			18-Apr-2005		6.375%		MA - 80.00%		Paid Off - 360		01-Jan-2005
85338960 1			612,000.00		16,423.33			10-May-2005		7.250%		WA - 90.00%		Paid Off - 360		01-Jan-2005
85328698 1			263,900.00		263,900.00			01-Apr-2005		6.875%		OR - 70.19%		Paid Off - 360		01-Jan-2005
85343622 1			171,400.00		171,400.00			31-May-2005		6.000%		CA - 65.42%		Paid Off - 360		01-Jan-2005
85334860 1			204,000.00		203,181.52			04-Apr-2005		6.000%		MA - 80.00%		Paid Off - 360		01-Jan-2005
85348761 1			171,000.00		170,999.99			17-May-2005		6.250%		NJ - 95.00%		Paid Off - 360		01-Jan-2005
85339950 1			432,000.00		432,000.00			04-Apr-2005		6.000%		NC - 80.00%		Paid Off - 360		01-Dec-2004
85394500 1			195,400.00		195,354.24			02-May-2005		6.000%		OR - 80.00%		Paid Off - 360		01-Jan-2005
85339976 1			500,000.00		500,000.00			18-Apr-2005		6.375%		CA - 79.37%		Paid Off - 360		01-Jan-2005
85399715 1			225,750.00		225,746.92			19-May-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
85354223 1			360,000.00		358,375.53			25-Apr-2005		5.375%		MA - 79.65%		Paid Off - 360		01-Jan-2005
85407153 1			447,200.00		444,552.31			26-May-2005		5.125%		MN - 80.00%		Paid Off - 360		01-Jan-2005
85354413 1			480,000.00		480,000.00			07-Apr-2005		6.125%		MA - 80.00%		Paid Off - 360		01-Jan-2005
85408078 1			498,400.00		498,288.38			03-May-2005		5.375%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
85362754 1			565,000.00		564,999.99			25-Apr-2005		5.750%		CA - 55.12%		Paid Off - 360		01-Jan-2005
85423796 1			1,080,000.00		1,080,000.00			13-May-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Jan-2005
85366862 1			208,400.00		208,399.98			28-Apr-2005		5.125%		CO - 80.00%		Paid Off - 360		01-Jan-2005
85429736 1			400,000.00		400,000.00			25-May-2005		6.000%		CO - 80.00%		Paid Off - 360		01-Jan-2005
85401990 1			125,500.00		124,972.08			04-Apr-2005		5.750%		PA - 73.82%		Paid Off - 360		01-Jan-2005
85432219 1			320,800.00		320,800.00			04-May-2005		6.125%		IL - 80.00%		Paid Off - 360		01-Jan-2005
85410579 1			168,000.00		168,000.00			26-Apr-2005		5.000%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
85440949 1			191,000.00		190,600.16			03-May-2005		5.250%		CA - 69.96%		Paid Off - 360		01-Jan-2005
85430353 1			121,500.00		121,500.00			01-Apr-2005		7.375%		OR - 90.00%		Paid Off - 360		01-Jan-2005
85445633 1			78,450.00		78,055.56			18-May-2005		6.000%		TX - 79.65%		Paid Off - 360		01-Jan-2005
85440816 1			744,000.00		743,780.38			21-Apr-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
85447639 1			162,000.00		161,949.69			25-May-2005		5.000%		FL - 79.80%		Paid Off - 360		01-Mar-2005
85491579 1			272,000.00		272,000.00			08-Apr-2005		4.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
85491215 1			416,000.00		415,773.33			16-May-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
85534949 1			384,000.00		384,000.00			06-Apr-2005		5.375%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
85532133 1			108,000.00		106,389.51			09-May-2005		5.750%		OR - 80.00%		Paid Off - 360		01-Jan-2005
85810653 1			172,000.00		172,000.00			12-Apr-2005		6.375%		DC - 80.00%		Paid Off - 360		01-Mar-2005
85540490 1			87,200.00		87,200.00			18-May-2005		5.875%		WA - 89.99%		Paid Off - 360		01-Jan-2005
85824118 1			131,450.00		131,450.00			05-Apr-2005		6.250%		FL - 79.98%		Paid Off - 360		01-Mar-2005
85552537 1			520,000.00		520,000.00			05-May-2005		4.875%		WA - 80.00%		Paid Off - 360		01-Jan-2005
85832236 1			650,000.00		650,000.00			18-Apr-2005		6.000%		FL - 72.22%		Paid Off - 360		01-Mar-2005
85577179 1			360,000.00		360,000.00			18-May-2005		5.625%		CA - 80.00%		Paid Off - 360		01-Mar-2005
85890234 1			251,700.00		251,699.99			26-Apr-2005		5.750%		PA - 89.99%		Paid Off - 360		01-Mar-2005
85765857 1			91,200.00		90,851.13			25-May-2005		6.250%		TX - 80.00%		Paid Off - 360		01-Feb-2005
85929826 1			107,900.00		107,900.00			18-Apr-2005		6.625%		AZ - 79.99%		Paid Off - 360		01-Mar-2005
85805356 1			133,550.00		133,550.00			24-May-2005		5.750%		NV - 79.95%		Paid Off - 360		01-Mar-2005
86074554 1			472,500.00		472,500.00			27-Apr-2005		6.375%		CA - 90.00%		Paid Off - 360		01-Jan-2005
85817146 1			600,000.00		600,000.00			04-May-2005		5.875%		UT - 80.00%		Paid Off - 360		01-Mar-2005
120306084 1			306,214.00		306,214.00			25-Apr-2005		5.375%		CA - 95.00%		Paid Off - 360		01-Dec-2004
85856904 1			140,700.00		140,700.00			17-May-2005		5.750%		AZ - 79.99%		Paid Off - 360		01-Mar-2005
120433723 1			242,050.00		242,050.00			05-Apr-2005		5.500%		AZ - 93.29%		Paid Off - 360		01-Jan-2005
85887818 1			168,000.00		168,000.00			02-May-2005		6.500%		FL - 80.00%		Paid Off - 360		01-Mar-2005
120449784 1			204,900.00		200,000.94			07-Apr-2005		5.750%		AZ - 79.97%		Paid Off - 360		01-Dec-2004
85900850 1			130,000.00		129,999.99			31-May-2005		5.375%		CA - 41.27%		Paid Off - 360		01-Mar-2005
120630679 1			515,000.00		515,000.00			26-Apr-2005		6.500%		CA - 76.87%		Paid Off - 360		01-Jan-2005
120348471 1			135,000.00		134,239.77			11-May-2005		6.375%		CA - 79.41%		Paid Off - 360		01-Dec-2004
201216645 1			207,000.00		206,945.02			04-Apr-2005		6.375%		NV - 90.00%		Paid Off - 360		01-Aug-2004
120600768 1			416,000.00		416,000.00			11-May-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
Page 16 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
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
201984671 1			720,000.00		720,000.00			14-Apr-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Mar-2005
120609100 1			184,000.00		183,999.10			26-May-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
201993649 1			581,000.00		580,963.49			04-Apr-2005		5.875%		NV - 74.97%		Paid Off - 360		01-Feb-2005
201541083 1			176,000.00		176,000.00			17-May-2005		4.875%		FL - 80.00%		Paid Off - 360		01-Oct-2004
202059101 1			307,450.00		307,449.99			13-Apr-2005		6.250%		CA - 79.98%		Paid Off - 360		01-Mar-2005
201682572 1			700,000.00		699,892.81			23-May-2005		6.125%		MA - 49.99%		Paid Off - 360		01-Jan-2005
202079414 1			146,400.00		146,182.00			04-Apr-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Mar-2005
201691854 1			139,900.00		139,900.00			24-May-2005		6.000%		MN - 73.67%		Paid Off - 360		01-Jan-2005
700051618 1			383,920.00		383,920.00			04-Apr-2005		6.375%		FL - 80.00%		Paid Off - 360		01-Dec-2004
201730777 1			197,550.00		196,885.14			16-May-2005		6.500%		AZ - 90.00%		Paid Off - 360		01-Dec-2004
TOTAL			15,168,687.00		15,156,679.50
201814613 1			116,450.00		116,449.99			04-May-2005		6.500%		AZ - 80.00%		Paid Off - 360		01-Mar-2005
201832037 1			246,400.00		245,479.82			05-May-2005		6.375%		MA - 80.00%		Paid Off - 360		01-Feb-2005
201906807 1			117,200.00		117,200.00			16-May-2005		6.375%		AZ - 79.97%		Paid Off - 360		01-Jan-2005
201912029 1			81,600.00		81,600.00			27-May-2005		5.875%		GA - 80.00%		Paid Off - 360		01-Feb-2005
201996469 1			67,500.00		67,214.84			12-May-2005		6.125%		FL - 90.00%		Paid Off - 360		01-Feb-2005
202036422 1			352,000.00		352,000.00			25-May-2005		6.625%		FL - 80.00%		Paid Off - 360		01-Mar-2005
3967460 1			207,200.00		207,200.00			31-May-2005		6.000%		UT - 79.69%		Repur/Subs - 360		01-Nov-2004
120222572 1			236,000.00		236,000.00			31-May-2005		5.625%		CO - 80.00%		Repur/Subs - 360		01-Nov-2004
TOTAL			15,834,250.00		14,916,686.21
Page 17 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
															Total
Current
Number of Loans Liquidated														0
Collateral Principal Realized Loss/(Gain) Amount														0.00
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														0.00
Cumulative
Number of Loans Liquidated														0
Collateral Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														0.00
Page 18 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
DEFAULT SPEEDS
															Total
MDR														0.00%
3 Months Avg MDR														0.00%
12 Months Avg MDR														0.00%
Avg MDR Since Cut-off														0.00%
CDR														0.00%
3 Months Avg CDR														0.00%
12 Months Avg CDR														0.00%
Avg CDR Since Cut-off														0.00%
SDA														0.00%
3 Months Avg SDA Approximation														0.00%
12 Months Avg SDA Approximation														0.00%
Avg SDA Since Cut-off Approximation														0.00%
Loss Severity Approximation for Current Period														0.00%
3 Months Avg Loss Severity Approximation														0.00%
12 Months Avg Loss Severity Approximation														0.00%
Avg Loss Severity Approximation Since Cut-off														0.00%
Page 19 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 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 20 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 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 21 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) in effect (0=No ,								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						Balances 60+ days includes Bankruptcy and Foreclosure								0.00
						Ending Balance								~~566~~551,~~890~~831,~~850~~159.1618
						Senior Enhancement Percentage								8.~~3300~~5500%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cashflow														1893,~~115,536~~825.1341
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00
Basis Risk CarryForward Amount Paid														0287.0099
Basis Risk CarryForward Amount Unpaid														0.000
Page 22 of 23
GSAA Trust 2005-4
Asset Backed Certificates
2005-4
May 25, 2005 Distribution
June 27, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
CLASS
Page 23 of 23

Filing Compare · GSAA Home Equity Trust 2005-4