8-K 1 gsa05006_8k-200512.txt 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): December 27, 2005 GSAA HOME EQUITY TRUST Asset Backed Certificates, Series 2005-6 (Exact name of registrant as specified in its charter) New York (governing law of 333-120274-22 Pooling and Servicing Agreement) (Commission 54-2175548 (State or other File Number) 54-2175549 jurisdiction 54-6666939 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (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 under the Exchange Act (17 CFR 240.14a-12) [ ] 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 On December 27, 2005 a distribution was made to holders of GSAA HOME EQUITY TRUST, Asset Backed Certificates, Series 2005-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2005-6 Trust, relating to the December 27, 2005 distribution. 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. GSAA HOME EQUITY TRUST Asset Backed Certificates, Series 2005-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2005-6 Trust, relating to the December 27, 2005 distribution. EX-99.1 GS Mortgage Securities Corp Asset Backed Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 GS Mortgage Securities Corp Asset Backed Certificates Series 2005-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

GS Mortgage Securities Corp Asset Backed Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 GS Mortgage Securities Corp Asset Backed Certificates Series 2005-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ A-1 36242D3U5 ~~SEN 3~~4.~~57000~~30125% ~~558~~451,~~507~~679,~~272~~544.5935 1,~~716~~725,~~944~~125.4451 A-2 36242D3V3 ~~SEN 3~~4.~~67000~~40125% 187,119,000.00 ~~591~~731,~~348~~289.0280 A-3 36242D3W1 ~~SEN 3~~4.~~83000~~56125% 214,886,000.00 ~~708~~870,~~705~~337.9728 M-1 36242D3X9 ~~MEZ 3~~4.~~89000~~62125% 31,186,000.00 ~~104~~127,~~464~~971.4493 M-2 36242D3Y7 ~~MEZ 3~~4.~~94000~~67125% 6,990,000.00 2328,~~715~~993.5285 M-3 36242D3Z4 ~~MEZ~~ 4.~~11000~~84125% 10,753,000.00 3846,~~056~~225.6662 M-4 36242D4A8 ~~MEZ~~ 4.~~16000~~89125% 5,376,000.00 1923,~~258~~349.0335 B-1 36242D4B6 ~~SUB 4~~5.~~66000~~39125% 5,376,000.00 2125,~~572~~736.6999 B-2 36242D4C4 ~~SUB 4~~5.~~76000~~49125% 5,376,000.00 2226,~~035~~214.6385 B-3 36242D4D2 ~~SUB~~ 5.~~16000~~89125% 5,376,000.00 2328,~~887~~126.3632 B-4 36242D4G5 ~~SUB~~ 5.00000% 5,376,000.00 22,~~400~~397.0083 X 36242D4J9 ~~SEN~~ 0.00000% 8,603,166.91 1703,~~534,187~~170.9924 C 36242D4K6 ~~SEN~~ 0.00000% 0.01 0.00 P 36242D4H3 ~~SEN~~ 0.00000% 0.01 4778,~~147~~764.2761 R-1 36242D4E0 ~~SEN~~ 0.00000% 0.00 0.00 R-2 36242D4F7 ~~SEN~~ 0.00000% 0.00 0.00 Totals 1938,~~044~~096,~~924,439~~711.5228 4,~~873~~437,~~724~~704.0218

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-1 2031,~~190~~273,~~953~~082.1971 0.00 ~~538~~420,~~316~~406,~~319~~461.4064 2132,~~907~~998,~~897~~208.6322 0.00 A-2 0.00 0.00 187,119,000.00 ~~591~~731,~~348~~289.0280 0.00 A-3 0.00 0.00 214,886,000.00 ~~708~~870,~~705~~337.9728 0.00 M-1 0.00 0.00 31,186,000.00 ~~104~~127,~~464~~971.4493 0.00 M-2 0.00 0.00 6,990,000.00 2328,~~715~~993.5285 0.00 M-3 0.00 0.00 10,753,000.00 3846,~~056~~225.6662 0.00 M-4 0.00 0.00 5,376,000.00 1923,~~258~~349.0335 0.00 B-1 0.00 0.00 5,376,000.00 2125,~~572~~736.6999 0.00 B-2 0.00 0.00 5,376,000.00 2226,~~035~~214.6385 0.00 B-3 0.00 0.00 5,376,000.00 2328,~~887~~126.3632 0.00 B-4 0.00 0.00 5,376,000.00 22,~~400~~397.0083 0.00 X 0.00 0.00 8,603,166.91 1703,~~534,187~~170.9924 0.00 C 0.00 0.00 0.01 0.00 0.00 P 0.00 0.00 0.01 4778,~~147~~764.2761 0.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 Totals 2031,~~190~~273,~~953~~082.1971 0.00 1906,~~024~~823,~~733,486~~628.3357 2535,~~064~~710,~~677~~786.2189 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ A-1 588,972,000.00 ~~558~~451,~~507~~679,~~272~~544.5935 0.00 2031,~~190~~273,~~953~~082.1971 0.00 0.00 A-2 187,119,000.00 187,119,000.00 0.00 0.00 0.00 0.00 A-3 214,886,000.00 214,886,000.00 0.00 0.00 0.00 0.00 M-1 31,186,000.00 31,186,000.00 0.00 0.00 0.00 0.00 M-2 6,990,000.00 6,990,000.00 0.00 0.00 0.00 0.00 M-3 10,753,000.00 10,753,000.00 0.00 0.00 0.00 0.00 M-4 5,376,000.00 5,376,000.00 0.00 0.00 0.00 0.00 B-1 5,376,000.00 5,376,000.00 0.00 0.00 0.00 0.00 B-2 5,376,000.00 5,376,000.00 0.00 0.00 0.00 0.00 B-3 5,376,000.00 5,376,000.00 0.00 0.00 0.00 0.00 B-4 5,376,000.00 5,376,000.00 0.00 0.00 0.00 0.00 X 8,609,663.62 8,603,166.91 0.00 0.00 0.00 0.00 C 0.01 0.01 0.00 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 R-1 100.00 0.00 0.00 0.00 0.00 0.00 R-2 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,075,395,863.64 1938,~~044~~096,~~924,439~~711.5228 0.00 2031,~~190~~273,~~953~~082.1971 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution A-1 2031,~~190~~273,~~953~~082.1971 ~~538~~420,~~316~~406,~~319~~461.4064 0.~~91399306~~713797 2031,~~190~~273,~~953~~082.1971 A-2 0.00 187,119,000.00 1.~~00000000~~000000 0.00 A-3 0.00 214,886,000.00 1.~~00000000~~000000 0.00 M-1 0.00 31,186,000.00 1.~~00000000~~000000 0.00 M-2 0.00 6,990,000.00 1.~~00000000~~000000 0.00 M-3 0.00 10,753,000.00 1.~~00000000~~000000 0.00 M-4 0.00 5,376,000.00 1.~~00000000~~000000 0.00 B-1 0.00 5,376,000.00 1.~~00000000~~000000 0.00 B-2 0.00 5,376,000.00 1.~~00000000~~000000 0.00 B-3 0.00 5,376,000.00 1.~~00000000~~000000 0.00 B-4 0.00 5,376,000.00 1.~~00000000~~000000 0.00 X 0.00 8,603,166.91 0.~~99924542~~999245 0.00 C 0.00 0.01 1.~~00000000~~000000 0.00 P 0.00 0.01 1.~~00000000~~000000 0.00 R-1 0.00 0.00 0.~~00000000~~000000 0.00 R-2 0.00 0.00 0.~~00000000~~000000 0.00 Totals 2031,~~190~~273,~~953~~082.1971 1906,~~024~~823,~~733,486~~628.3357 0.~~95288956~~843246 2031,~~190~~273,~~953~~082.1971

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1 588,972,000.00 ~~948~~766.~~27474411~~894766 0.~~00000000~~000000 3453.~~28168604~~097741 0.~~00000000~~000000 A-2 187,119,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-3 214,886,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 31,186,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 6,990,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 10,753,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 5,376,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 5,376,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 5,376,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 5,376,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-4 5,376,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X 8,609,663.62 999.~~24541651~~245417 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 C 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution A-1 0.~~00000000~~000000 3453.~~28168604~~097741 ~~913~~713.~~99305807~~797025 0.~~91399306~~713797 3453.~~28168604~~097741 A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 X 0.~~00000000~~000000 0.~~00000000~~000000 999.~~24541651~~245417 0.~~99924542~~999245 0.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 R-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ A-1 ~~588,972,000.00~~11/25/05 3- 12/26/05 32 4.~~57000~~30125% ~~558~~451,~~507~~679,~~272~~544.5935 1,~~716~~726,~~944~~921.4446 0.00 ~~0.00~~ A-2 ~~187,119,000.00~~11/25/05 3- 12/26/05 32 4.~~67000~~40125% 187,119,000.00 ~~591~~732,~~348~~051.0211 0.00 ~~0.00~~ A-3 ~~214,886,000.00~~11/25/05 3- 12/26/05 32 4.~~83000~~56125% 214,886,000.00 ~~708~~871,~~705~~243.9735 0.00 ~~0.00~~ M-1 ~~31,186,000.00~~11/25/05 3- 12/26/05 32 4.~~89000~~62125% 31,186,000.00 ~~104~~128,~~464~~105.4416 0.00 ~~0.00~~ M-2 ~~6,990,000.00~~11/25/05 3- 12/26/05 32 4.~~94000~~67125% 6,990,000.00 2329,~~715~~024.5203 0.00 ~~0.00~~ M-3 ~~10,753,000.00~~11/25/05 - 12/26/05 32 4.~~11000~~84125% 10,753,000.00 3846,~~056~~273.6674 0.00 ~~0.00~~ M-4 ~~5,376,000.00~~11/25/05 - 12/26/05 32 4.~~16000~~89125% 5,376,000.00 1923,~~258~~373.0365 0.00 ~~0.00~~ B-1 11/25/05 - 12/26/05 32 5~~,376,000~~.~~00 4.66000~~39125% 5,376,000.00 2125,~~572~~762.6999 0.00 ~~0.00~~ B-2 11/25/05 - 12/26/05 32 5~~,376,000~~.~~00 4.76000~~49125% 5,376,000.00 2226,~~035~~240.6385 0.00 ~~0.00~~ B-3 ~~5,376,000.00~~11/25/05 - 12/26/05 32 5.~~16000~~89125% 5,376,000.00 2328,~~887~~152.3632 0.00 ~~0.00~~ B-4 ~~5,376,000.00~~11/01/05 - 11/30/05 30 5.00000% 5,376,000.00 22,400.00 0.00 ~~0.00~~ X ~~8,609,663.62~~N/A N/A 0.00000% 1938,~~044~~096,~~924,439~~711.5026 0.00 0.00 ~~0.00~~ C ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ P ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ R-1 ~~100.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-2 ~~100.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~1,075,395,863.64~~ 3,~~292~~659,~~388~~548.7666 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance A-1 0.00 01,795.0095 1,~~716~~725,~~944~~125.4451 0.00 ~~538~~420,~~316~~406,~~319~~461.4064 A-2 0.00 0761.0031 ~~591~~731,~~348~~289.0280 0.00 187,119,000.00 A-3 0.00 0906.0007 ~~708~~870,~~705~~337.9728 0.00 214,886,000.00 M-1 0.00 0133.0023 ~~104~~127,~~464~~971.4493 0.00 31,186,000.00 M-2 0.00 030.0018 2328,~~715~~993.5285 0.00 6,990,000.00 M-3 0.00 048.0012 3846,~~056~~225.6662 0.00 10,753,000.00 M-4 0.00 024.0031 1923,~~258~~349.0335 0.00 5,376,000.00 B-1 0.00 026.00 2125,~~572~~736.6999 0.00 5,376,000.00 B-2 0.00 026.00 2226,~~035~~214.6385 0.00 5,376,000.00 B-3 0.00 026.00 2328,~~887~~126.3632 0.00 5,376,000.00 B-4 0.00 02.0017 22,~~400~~397.0083 0.00 5,376,000.00 X 0.00 0.00 1703,~~534,187~~170.9924 0.00 1906,~~024~~823,~~733,486~~628.3155 C 0.00 0.00 0.00 0.00 0.01 P 0.00 0.00 4778,~~147~~764.2761 0.00 0.01 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 Totals 0.00 03,779.0034 4,~~873~~437,~~724~~704.0218 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ A-1 11/25/05 - 12/26/05 588,972,000.00 34.~~57000~~30125% ~~948~~766.~~27474411~~894766 2.~~91515461~~932094 0.~~00000000~~000000 ~~0.00000000~~ A-2 11/25/05 - 12/26/05 187,119,000.00 34.~~67000~~40125% 1000.~~00000000~~000000 3.~~16027779~~912222 0.~~00000000~~000000 ~~0.00000000~~ A-3 11/25/05 - 12/26/05 214,886,000.00 34.~~83000~~56125% 1000.~~00000000~~000000 34.~~29805557~~054444 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 31,186,000.00 34.~~89000~~62125% 1000.~~00000000~~000000 34.~~34972231~~107778 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 6,990,000.00 34.~~94000~~67125% 1000.~~00000000~~000000 34.~~39277825~~152222 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 10,753,000.00 4.~~11000~~84125% 1000.~~00000000~~000000 34.~~53916674~~303333 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 5,376,000.00 4.~~16000~~89125% 1000.~~00000000~~000000 34.~~58222284~~347777 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 5,376,000.00 45.~~66000~~39125% 1000.~~00000000~~000000 4.~~01277716~~792223 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 5,376,000.00 45.~~76000~~49125% 1000.~~00000000~~000000 4.~~09888951~~881110 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 5,376,000.00 5.~~16000~~89125% 1000.~~00000000~~000000 45.~~44333333~~236667 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 5,376,000.00 5.00000% 1000.~~00000000~~000000 4.~~16666667~~166667 0.~~00000000~~000000 ~~0.00000000~~ X N/A 8,609,663.62 0.00000% ~~121366~~108958.~~46512794~~578716 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ C N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-1 N/A 100.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-2 N/A 100.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 All classes per $1000 denominations~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A-1 0.~~00000000~~000000 0.~~00000000~~003049 2.~~91515461~~929045 0.~~00000000~~000000 ~~913~~713.~~99305807~~797025 A-2 0.~~00000000~~000000 0.~~00000000~~004069 3.~~16027779~~908154 0.~~00000000~~000000 1000.~~00000000~~000000 A-3 0.~~00000000~~000000 0.~~00000000~~004217 34.~~29805557~~050228 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~004272 34.~~34972231~~103506 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~004318 34.~~39277825~~147904 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~004475 34.~~53916674~~298858 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~004522 34.~~58222284~~343257 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~004836 4.~~01277716~~787387 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~004836 4.~~09888951~~876274 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~004836 45.~~44333333~~231830 0.~~00000000~~000000 1000.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000404 4.~~16666667~~166263 0.~~00000000~~000000 1000.~~00000000~~000000 X 0.~~00000000~~000000 0.~~00000000~~000000 ~~178~~81.~~19372019~~672208 0.~~00000000~~000000 ~~119021~~105326.~~31506388~~255307 C 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toper ~~the~~$1000 ~~Prospectus Supplement for a Full Description.~~denominations

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2535,~~131~~698,~~312~~475.2301 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~117~~156,~~351~~373.6515 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 4778,~~147~~764.2761 Swap/Cap Payments 0.00 Total Deposits 2535,~~295~~933,~~811~~612.1577 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 231~~222,~~133~~825.9488 Payment of Interest and Principal 2535,~~064~~710,~~677~~786.2189 Total Withdrawals (Pool Distribution Amount) 2535,~~295~~933,~~811~~612.1577 Ending Balance 0.00 LPMI Insurance paid out to Commonwealth Mortgage Assurance Company (CMAC), Primary Mortgage Insurer (PMI), Republic Mortgage Insurance Company (RMIC), Triad Guaranty (Triad), United Guaranty Residential Insurance (UGI)

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 03,779.0034

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~231~~206,~~133~~585.9480 Custody Fee - Deutsche Bank 12,256.00 LPMI Fee 3,984.08 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~231~~222,~~133~~825.9488 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; GREENPOINT MTG FUNDING, INC; NATIONAL CITY MTG CO

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 2025,~~330~~467.6670 2025,~~330~~467.6670 0.00

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Fixed ~~DELINQUENT~~Mixed ~~BANKRUPTCY~~& ~~FORECLOSURE~~ARM ~~REO~~& ~~Total~~Balloon NoWeighted ofAverage ~~Loans~~Gross NoCoupon of5.865764% ~~Loans~~Weighted NoAverage ofNet ~~Loans~~Coupon No5.601502% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~5.596406% ~~Principal~~Weighted ~~Balance~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~352 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~0-29~~3,572 ~~Days~~Number 0Of 0Loans 0Paid 0In ~~0.00~~Full ~~0.00~~111 ~~0.00~~Ending ~~0.00~~Scheduled 30Collateral ~~Days~~Loan 76Count 03,461 0Beginning 0Scheduled 76Collateral 19Balance 938,~~239~~096,~~201~~711.8126 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 19Balance 906,~~239~~823,~~201~~628.8155 60Ending ~~Days~~Actual 15Collateral 0Balance 0at 030-Nov-2005 ~~15 3~~906,~~749~~903,~~476~~969.5153 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 34,~~749~~681,~~476~~136.5133 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 078,764.0061 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~Not ~~Days~~Available 0Realized 0Loss 0Amount 0 ~~0 0~~.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled 91Principal ~~0 0 0 91 22~~95,~~988,678~~591.3266 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 22~~31,~~988~~177,~~678~~491.32 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.976079% 0.000000% 0.000000% 0.000000% 1.976079% 1.877293% 0.000000% 0.000000% 0.000000% 1.877293% 60 Days 0.390016% 0.000000% 0.000000% 0.000000% 0.390016% 0.365861% 0.000000% 0.000000% 0.000000% 0.365861% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.366095% 0.000000% 0.000000% 0.000000% 2.366095% 2.243154% 0.000000% 0.000000% 0.000000% 2.243154%05

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Deal ~~Class~~Level AMiscellaneous ~~Insufficient~~Reporting ~~Funds~~Cap Payment 0.00 Net Monthly Excess Cash Flow 703,170.24 Extra Principal ~~Balance~~Distribution ofAmount ~~Contaminated~~0.00 ~~Properties~~Overcollateralization Amount 8,603,166.91 Overcollateralization Deficit 0.00 ~~Periodic~~Overcollateralization ~~Advance~~Release ~~117~~0.00 Overcollateralization Floor 5,~~351~~376,979.6532 Overcollateralization Increase 0.00 Overcollateralization Reduction 0.00 Overcollateralization Target 8,603,166.91 Specified Overcollateralization Amount 8,603,166.91 Stepdown Date NO Trigger Event NO

~~COLLATERAL~~LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT ~~Collateral~~DELINQUENT ~~Description~~BANKRUPTCY ~~Fixed~~FORECLOSURE ~~Mixed~~REO &TOTAL ~~ARM~~No &of ~~Balloon~~Loans ~~Weighted~~No ~~Average~~of ~~Gross~~Loans ~~Coupon~~No ~~5.813010%~~of ~~Weighted~~Loans ~~Average~~No ~~Net~~of ~~Coupon~~Loans ~~5.547574%~~No ~~Weighted~~of ~~Average~~Loans ~~Pass-Through~~Principal ~~Rate~~Balance ~~5.542881%~~Principal ~~Weighted~~Balance ~~Average~~Principal ~~Maturity(Stepdown~~Balance ~~Calculation)~~Principal ~~357~~Balance ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0-29 ~~Loan~~Days ~~Count~~2 ~~3,908~~0 ~~Number~~0 Of2 ~~Loans~~337,855.44 ~~Paid~~0.00 In0.00 ~~Full~~337,855.44 6230 ~~Ending~~Days ~~Scheduled~~87 ~~Collateral~~0 ~~Loan~~1 ~~Count~~0 388 22,~~846~~099,946.02 ~~Beginning~~0.00 ~~Scheduled~~240,000.00 ~~Collateral~~0.00 ~~Balance 1~~22,~~044~~339,~~924,439~~946.5002 ~~Ending~~60 ~~Scheduled~~Days ~~Collateral~~19 ~~Balance~~0 10 0 19 4,~~024~~348,~~733,486~~519.3117 ~~Ending~~0.00 ~~Actual~~0.00 ~~Collateral~~0.00 ~~Balance~~4,348,519.17 at90 ~~29-Jul-2005~~Days 8 1 2 0 11 2,~~024~~351,~~837~~188.75 238,~~338~~865.10 ~~Monthly~~719,199.97 ~~P&I~~0.00 ~~Constant 5~~3,~~165~~309,~~033~~253.9982 ~~Special~~120 ~~Servicing~~Days ~~Fee~~2 0 0 0 2 521,893.38 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 47521,~~147~~893.2738 ~~Realized~~150 ~~Loss~~Days ~~Amount~~0 1 1 0 2 0.00 ~~Cumulative~~142,400.00 ~~Realized~~230,656.47 ~~Loss~~0.00 373,056.47 180+ Days 1 0 0 0 1 288,000.00 ~~Scheduled~~0.00 ~~Principal~~0.00 ~~103~~0.00 288,~~237~~000.3000 ~~Unscheduled~~Totals ~~Principal~~117 204 4 0 125 29,~~087~~609,~~715~~547.8932 ~~Required~~719,120.54 ~~Overcollateralization~~1,189,856.44 ~~Amount~~ 0.00 ~~Overcollateralized~~31,518,524.30 ~~Increase~~No ~~Amount~~of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.00057787% ~~Overcollateralized~~0.000000% ~~reduction~~0.000000% ~~Amount~~0.057787% 0.00037254% ~~Specified~~0.000000% ~~O/C~~0.000000% ~~Amount~~0.037254% ~~8,603,166~~30 Days 2.91513724% ~~Overcollateralized~~0.000000% ~~Amount~~0.028893% ~~8,603,166~~0.91000000% ~~Overcollateralized~~2.542618% ~~Deficiency~~2.436856% ~~Amount~~0.000000% 0.00026464% ~~Base~~0.000000% ~~Overcollateralized~~2.463320% ~~Amount~~60 Days 0.00548974% ~~Extra~~0.000000% ~~principal~~0.000000% ~~distribution~~0.000000% ~~Amount~~0.548974% 0.00479491% ~~Excess~~0.000000% ~~Cash~~0.000000% ~~Amount~~0.000000% 10.479491% 90 Days 0.231147% 0.028893% 0.057787% 0.000000% 0.317827% 0.259254% 0.026339% 0.079303% 0.000000% 0.364896% 120 Days 0.057787% 0.000000% 0.000000% 0.000000% 0.057787% 0.057547% 0.000000% 0.000000% 0.000000% 0.057547% 150 Days 0.000000% 0.028893% 0.028893% 0.000000% 0.057787% 0.000000% 0.015702% 0.025433% 0.000000% 0.041135% 180+ Days 0.028893% 0.000000% 0.000000% 0.000000% 0.028893% 0.031756% 0.000000% 0.000000% 0.000000% 0.031756% Totals 3.380526% 0.115574% 0.115574% 0.000000% 3.611673% 3.264904% 0.079294% 0.131200% 0.000000% 3.475398% More detailed information regarding the mortgage loans,~~534~~ including the percentage of mortgage loans affected by Hurricane Katrina,~~187~~ can be viewed at http://www.99absnet.net/subscribe/gsdata.asp. The information will be posted when it becomes available.

~~Miscellaneous~~OTHER ~~Reporting~~INFORMATION ~~Net~~Current ~~Monthly~~Period ~~Excess~~Class ~~Cash~~A ~~Flow~~Insufficient ~~1,534,187.99~~Funds ~~Extra Principal Distribution Amount~~ 0.00 ~~Overcollateralization~~Principal ~~Deficit~~Balance ~~0.00~~of ~~Overcollateralization~~Contaminated ~~Increase~~Properties 0.00 ~~Overcollateralization~~Periodic ~~Release~~Advance ~~0.00 Overcollateralization Target 8~~156,~~603,166~~373.91 Specified Overcollateralization Amount 8,603,166.91 Overcollateralization Amount 8,603,166.91 Overcollateralization Reduction 0.00 Overcollateralization Floor 5,376,979.32 Cap Payment 0.00 Stepdown Date NO Trigger Event NO15

~~Prepayment~~180+ ~~Detail~~Delinquency -Summary ~~Prepayments~~Summary ~~during~~Days ~~Current~~Number ~~Period~~of ~~Summary~~Aggregate Percentage of Delinquent Loans ~~Paid~~Outstanding InBalance(%) ~~Full~~Balance($) ~~Repurchased~~180 ~~Loans~~- ~~Original~~209 ~~Current~~1 ~~Original~~288,000.00 ~~Current~~0.032 ~~Principal~~Total ~~Principal~~1 ~~Principal~~288,000.00 ~~Principal~~0.032 ~~Group~~This ~~Count~~report ~~Balance~~includes ~~Balance~~all ~~Count~~loans ~~Balance~~greater ~~Balance~~than ~~Total~~180 62days 19delinquent regardless of status (REO,~~242,286.00~~ 19Foreclosure,~~224,696.80~~ ~~0 0~~Bankruptcy).~~00 0.00~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~REO ~~during~~History* ~~Current~~New ~~Period~~REO ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~REO Percentage Loans ~~Liquidated~~in ~~Loans~~REO ~~Curtailments~~0 ~~Original~~Jan-05 ~~Current~~0.000% Original ~~Current~~ Principal ~~Principal~~Balance ~~Principal~~0.00 ~~Principal~~Feb-05 ~~Curtailment~~0.000% ~~Group~~Current ~~Count~~Principal Balance ~~Balance~~0.00 ~~Count~~Mar-05 ~~Balance~~0.000% ~~Balance~~Apr-05 ~~Amount~~0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.00000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.00000% ~~865,091~~Sep-05 0.42000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at ~~Payment~~ Principal ~~Prepayment~~ Group Number REO Date State Origination ~~Date~~ Balance ~~Amount~~No ~~Summary~~REO ~~0001774795~~loans MDthis 80period.00 01-Dec-2004 112,624.00 112,624.00 Summary 0003008451 CA 51.02 01-Oct-2004 500,000.00 500,000.00 Summary 0003008996 CA 61.45 01-Jan-2005 255,000.00 255,000.00 Summary 0003009014 CA 80.00 01-Jan-2005 269,600.00 269,600.00 Summary 0003014446 CA 75.00 01-Jan-2005 694,500.00 688,677.18 Summary 0003015019 AZ 80.00 01-Jan-2005 175,200.00 175,200.00 Summary 0003017685 CA 80.00 01-Feb-2005 288,000.00 287,974.64 Summary 0003021093 CA 80.00 01-Mar-2005 528,000.00 528,000.00 Summary 0003025352 CA 80.00 01-Mar-2005 224,000.00 224,000.00 Summary 0003032231 CA 64.91 01-Apr-2005 529,000.00 529,000.00 Summary 0003035796 CA 72.37 01-Apr-2005 275,000.00 275,000.00 Summary 0003039774 AZ 80.00 01-Apr-2005 203,760.00 203,760.00 Summary 0003041466 CA 75.00 01-Apr-2005 719,300.00 715,508.88 Summary 0003041509 VA 75.00 01-Apr-2005 292,500.00 292,500.00 Summary 0003041583 CA 80.00 01-May-2005 360,000.00 359,910.00 Summary 0003042919 MN 60.27 01-Apr-2005 270,000.00 270,000.00 Summary 0003046360 FL 79.99 01-May-2005 272,200.00 272,200.00 Summary 0003046380 FL 80.00 01-May-2005 164,800.00 164,800.00 Summary 0003046929 CA 79.97 01-Apr-2005 213,500.00 213,500.00 Summary 0003048114 CA 56.13 01-May-2005 217,500.00 216,495.52 Summary 0003048117 CA 80.00 01-May-2005 172,000.00 172,000.00 Summary 0003048130 WA 78.24 01-May-2005 66,500.00 66,500.00 Summary 0003048220 FL 94.76 01-May-2005 199,000.00 199,000.00 Summary 0003051425 VA 79.66 01-Mar-2005 188,000.00 187,999.34 Summary 0003051446 VA 80.00 01-Apr-2005 260,000.00 260,000.00 Summary 0003051463 VA 80.00 01-Apr-2005 261,600.00 261,600.00 Summary 0003051506 VA 80.00 01-Apr-2005 388,000.00 388,000.00 Summary 0003051514 NJ 79.97 01-Apr-2005 319,500.00 319,500.00 Summary 0003051548 NJ 77.50 01-May-2005 186,000.00 186,000.00 Summary 0003052560 CA 80.00 01-May-2005 464,000.00 464,000.00 Summary 0003053559 FL 90.00 01-May-2005 94,500.00 94,155.48 Summary 0003053645 CA 75.00 01-May-2005 900,000.00 900,000.00 Summary 0003502821 AZ 80.00 01-Apr-2005 256,390.00 256,390.00 Summary 0003754249 MD 100.00 01-Feb-2005 332,987.00 330,310.81 Summary 0003755924 DC 79.99 01-Apr-2005 243,900.00 243,900.00 Summary 0003781291 WA 52.78 01-Mar-2005 237,500.00 237,500.00 Summary 0003785090 CA 80.00 01-Mar-2005 188,000.00 187,878.65 Summary 0003842778 AZ 79.52 01-Mar-2005 97,075.00 96,399.52 Summary 0003860222 MD 75.23 01-Apr-2005 249,000.00 249,000.00 Summary 0003867053 FL 100.00 01-Mar-2005 115,000.00 114,162.21 Summary 0081488747 CA 65.31 01-Apr-2005 320,000.00 319,991.54 Summary 0085598233 VA 80.00 01-Apr-2005 364,000.00 363,999.99 Summary 0085608966 NY 44.00 01-Mar-2005 330,000.00 330,000.00 Summary 0085722551 NC 79.99 01-Mar-2005 155,100.00 155,099.99 Summary 0085802148 OH 80.00 01-Mar-2005 156,000.00 154,000.00 Summary 0085822567 CA 80.00 01-Mar-2005 172,000.00 172,000.00 Summary 0085917953 IL 80.00 01-Apr-2005 368,000.00 368,000.00 Summary 0085923357 IL 80.00 01-Apr-2005 315,200.00 313,211.19 Summary 0085925287 CA 80.00 01-Mar-2005 478,400.00 478,399.99 Summary 0086043668 MA 72.62 01-Apr-2005 650,000.00 650,000.00 Summary 0086070562 VA 79.99 01-Apr-2005 305,300.00 305,299.99 Summary 0086093945 CA 79.99 01-Apr-2005 351,900.00 351,828.34 Summary 0086103553 UT 80.00 01-Apr-2005 94,400.00 94,400.00 Summary 0086104510 WA 70.00 01-Apr-2005 167,300.00 167,228.82 Summary 0086134160 AZ 80.00 01-Apr-2005 126,400.00 126,399.99 Summary 0086275153 CA 78.31 01-May-2005 650,000.00 650,000.00 Summary 0089696612 WA 72.46 01-May-2005 250,000.00 249,998.41 Summary 0090709336 CA 16.13 01-May-2005 108,100.00 108,000.00 Summary 0201899713 NV 79.99 01-Mar-2005 597,800.00 597,770.00 Summary 0201990439 CA 80.00 01-Mar-2005 796,000.00 796,000.00 Summary 0202005252 NV 80.00 01-Mar-2005 462,950.00 462,949.99 Summary 0202168548 CA 80.00 01-Apr-2005 240,000.00 240,000.00

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All Mortgage Loans in REO during Current Period (continued) Current ~~Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary 0001774795 Loan~~ Paid inCurrent ~~Full~~Approximate ~~0 5.625% 360 8 Summary 0003008451~~ Loan ~~Paid~~Principal inTo ~~Full~~Months ~~(1) 5.750% 360 10 Summary 0003008996~~ Loan ~~Paid~~Delinquent inGroup ~~Full~~Number 0Balance ~~5.375%~~Date ~~360~~Delinquent 7Rate ~~Summary~~Interest ~~0003009014~~No ~~Loan~~REO ~~Paid~~loans inthis ~~Full (1) 5~~period.875% 360 7 Summary 0003014446 Loan Paid in Full 0 6.875% 360 7 Summary 0003015019 Loan Paid in Full 0 5.875% 360 7 Summary 0003017685 Loan Paid in Full 0 5.625% 360 6 Summary 0003021093 Loan Paid in Full 0 5.500% 360 5 Summary 0003025352 Loan Paid in Full 1 5.375% 360 5 Summary 0003032231 Loan Paid in Full 0 6.250% 360 4 Summary 0003035796 Loan Paid in Full 0 5.750% 360 4 Summary 0003039774 Loan Paid in Full 0 6.750% 360 4 Summary 0003041466 Loan Paid in Full 0 5.750% 360 4 Summary 0003041509 Loan Paid in Full (1) 5.625% 360 4 Summary 0003041583 Loan Paid in Full (1) 6.000% 360 3 Summary 0003042919 Loan Paid in Full 0 5.875% 360 4 Summary 0003046360 Loan Paid in Full 0 7.250% 360 3 Summary 0003046380 Loan Paid in Full 0 7.125% 360 3 Summary 0003046929 Loan Paid in Full 1 6.875% 360 4 Summary 0003048114 Loan Paid in Full 0 5.375% 360 3 Summary 0003048117 Loan Paid in Full 0 5.625% 360 3 Summary 0003048130 Loan Paid in Full 0 6.250% 360 3 Summary 0003048220 Loan Paid in Full (1) 6.250% 360 3 Summary 0003051425 Loan Paid in Full 0 5.875% 360 5 Summary 0003051446 Loan Paid in Full 1 6.125% 360 4 Summary 0003051463 Loan Paid in Full 0 5.500% 360 4 Summary 0003051506 Loan Paid in Full 0 6.500% 360 4 Summary 0003051514 Loan Paid in Full 1 6.750% 360 4 Summary 0003051548 Loan Paid in Full 1 6.375% 360 3 Summary 0003052560 Loan Paid in Full (1) 6.250% 360 3 Summary 0003053559 Loan Paid in Full 0 6.500% 360 3 Summary 0003053645 Loan Paid in Full 0 6.250% 360 3 Summary 0003502821 Loan Paid in Full 0 5.500% 360 4 Summary 0003754249 Loan Paid in Full (1) 5.750% 360 6 Summary 0003755924 Loan Paid in Full (1) 5.875% 360 4 Summary 0003781291 Loan Paid in Full 0 5.625% 360 5 Summary 0003785090 Loan Paid in Full 0 5.875% 360 5 Summary 0003842778 Loan Paid in Full 0 5.250% 360 5 Summary 0003860222 Loan Paid in Full 0 5.750% 360 4 Summary 0003867053 Loan Paid in Full 0 5.000% 360 5 Summary 0081488747 Loan Paid in Full 0 5.875% 360 4 Summary 0085598233 Loan Paid in Full 0 5.500% 360 4 Summary 0085608966 Loan Paid in Full 0 5.625% 360 5 Summary 0085722551 Loan Paid in Full (1) 5.250% 360 5 Summary 0085802148 Loan Paid in Full (1) 5.375% 360 5 Summary 0085822567 Loan Paid in Full 0 5.375% 360 5 Summary 0085917953 Loan Paid in Full (1) 6.250% 360 4 Summary 0085923357 Loan Paid in Full 0 5.250% 360 4 Summary 0085925287 Loan Paid in Full 0 5.750% 360 5 Summary 0086043668 Loan Paid in Full 0 6.375% 360 4 Summary 0086070562 Loan Paid in Full 0 6.750% 360 4 Summary 0086093945 Loan Paid in Full 0 5.375% 360 4 Summary 0086103553 Loan Paid in Full 0 6.000% 360 4 Summary 0086104510 Loan Paid in Full 0 6.625% 360 4 Summary 0086134160 Loan Paid in Full (1) 6.625% 360 4 Summary 0086275153 Loan Paid in Full (1) 5.500% 360 3 Summary 0089696612 Loan Paid in Full 0 5.500% 360 3 Summary 0090709336 Loan Paid in Full (1) 5.375% 360 3 Summary 0201899713 Loan Paid in Full (1) 5.750% 360 5 Summary 0201990439 Loan Paid in Full 0 6.000% 360 5 Summary 0202005252 Loan Paid in Full 0 6.375% 360 5 Summary 0202168548 Loan Paid in Full 0 5.000% 360 4

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary ~~SMM~~12 ~~CPR PSA Current~~ Month ~~1.923%~~Foreclosure ~~Current~~History* ~~Month~~New ~~20.781%~~Foreclosure ~~Current~~Loans Month ~~2,469.103%~~Foreclosure 3Percentage ~~Month~~Loans ~~Average~~in Foreclosure 1~~.585%~~ 3Jan-05 ~~Month Average 17~~0.~~348~~000% 3Original ~~Month~~Principal ~~Average~~Balance 2232,~~707~~000.~~742%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 230,656.47 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsForeclosure ~~12mo~~Total Average*May-05 ~~PSA:~~0.000% ~~Current~~Loans vsin ~~12mo~~Foreclosure Average*4 ~~Month~~Jun-05 ~~Current 12mo Avg~~0.000% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~1,191,200.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 111,189,856.~~301%~~44 ~~N/A Jun~~Aug-~~2005~~05 ~~2,548~~0.~~726~~000% ~~N/A Jul~~Sep-~~2005~~05 190.~~962~~000% ~~N/A Jul~~Oct-~~2005~~05 ~~3,105~~0.~~398~~083% ~~N/A Aug~~Nov-~~2005~~05 200.~~781~~102% ~~N/A Aug~~Dec-~~2005~~05 ~~2,469~~0.~~103~~131% ~~N/A~~ *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · GSAA Home Equity Trust 2005-6