
                                      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):  August 25, 2005
                          (Date of earliest event reported)

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


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-05                          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
     August 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
                                  Trust Agreement on
                                  behalf of GS Mortgage Securities
                                  Corp., Registrant


          Date:  Aug 26, 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 August 25, 2005.



GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs & Co.						1. Certificate Payment Report					2
				Goldman Sachs & Co.						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										9. Prepayment Detail Report					16
										10. Realized Loss Report					18
										11. Realized Loss Detail Report					21
				Servicer(s)						11. Realized Loss Detail Report					21
				Servicer(s)						12. Triggers and Adj. Cert. Report					22
				Wells Fargo						12. Triggers and Adj. Cert. Report					22
				Wells Fargo						13. Other Related Information					23
										13. Other Related Information					23


				Underwriter(s)
				Goldman Sachs Mortgage Securities


										Total Number of Pages					23
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			January 01, 2005			Hang Luu
				Close Date:			January 28, 2005			Administrator
				First Distribution Date:			February 25, 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:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							August 24, 2005
							August 24, 2005

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






Page 1 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					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)

AV-1	SNR	$	144,436,000.00		115,941,102.81		360,415.80		9,159,289.59		9,519,705.39		0.00		0.00		106,781,813.22
AV-1	SNR	$	144,436,000.00		115,941,102.81		360,415.80		9,159,289.59		9,519,705.39		0.00		0.00		106,781,813.22
AV-2	SNR	$	40,000,000.00		32,108,644.06		98,983.81		2,536,566.95		2,635,550.76		0.00		0.00		29,572,077.11
AF-2	SNR	$	123,802,000.00		123,802,000.00		445,274.53		0.00		445,274.53		0.00		0.00		123,802,000.00
AF-3	SNR	$	32,913,000.00		32,913,000.00		132,282.83		0.00		132,282.83		0.00		0.00		32,913,000.00
AF-4	SNR	$	76,351,000.00		76,351,000.00		357,513.56		0.00		357,513.56		0.00		0.00		76,351,000.00
AF-5	SNR	$	46,389,000.00		46,389,000.00		187,218.27		0.00		187,218.27		0.00		0.00		46,389,000.00
M-1	MEZ	$	16,494,000.00		16,494,000.00		72,779.78		0.00		72,779.78		0.00		0.00		16,494,000.00
M-2	MEZ	$	12,370,000.00		12,370,000.00		59,376.00		0.00		59,376.00		0.00		0.00		12,370,000.00
B-1	SUB	$	6,185,000.00		6,185,000.00		29,688.00		0.00		29,688.00		0.00		0.00		6,185,000.00
B-2	SUB	$	5,154,000.00		5,154,000.00		24,739.20		0.00		24,739.20		0.00		0.00		5,154,000.00
B-3	SUB	$	5,154,000.00		5,154,000.00		24,739.20		0.00		24,739.20		0.00		0.00		5,154,000.00
X	SUB,EXE	$	6,186,979.54		6,185,219.75		563,093.63		0.00		563,093.63		0.00		0.00		6,185,219.75
P	RES	$	0.00		0.00		144,323.91		0.00		144,323.91		0.00		0.00		0.00
R	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			515,434,979.54		479,046,966.62		2,500,428.52		11,695,856.54		14,196,285.06		0.00		0.00		467,351,110.08
Total




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)
AV-1	07/25/05		08/24/05		A-Act/360		36242DSP9		144,436,000.00		802.716101		2.495332		63.414174		65.909506	739.301928
AV-2	07/25/05		08/24/05		A-Act/360		36242DSY0		40,000,000.00		802.716102		2.474595		63.414174		65.888769	739.301928
AF-2	07/01/05		07/30/05		A-30/360		36242DSQ7		123,802,000.00		1,000.000000		3.596667		0.000000		3.596667	1,000.000000
AF-3	07/01/05		07/30/05		A-30/360		36242DSR5		32,913,000.00		1,000.000000		4.019167		0.000000		4.019167	1,000.000000
AF-4	07/01/05		07/30/05		A-30/360		36242DSS3		76,351,000.00		1,000.000000		4.682500		0.000000		4.682500	1,000.000000
AF-5	07/01/05		07/30/05		A-30/360		36242DST1		46,389,000.00		1,000.000000		4.035833		0.000000		4.035833	1,000.000000
M-1	07/01/05		07/30/05		A-30/360		36242DSU8		16,494,000.00		1,000.000000		4.412500		0.000000		4.412500	1,000.000000
M-2	07/01/05		07/30/05		A-30/360		36242DSV6		12,370,000.00		1,000.000000		4.800000		0.000000		4.800000	1,000.000000
B-1	07/01/05		07/30/05		A-30/360		36242DSW4		6,185,000.00		1,000.000000		4.800000		0.000000		4.800000	1,000.000000
B-2	07/01/05		07/30/05		A-30/360		36242DSX2		5,154,000.00		1,000.000000		4.800000		0.000000		4.800000	1,000.000000
B-3	07/01/05		07/30/05		A-30/360		36242DTD5		5,154,000.00		1,000.000000		4.800000		0.000000		4.800000	1,000.000000
X	07/25/05		08/24/05		A-30/360		36242DTE3		6,186,979.54		999.715566		91.012687		0.000000		91.012687	999.715566
P	07/25/05		08/24/05		A-30/360		36242DTF0		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R	07/25/05		08/24/05		A-30/360		36242DTG8		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 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)
AV-1	144,436,000.00		2,411,066.98		33,473,177.18		4,181,009.60		37,654,186.78		40,065,253.76		0.00		0.00		106,781,813.22
AV-2	40,000,000.00		661,315.25		6,246,913.29		4,181,009.60		10,427,922.89		11,089,238.14		0.00		0.00		29,572,077.11
AF-2	123,802,000.00		3,116,921.71		0.00		0.00		0.00		3,116,921.71		0.00		0.00		123,802,000.00
AF-3	32,913,000.00		925,979.81		0.00		0.00		0.00		925,979.81		0.00		0.00		32,913,000.00
AF-4	76,351,000.00		2,502,594.92		0.00		0.00		0.00		2,502,594.92		0.00		0.00		76,351,000.00
AF-5	46,389,000.00		1,310,527.89		0.00		0.00		0.00		1,310,527.89		0.00		0.00		46,389,000.00
M-1	16,494,000.00		509,458.46		0.00		0.00		0.00		509,458.46		0.00		0.00		16,494,000.00
M-2	12,370,000.00		415,632.00		0.00		0.00		0.00		415,632.00		0.00		0.00		12,370,000.00
B-1	6,185,000.00		207,816.00		0.00		0.00		0.00		207,816.00		0.00		0.00		6,185,000.00
B-2	5,154,000.00		173,174.40		0.00		0.00		0.00		173,174.40		0.00		0.00		5,154,000.00
B-3	5,154,000.00		173,174.40		0.00		0.00		0.00		173,174.40		0.00		0.00		5,154,000.00
X	6,186,979.54		4,767,504.94		0.00		0.00		1,759.79		4,769,264.73		0.00		0.00		6,185,219.75
P	0.00		590,637.24		0.00		0.00		0.00		590,637.24		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	515,434,979.54		17,765,804.00		39,720,090.47		8,362,019.20		48,083,869.46		65,849,673.46		0.00		0.00		467,351,110.08


Interest Detail -
	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)
AV-1	3.61000%		115,941,102.81		360,415.80		0.00		0.00		0.00		360,415.80		360,415.80		0.00
AV-2	3.58000%		32,108,644.06		98,983.81		0.00		0.00		0.00		98,983.81		98,983.81		0.00
AF-2	4.31600%		123,802,000.00		445,274.53		0.00		0.00		0.00		445,274.53		445,274.53		0.00
AF-3	4.82300%		32,913,000.00		132,282.83		0.00		0.00		0.00		132,282.83		132,282.83		0.00
AF-4	5.61900%		76,351,000.00		357,513.56		0.00		0.00		0.00		357,513.56		357,513.56		0.00
AF-5	4.84300%		46,389,000.00		187,218.27		0.00		0.00		0.00		187,218.27		187,218.27		0.00
M-1	5.29500%		16,494,000.00		72,779.78		0.00		0.00		0.00		72,779.78		72,779.78		0.00
M-2	5.76000%		12,370,000.00		59,376.00		0.00		0.00		0.00		59,376.00		59,376.00		0.00
B-1	5.76000%		6,185,000.00		29,688.00		0.00		0.00		0.00		29,688.00		29,688.00		0.00
B-2	5.76000%		5,154,000.00		24,739.20		0.00		0.00		0.00		24,739.20		24,739.20		0.00
B-3	5.76000%		5,154,000.00		24,739.20		0.00		0.00		0.00		24,739.20		24,739.20		0.00
X	109.24630%		6,185,219.75		0.00		0.00		0.00		0.00		0.00		563,093.63		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		144,323.91		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			479,046,966.62		1,793,010.98		0.00		0.00		0.00		1,793,010.98		2,500,428.52		0.00



Page 3 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														11,695,856.54
Principal Withdrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														11,695,856.54
Interest Collections														2,497,214.72
Interest Withdrawals														-0.00
Interest Fees														-163,807.69
Interest Other Accounts														144,323.91
TOTAL NET INTEREST														2,477,730.94
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														14,196,285.06



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															581,048.54
Curtailments															59,342.96
Prepayments In Full															11,055,465.04
Repurchased/Substitutions															0.00
Liquidations															0.00
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-11,016.80
Realized Losses															-0.00
Advanced Principal															11,016.80
TOTAL PRINCIPAL COLLECTED															11,695,856.54


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00





Page 4 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														2,523,864.13
Repurchased/Substitution Interest														0.00
Liquidation Interest														0.00
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-22,697.58
Delinquent Interest														-65,813.35
Compensating Interest														22,697.58
Civil Relief Act Shortfalls														-0.00
Interest Advanced														61,861.53
TOTAL INTEREST COLLECTED														2,497,214.72


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
Non-Recoverable Advances														0.00
Reimbursements to Master Servicer														0.00
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														144,323.91
TOTAL INTEREST OTHER ACCOUNTS														144,323.91



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														161,811.66
Trustee Fees														1,996.03
TOTAL INTEREST FEES														163,807.69




Page 5 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
														Total
Beginning Excess Reserve Fund Account Balance														0.00
Basis Risk CarryOver Deposit														0.00
Interest Cap Payment Deposit														0.00
Basis Risk CarryOver Amount Paid														0.00
Interest Cap Pmt Amount Released to Class X														0.00
Ending Excess Reserve Fund Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralized Amount														6,185,219.75
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														6,185,219.75





Page 6 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														2,888
Prior														2,714
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-60
Repurchases														-0
Liquidations														-0
Current														2,654
Principal Balance:


Original														515,434,979.54
Prior														479,046,966.62
Prefunding														0.00
Scheduled Principal														-581,048.54
Partial Prepayments														-59,342.96
Full Voluntary Prepayments														-11,055,465.04
Repurchases														-0.00
Liquidations														-0.00
Current														467,351,110.08





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														5.85630%
Weighted Average Coupon Prior														6.33190%
Weighted Average Coupon Current														6.32221%
Weighted Average Months to Maturity Original														278
Weighted Average Months to Maturity Prior														307
Weighted Average Months to Maturity Current														306
Weighted Avg Remaining Amortization Term Original														279
Weighted Avg Remaining Amortization Term Prior														307
Weighted Avg Remaining Amortization Term Current														306
Weighted Average Seasoning Original														0.00
Weighted Average Seasoning Prior														10.03
Weighted Average Seasoning Current														11.02









Page 8 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														161,811.66
Delinquent Servicing Fees														3,951.82
TOTAL SERVICING FEES														165,763.49


Total Servicing Fees														165,763.49
Compensating Interest														-22,697.58
Delinquent Servicing Fees														-3,951.82
COLLECTED SERVICING FEES														161,811.67


Total Advanced Interest														61,861.53
Total Advanced Principal														11,016.80
Aggregate Advances with respect to this Distribution														72,878.33





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														22,697.58
Compensating Interest														-22,697.58
Net Prepayment Interest Shortfall (PPIS)														0.00


Ending Pool Stated Principal Balance														467,351,110.08
Weighted Average Net Mortgage Rate														5.901980%




Page 9 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,564,608.75		266,872.78		40,288.95		1,871,770.48
			% Balance				0.33%		0.06%		0.01%		0.40%
			# Loans				13		2		1		16
			% # Loans				0.49%		0.08%		0.04%		0.60%
	FORECLOSURE		Balance		75,840.49		0.00		133,092.95		742,521.92		951,455.36
			% Balance		0.02%		0.00%		0.03%		0.16%		0.20%
			# Loans		1		0		2		9		12
			% # Loans		0.04%		0.00%		0.08%		0.34%		0.45%
	BANKRUPTCY		Balance		51,627.79		0.00		25,381.48		65,777.68		142,786.95
			% Balance		0.01%		0.00%		0.01%		0.01%		0.03%
			# Loans		1		0		1		2		4
			% # Loans		0.04%		0.00%		0.04%		0.08%		0.15%
	REO		Balance		0.00		0.00		0.00		67,144.96		67,144.96
			% Balance		0.00%		0.00%		0.00%		0.01%		0.01%
			# Loans		0		0		0		2		2
			% # Loans		0.00%		0.00%		0.00%		0.08%		0.08%
	TOTAL		Balance		127,468.28		1,564,608.75		425,347.21		915,733.51		3,033,157.75
			% Balance		0.03%		0.33%		0.09%		0.20%		0.65%
			# Loans		2		13		5		14		34
			% # Loans		0.08%		0.49%		0.19%		0.53%		1.28%









Page 10 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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
139743355 1
139743355 1			29,250.00		28,837.75		01-Oct-2004		8.125%		MO - 84.78%		360		01-Nov-2004

139919435 1			38,542.00		38,307.21		01-Jan-2005		9.250%		TX - 90.00%		360		01-Oct-2004


TOTAL			67,792.00		67,144.96


Page 11 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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
137844585 1
137844585 1			87,300.00		86,347.04		01-Apr-2005		6.625%		OH - 90.00%		180		01-Sep-2004

138775341 1			144,000.00		142,980.43		01-Mar-2005		8.375%		NY - 90.00%		360		01-Oct-2004
139050793 1			80,000.00		79,495.68		01-Jan-2005		8.950%		TX - 80.00%		360		01-Oct-2004
139250906 1			47,000.00		46,745.91		01-Apr-2005		10.125%		SC - 78.33%		360		01-Oct-2004
139427116 1			57,600.00		57,221.87		01-Nov-2004		8.750%		NY - 90.00%		360		01-Oct-2004
139459077 1			56,800.00		54,913.22		01-Jan-2005		7.875%		IA - 81.14%		180		01-Oct-2004
139521744 1			109,800.00		108,662.96		01-Feb-2005		7.330%		SC - 90.00%		360		01-Aug-2004
139640791 1			54,600.00		54,276.26		01-Feb-2005		9.250%		MO - 71.84%		360		01-Oct-2004
139642235 1			157,000.00		155,860.10		01-Dec-2004		8.250%		LA - 89.71%		180		01-Oct-2004
139710537 1			55,000.00		54,431.58		01-Mar-2005		9.125%		IN - 46.61%		360		01-Oct-2004
139736805 1			35,000.00		34,679.82		01-Feb-2005		7.250%		IN - 71.43%		360		01-Nov-2004
140247941 1			76,500.00		75,840.49		01-Jun-2005		6.875%		PA - 85.00%		360		01-Nov-2004


TOTAL			960,600.00		951,455.36


Page 12 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														60
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														60
Curtailments Amount														59,342.96
Paid in Full Balance														11,055,465.04
Repurchased Loans Balance														0.00
Total Prepayment Amount														11,114,808.00

Cumulative


Number of Paid in Full Loans														234
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														234
Paid in Full Balance														43,412,020.28
Repurchased Loans Balance														0.00
Curtailments Amount														490,573.03
Total Prepayment Amount														43,902,593.31










Page 13 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														2.32%
3 Months Avg SMM														1.97%
12 Months Avg SMM														1.27%
Avg SMM Since Cut-off														1.27%


CPR														24.58%
3 Months Avg CPR														21.27%
12 Months Avg CPR														14.23%
Avg CPR Since Cut-off														14.23%


PSA														1,115.21%
3 Months Avg PSA Approximation														1,061.05%
12 Months Avg PSA Approximation														886.46%
Avg PSA Since Cut-off Approximation														973.59%










Page 14 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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 15 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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

134708593 1			127,500.00		126,163.31			28-Jul-2005		8.375%		NJ - 85.00%		Paid Off - 360		01-Apr-2004
			127,500.00

135332989 1			135,000.00		133,561.76			22-Jul-2005		7.950%		NJ - 60.00%		Paid Off - 360		01-May-2004
135332989 1					133,561.76			22-Jul-2005		7.950%		NJ - 60.00%		Paid Off - 360		01-May-2004
135732469 1			208,000.00		204,791.69			14-Jul-2005		6.375%		NJ - 83.87%		Paid Off - 180		01-Apr-2004
135732469 1					204,791.69			14-Jul-2005		6.375%		NJ - 83.87%		Paid Off - 180		01-Apr-2004
136735255 1			153,000.00		151,719.25			28-Jul-2005		6.500%		CO - 90.00%		Paid Off - 360		01-Nov-2004
136735255 1					151,719.25			28-Jul-2005		6.500%		CO - 90.00%		Paid Off - 360		01-Nov-2004
137584561 1			55,000.00		52,657.63			08-Jul-2005		5.950%		NJ - 84.62%		Paid Off - 180		01-Aug-2004
137584561 1					52,657.63			08-Jul-2005		5.950%		NJ - 84.62%		Paid Off - 180		01-Aug-2004
137909446 1			100,000.00		98,425.11			18-Jul-2005		6.250%		NJ - 36.36%		Paid Off - 360		01-Jul-2004
137909446 1					98,425.11			18-Jul-2005		6.250%		NJ - 36.36%		Paid Off - 360		01-Jul-2004
137909529 1			140,000.00		138,611.73			18-Jul-2005		7.125%		NJ - 62.22%		Paid Off - 360		01-Aug-2004
137909529 1					138,611.73			18-Jul-2005		7.125%		NJ - 62.22%		Paid Off - 360		01-Aug-2004
138077359 1			167,892.00		165,947.99			01-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jul-2004
138077359 1					165,947.99			01-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jul-2004
138146956 1			109,700.00		108,502.53			12-Jul-2005		6.625%		NJ - 82.48%		Paid Off - 360		01-Aug-2004
138146956 1					108,502.53			12-Jul-2005		6.625%		NJ - 82.48%		Paid Off - 360		01-Aug-2004
138149224 1			400,000.00		393,610.83			12-Jul-2005		4.750%		CA - 63.49%		Paid Off - 180		01-Oct-2004
138149224 1					393,610.83			12-Jul-2005		4.750%		CA - 63.49%		Paid Off - 180		01-Oct-2004
138494307 1			137,250.00		136,037.96			28-Jul-2005		6.750%		MN - 75.00%		Paid Off - 360		01-Oct-2004
138494307 1					136,037.96			28-Jul-2005		6.750%		MN - 75.00%		Paid Off - 360		01-Oct-2004
138563036 1			209,528.00		207,492.69			06-Jul-2005		6.250%		CA - 73.52%		Paid Off - 180		01-Oct-2004
138563036 1					207,492.69			06-Jul-2005		6.250%		CA - 73.52%		Paid Off - 180		01-Oct-2004
138575402 1			190,400.00		188,447.17			08-Jul-2005		6.950%		NJ - 80.00%		Paid Off - 360		01-Aug-2004
138575402 1					188,447.17			08-Jul-2005		6.950%		NJ - 80.00%		Paid Off - 360		01-Aug-2004
138756325 1			184,500.00		182,749.75			28-Jul-2005		6.375%		CA - 69.62%		Paid Off - 360		01-Oct-2004
138756325 1					182,749.75			28-Jul-2005		6.375%		CA - 69.62%		Paid Off - 360		01-Oct-2004
138757067 1			242,250.00		239,863.09			29-Jul-2005		6.875%		DC - 95.00%		Paid Off - 360		01-Sep-2004
138757067 1					239,863.09			29-Jul-2005		6.875%		DC - 95.00%		Paid Off - 360		01-Sep-2004
138931233 1			308,000.00		303,485.37			05-Jul-2005		5.250%		CO - 69.21%		Paid Off - 360		01-Oct-2004
138931233 1					303,485.37			05-Jul-2005		5.250%		CO - 69.21%		Paid Off - 360		01-Oct-2004
138960604 1			232,000.00		230,023.58			29-Jul-2005		6.950%		CA - 75.82%		Paid Off - 360		01-Oct-2004
138960604 1					230,023.58			29-Jul-2005		6.950%		CA - 75.82%		Paid Off - 360		01-Oct-2004
138997374 1			188,000.00		186,168.61			28-Jul-2005		6.750%		NJ - 80.00%		Paid Off - 360		01-Sep-2004
138997374 1					186,168.61			28-Jul-2005		6.750%		NJ - 80.00%		Paid Off - 360		01-Sep-2004
139043673 1			360,000.00		356,665.02			21-Jul-2005		6.500%		MA - 80.00%		Paid Off - 360		01-Oct-2004
139043673 1					356,665.02			21-Jul-2005		6.500%		MA - 80.00%		Paid Off - 360		01-Oct-2004
139064893 1			219,000.00		217,201.08			18-Jul-2005		7.125%		CA - 84.88%		Paid Off - 360		01-Oct-2004
139064893 1					217,201.08			18-Jul-2005		7.125%		CA - 84.88%		Paid Off - 360		01-Oct-2004
139097265 1			37,500.00		37,191.93			15-Jul-2005		7.125%		MD - 72.12%		Paid Off - 360		01-Oct-2004
139097265 1					37,191.93			15-Jul-2005		7.125%		MD - 72.12%		Paid Off - 360		01-Oct-2004
139172118 1			177,850.00		175,732.26			12-Jul-2005		6.400%		MD - 65.87%		Paid Off - 180		01-Sep-2004
139172118 1					175,732.26			12-Jul-2005		6.400%		MD - 65.87%		Paid Off - 180		01-Sep-2004
139187363 1			350,000.00		346,679.64			18-Jul-2005		6.375%		CA - 60.34%		Paid Off - 180		01-Oct-2004
139187363 1					346,679.64			18-Jul-2005		6.375%		CA - 60.34%		Paid Off - 180		01-Oct-2004
139211106 1			286,000.00		283,553.28			28-Jul-2005		7.125%		CA - 81.71%		Paid Off - 360		01-Oct-2004
139211106 1					283,553.28			28-Jul-2005		7.125%		CA - 81.71%		Paid Off - 360		01-Oct-2004
139219174 1			56,950.00		56,627.34			20-Jul-2005		9.000%		MO - 85.00%		Paid Off - 360		01-Oct-2004
139219174 1					56,627.34			20-Jul-2005		9.000%		MO - 85.00%		Paid Off - 360		01-Oct-2004
139300636 1			185,000.00		183,026.31			27-Jul-2005		5.750%		CA - 62.71%		Paid Off - 360		01-Oct-2004
139300636 1					183,026.31			27-Jul-2005		5.750%		CA - 62.71%		Paid Off - 360		01-Oct-2004
139307714 1			105,000.00		100,725.19			29-Jul-2005		6.625%		CA - 35.00%		Paid Off - 180		01-Oct-2004
139307714 1					100,725.19			29-Jul-2005		6.625%		CA - 35.00%		Paid Off - 180		01-Oct-2004
139319214 1			76,100.00		75,399.99			12-Jul-2005		7.500%		OH - 60.88%		Paid Off - 360		01-Sep-2004
139319214 1					75,399.99			12-Jul-2005		7.500%		OH - 60.88%		Paid Off - 360		01-Sep-2004
139399877 1			91,500.00		89,957.60			08-Jul-2005		6.875%		MN - 76.25%		Paid Off - 360		01-Oct-2004
139399877 1					89,957.60			08-Jul-2005		6.875%		MN - 76.25%		Paid Off - 360		01-Oct-2004
139400956 1			76,500.00		75,758.32			21-Jul-2005		6.875%		AZ - 75.00%		Paid Off - 360		01-Nov-2004
139400956 1					75,758.32			21-Jul-2005		6.875%		AZ - 75.00%		Paid Off - 360		01-Nov-2004
139410518 1			121,500.00		120,511.17			28-Jul-2005		7.675%		NJ - 90.00%		Paid Off - 180		01-Sep-2004
139410518 1					120,511.17			28-Jul-2005		7.675%		NJ - 90.00%		Paid Off - 180		01-Sep-2004
139413041 1			238,000.00		230,881.97			28-Jul-2005		7.950%		NY - 85.00%		Paid Off - 180		01-Oct-2004
139413041 1					230,881.97			28-Jul-2005		7.950%		NY - 85.00%		Paid Off - 180		01-Oct-2004
139421226 1			246,600.00		243,933.49			25-Jul-2005		6.500%		MI - 90.00%		Paid Off - 180		01-Oct-2004
139421226 1					243,933.49			25-Jul-2005		6.500%		MI - 90.00%		Paid Off - 180		01-Oct-2004
139427447 1			24,800.00		24,640.88			19-Jul-2005		8.625%		PA - 80.00%		Paid Off - 360		01-Oct-2004
139427447 1					24,640.88			19-Jul-2005		8.625%		PA - 80.00%		Paid Off - 360		01-Oct-2004
139444475 1			168,000.00		167,098.15			12-Jul-2005		9.250%		NJ - 70.00%		Paid Off - 360		01-Oct-2004
139444475 1					167,098.15			12-Jul-2005		9.250%		NJ - 70.00%		Paid Off - 360		01-Oct-2004
139450365 1			175,000.00		173,151.46			06-Jul-2005		5.375%		CA - 46.67%		Paid Off - 360		01-Nov-2004
139450365 1					173,151.46			06-Jul-2005		5.375%		CA - 46.67%		Paid Off - 360		01-Nov-2004
139454243 1			173,000.00		171,319.39			27-Jul-2005		6.250%		WI - 73.62%		Paid Off - 360		01-Oct-2004
139454243 1					171,319.39					6.250%		WI - 73.62%		Paid Off - 360


Page 16 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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

139460927 1			48,750.00		47,473.97			13-Jul-2005		9.500%		TX - 75.00%		Paid Off - 180		01-Oct-2004
			48,750.00

139464135 1			65,000.00		62,917.26			27-Jul-2005		7.375%		LA - 45.45%		Paid Off - 180		01-Oct-2004
139464135 1					62,917.26			27-Jul-2005		7.375%		LA - 45.45%		Paid Off - 180		01-Oct-2004
139472609 1			110,000.00		109,028.57			25-Jul-2005		6.750%		GA - 80.00%		Paid Off - 180		01-Oct-2004
139472609 1					109,028.57			25-Jul-2005		6.750%		GA - 80.00%		Paid Off - 180		01-Oct-2004
139475891 1			152,150.00		151,338.76			01-Jul-2005		8.750%		MD - 85.00%		Paid Off - 360		01-Nov-2004
139475891 1					151,338.76			01-Jul-2005		8.750%		MD - 85.00%		Paid Off - 360		01-Nov-2004
139481618 1			241,830.00		239,681.80			19-Jul-2005		7.750%		VA - 90.00%		Paid Off - 360		01-Oct-2004
139481618 1					239,681.80			19-Jul-2005		7.750%		VA - 90.00%		Paid Off - 360		01-Oct-2004
139517882 1			256,000.00		253,684.38			06-Jul-2005		6.625%		NJ - 65.14%		Paid Off - 360		01-Oct-2004
139517882 1					253,684.38			06-Jul-2005		6.625%		NJ - 65.14%		Paid Off - 360		01-Oct-2004
139542153 1			205,200.00		203,593.88			14-Jul-2005		7.375%		MA - 95.00%		Paid Off - 360		01-Oct-2004
139542153 1					203,593.88			14-Jul-2005		7.375%		MA - 95.00%		Paid Off - 360		01-Oct-2004
139563472 1			173,700.00		172,667.19			05-Jul-2005		8.750%		CA - 90.00%		Paid Off - 360		01-Oct-2004
139563472 1					172,667.19			05-Jul-2005		8.750%		CA - 90.00%		Paid Off - 360		01-Oct-2004
139576193 1			182,750.00		180,996.69			21-Jul-2005		6.500%		AZ - 85.00%		Paid Off - 180		01-Oct-2004
139576193 1					180,996.69			21-Jul-2005		6.500%		AZ - 85.00%		Paid Off - 180		01-Oct-2004
139593644 1			330,000.00		326,717.89			25-Jul-2005		6.125%		CA - 60.00%		Paid Off - 180		01-Oct-2004
139593644 1					326,717.89			25-Jul-2005		6.125%		CA - 60.00%		Paid Off - 180		01-Oct-2004
139712566 1			140,000.00		138,894.00			28-Jul-2005		7.325%		MD - 82.35%		Paid Off - 180		01-Oct-2004
139712566 1					138,894.00			28-Jul-2005		7.325%		MD - 82.35%		Paid Off - 180		01-Oct-2004
139787832 1			281,500.00		279,107.96			18-Jul-2005		6.950%		MD - 70.38%		Paid Off - 360		01-Oct-2004
139787832 1					279,107.96			18-Jul-2005		6.950%		MD - 70.38%		Paid Off - 360		01-Oct-2004
139792162 1			256,500.00		253,698.10			21-Jul-2005		6.125%		MN - 71.45%		Paid Off - 360		01-Oct-2004
139792162 1					253,698.10			21-Jul-2005		6.125%		MN - 71.45%		Paid Off - 360		01-Oct-2004
139803647 1			270,000.00		267,887.77			26-Jul-2005		7.375%		VA - 90.00%		Paid Off - 360		01-Oct-2004
139803647 1					267,887.77			26-Jul-2005		7.375%		VA - 90.00%		Paid Off - 360		01-Oct-2004
139838833 1			160,000.00		155,251.41			07-Jul-2005		6.750%		IL - 64.00%		Paid Off - 180		01-Nov-2004
139838833 1					155,251.41			07-Jul-2005		6.750%		IL - 64.00%		Paid Off - 180		01-Nov-2004
139841373 1			150,000.00		148,674.37			19-Jul-2005		6.375%		CA - 15.79%		Paid Off - 180		01-Nov-2004
139841373 1					148,674.37			19-Jul-2005		6.375%		CA - 15.79%		Paid Off - 180		01-Nov-2004
139952733 1			182,250.00		180,734.62			05-Jul-2005		6.500%		CA - 75.00%		Paid Off - 180		01-Nov-2004
139952733 1					180,734.62			05-Jul-2005		6.500%		CA - 75.00%		Paid Off - 180		01-Nov-2004
139974604 1			92,000.00		91,298.39			12-Jul-2005		6.950%		MN - 41.44%		Paid Off - 360		01-Nov-2004
139974604 1					91,298.39			12-Jul-2005		6.950%		MN - 41.44%		Paid Off - 360		01-Nov-2004
139999783 1			70,000.00		69,508.59			29-Jul-2005		7.375%		IA - 58.33%		Paid Off - 360		01-Nov-2004
139999783 1					69,508.59			29-Jul-2005		7.375%		IA - 58.33%		Paid Off - 360		01-Nov-2004
140012824 1			512,000.00		506,672.45			29-Jul-2005		6.875%		NJ - 80.00%		Paid Off - 360		01-Aug-2004
140012824 1					506,672.45			29-Jul-2005		6.875%		NJ - 80.00%		Paid Off - 360		01-Aug-2004
140050139 1			182,750.00		181,434.01			22-Jul-2005		7.750%		NM - 85.00%		Paid Off - 360		01-Nov-2004
140050139 1					181,434.01			22-Jul-2005		7.750%		NM - 85.00%		Paid Off - 360		01-Nov-2004
140058942 1			169,300.00		167,640.15			29-Jul-2005		5.625%		MO - 79.98%		Paid Off - 360		01-Nov-2004
140058942 1					167,640.15			29-Jul-2005		5.625%		MO - 79.98%		Paid Off - 360		01-Nov-2004
140062605 1			492,000.00		488,248.31			26-Jul-2005		6.950%		MD - 80.00%		Paid Off - 360		01-Nov-2004
140062605 1					488,248.31			26-Jul-2005		6.950%		MD - 80.00%		Paid Off - 360		01-Nov-2004


TOTAL			11,180,000.00		11,055,465.04
TOTAL


Page 17 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
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
Cumulative



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










Page 18 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 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 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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 20 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 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 21 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Optional Termination in Effect (0=No,1=Yes)								0

						Has a Stepdown Date Occurred? (0=No,1=Yes)								0

						Does a Trigger Event Exist? (0=No,1=Yes)								0

						A Trigger Event Exists if either (i) or (ii) are true

						(i) The quotient of ( (1)/(2) > (3) )
						(1) 60+ Day Rolling Delinquency Balance								1,161,402.78
						(2) Stated Principal Balance								467,351,110.08
						60+ Day Delinquency % ( (1)/(2) )								0.25%
						(3) 60% of Senior Enhancement %								6.62%

						(ii) The quotient of ( (4)/(5) > (6))
						(4) Aggregate Cumulative Realized Loss								0.00
						(5) Cutoff Date Pool Principal Balance
						Trigger Event Loss % ( (4)/(5) )								0.000000%
						(6) Applicable Loss %								0.00%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cashflow														563,093.63
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00

Current LIBOR Rate														3.460000%
Next LIBOR Rate														3.640000%




Page 22 of 23
GSAA Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

August 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current Scheduled Payments														3,104,912.67
Current Scheduled Payments 1 Month Prior														3,170,536.11
Current Scheduled Payments 2 Month Prior														3,227,271.03
Current Scheduled Payments 3 Month Prior														3,261,351.35
Current Scheduled Payments 4 Month Prior														3,294,541.97
Current Scheduled Payments 5 Month Prior														3,352,537.07
Current Scheduled Payments 6 Month Prior														3,142,343.09
Current Scheduled Payments 7 Month Prior														0.00
Current Scheduled Payments 8 Month Prior														0.00
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00

Delinquent 60+ Scheduled Payments														11,533.44
Delinq. 60+ Sched. Pmnts, 1 Month Prior														10,196.90
Delinq. 60+ Sched. Pmnts, 2 Month Prior														6,055.70
Delinq. 60+ Sched. Pmnts, 3 Month Prior														7,966.11
Delinq. 60+ Sched. Pmnts, 4 Month Prior														5,314.29
Delinq. 60+ Sched. Pmnts, 5 Month Prior														2,176.75
Delinq. 60+ Sched. Pmnts, 6 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior														0.00




Page 23 of 23

GS Mortgage GSAA Home Equity Trust 2005-1 8-K