|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|--------------------------- | -------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |               
|GSAMP Trust Series 2004-AR1
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2004 Annual Statement      
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                      |          | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200407                      | A-1A     | 36228F6J0 | $413,369.95   |       | $761,404.93    |  | $638,365,595.07         | 
|200408                      | A-1A     | 36228F6J0 | $930,949.83   |       | $19,411,189.95 |  | $618,954,405.12         | 
|200409                      | A-1A     | 36228F6J0 | $1,086,522.88 |       | $21,417,507.61 |  | $597,536,897.51         | 
|200410                      | A-1A     | 36228F6J0 | $994,566.97   |       | $19,056,146.79 |  | $578,480,750.72         | 
|200411                      | A-1A     | 36228F6J0 | $1,147,962.91 |       | $16,796,306.59 |  | $561,684,444.13         | 
|200412                      | A-1A     | 36228F6J0 | $1,199,813.05 |       | $23,644,833.74 |  | $538,039,610.39         | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $5,773,185.59           |  | $101,087,389.61 |  |           |  | 
|200407                      | A-1B     | 36228F6K7 | $20,104.98    |       | $32,193.05     |  | $26,990,806.95          | 
|200408                      | A-1B     | 36228F6K7 | $44,984.68    |       | $820,726.69    |  | $26,170,080.26          | 
|200409                      | A-1B     | 36228F6K7 | $51,936.71    |       | $905,556.03    |  | $25,264,524.23          | 
|200410                      | A-1B     | 36228F6K7 | $46,963.94    |       | $805,715.07    |  | $24,458,809.16          | 
|200411                      | A-1B     | 36228F6K7 | $53,972.44    |       | $710,166.51    |  | $23,748,642.65          | 
|200412                      | A-1B     | 36228F6K7 | $55,841.98    |       | $999,729.85    |  | $22,748,912.80          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $273,804.73             |  | $4,274,087.20   |  |           |  | 
|200407                      | A-2A     | 36228F6L5 | $135,361.26   |       | $323,221.74    |  | $218,159,778.26         | 
|200408                      | A-2A     | 36228F6L5 | $305,423.69   |       | $5,514,981.90  |  | $212,644,796.36         | 
|200409                      | A-2A     | 36228F6L5 | $359,635.51   |       | $7,305,329.56  |  | $205,339,466.80         | 
|200410                      | A-2A     | 36228F6L5 | $330,596.54   |       | $11,733,951.45 |  | $193,605,515.35         | 
|200411                      | A-2A     | 36228F6L5 | $372,152.82   |       | $8,446,860.25  |  | $185,158,655.10         | 
|200412                      | A-2A     | 36228F6L5 | $384,356.09   |       | $12,552,559.71 |  | $172,606,095.39         | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $1,887,525.91           |  | $45,876,904.61  |  |           |  | 
|200407                      | A-2B     | 36228F6M3 | $34,945.68    |       | $0.00          |  | $45,774,000.00          | 
|200408                      | A-2B     | 36228F6M3 | $78,197.25    |       | $0.00          |  | $45,774,000.00          | 
|200409                      | A-2B     | 36228F6M3 | $92,940.29    |       | $0.00          |  | $45,774,000.00          | 
|200410                      | A-2B     | 36228F6M3 | $86,868.88    |       | $0.00          |  | $45,774,000.00          | 
|200411                      | A-2B     | 36228F6M3 | $103,042.36   |       | $0.00          |  | $45,774,000.00          | 
|200412                      | A-2B     | 36228F6M3 | $109,602.70   |       | $0.00          |  | $45,774,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $505,597.16             |  | $0.00           |  |           |  | 
|200407                      | A-2C     | 36228F6N1 | $40,439.70    |       | $73,388.04     |  | $59,926,611.96          | 
|200408                      | A-2C     | 36228F6N1 | $90,888.69    |       | $1,252,185.99  |  | $58,674,425.97          | 
|200409                      | A-2C     | 36228F6N1 | $106,763.01   |       | $1,658,687.46  |  | $57,015,738.51          | 
|200410                      | A-2C     | 36228F6N1 | $98,003.72    |       | $2,664,213.58  |  | $54,351,524.93          | 
|200411                      | A-2C     | 36228F6N1 | $111,239.45   |       | $1,917,873.94  |  | $52,433,650.99          | 
|200412                      | A-2C     | 36228F6N1 | $115,164.00   |       | $2,850,079.97  |  | $49,583,571.02          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $562,498.57             |  | $10,416,428.98  |  |           |  | 
|200407                      | B-1      | 36228F6V3 | $22,322.62    |       | $0.00          |  | $16,339,000.00          | 
|200408                      | B-1      | 36228F6V3 | $49,017.00    |       | $0.00          |  | $16,339,000.00          | 
|200409                      | B-1      | 36228F6V3 | $56,389.97    |       | $0.00          |  | $16,339,000.00          | 
|200410                      | B-1      | 36228F6V3 | $50,705.36    |       | $0.00          |  | $16,339,000.00          | 
|200411                      | B-1      | 36228F6V3 | $59,292.42    |       | $0.00          |  | $16,339,000.00          | 
|200412                      | B-1      | 36228F6V3 | $60,930.64    |       | $0.00          |  | $16,339,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $298,658.01             |  | $0.00           |  |           |  | 
|200407                      | B-2      | 36228F6W1 | $22,958.03    |       | $0.00          |  | $16,339,000.00          | 
|200408                      | B-2      | 36228F6W1 | $50,378.58    |       | $0.00          |  | $16,339,000.00          | 
|200409                      | B-2      | 36228F6W1 | $57,887.72    |       | $0.00          |  | $16,339,000.00          | 
|200410                      | B-2      | 36228F6W1 | $51,976.17    |       | $0.00          |  | $16,339,000.00          | 
|200411                      | B-2      | 36228F6W1 | $60,744.77    |       | $0.00          |  | $16,339,000.00          | 
|200412                      | B-2      | 36228F6W1 | $62,337.61    |       | $0.00          |  | $16,339,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $306,282.88             |  | $0.00           |  |           |  | 
|200407                      | B-3      | 36228F6X9 | $23,770.71    |       | $0.00          |  | $12,569,000.00          | 
|200408                      | B-3      | 36228F6X9 | $51,847.13    |       | $0.00          |  | $12,569,000.00          | 
|200409                      | B-3      | 36228F6X9 | $58,932.90    |       | $0.00          |  | $12,569,000.00          | 
|200410                      | B-3      | 36228F6X9 | $52,203.25    |       | $0.00          |  | $12,569,000.00          | 
|200411                      | B-3      | 36228F6X9 | $60,694.30    |       | $0.00          |  | $12,569,000.00          | 
|200412                      | B-3      | 36228F6X9 | $61,483.19    |       | $0.00          |  | $12,569,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $308,931.48             |  | $0.00           |  |           |  | 
|200407                      | B-4      | 36228F6Y7 | $65,462.50    |       | $0.00          |  | $15,711,000.00          | 
|200408                      | B-4      | 36228F6Y7 | $65,462.50    |       | $0.00          |  | $15,711,000.00          | 
|200409                      | B-4      | 36228F6Y7 | $65,462.50    |       | $0.00          |  | $15,711,000.00          | 
|200410                      | B-4      | 36228F6Y7 | $65,462.50    |       | $0.00          |  | $15,711,000.00          | 
|200411                      | B-4      | 36228F6Y7 | $65,462.50    |       | $0.00          |  | $15,711,000.00          | 
|200412                      | B-4      | 36228F6Y7 | $65,462.50    |       | $0.00          |  | $15,711,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $392,775.00             |  | $0.00           |  |           |  | 
|200407                      | B-5      | 36228F6Z4 | $52,366.67    |       | $0.00          |  | $12,568,000.00          | 
|200408                      | B-5      | 36228F6Z4 | $52,366.67    |       | $0.00          |  | $12,568,000.00          | 
|200409                      | B-5      | 36228F6Z4 | $52,366.67    |       | $0.00          |  | $12,568,000.00          | 
|200410                      | B-5      | 36228F6Z4 | $52,366.67    |       | $0.00          |  | $12,568,000.00          | 
|200411                      | B-5      | 36228F6Z4 | $52,366.67    |       | $0.00          |  | $12,568,000.00          | 
|200412                      | B-5      | 36228F6Z4 | $52,366.67    |       | $0.00          |  | $12,568,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $314,200.02             |  | $0.00           |  |           |  | 
|200407                      | LT REMIC | GS04A1101 | $6,635,718.54 |       | $1,190,968.59  |  | $1,255,671,350.21       | 
|200408                      | LT REMIC | GS04A1101 | $6,916,086.11 |       | $26,999,084.53 |  | $1,228,672,265.68       | 
|200409                      | LT REMIC | GS04A1101 | $7,026,281.57 |       | $31,287,080.66 |  | $1,197,385,185.02       | 
|200410                      | LT REMIC | GS04A1101 | $6,922,742.78 |       | $34,260,026.89 |  | $1,163,125,158.13       | 
|200411                      | LT REMIC | GS04A1101 | $6,216,399.59 |       | $27,871,207.29 |  | $1,135,253,950.84       | 
|200412                      | LT REMIC | GS04A1101 | $6,710,083.06 |       | $40,047,203.27 |  | $1,095,206,747.57       | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $40,427,311.65          |  | $161,655,571.23 |  |           |  | 
|200407                      | M-1      | 36228F6P6 | $40,835.22    |       | $0.00          |  | $52,160,000.00          | 
|200408                      | M-1      | 36228F6P6 | $91,280.00    |       | $0.00          |  | $52,160,000.00          | 
|200409                      | M-1      | 36228F6P6 | $108,297.20   |       | $0.00          |  | $52,160,000.00          | 
|200410                      | M-1      | 36228F6P6 | $101,016.53   |       | $0.00          |  | $52,160,000.00          | 
|200411                      | M-1      | 36228F6P6 | $119,736.18   |       | $0.00          |  | $52,160,000.00          | 
|200412                      | M-1      | 36228F6P6 | $127,139.32   |       | $0.00          |  | $52,160,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $588,304.45             |  | $0.00           |  |           |  | 
|200407                      | M-2      | 36228F6Q4 | $25,209.96    |       | $0.00          |  | $31,421,000.00          | 
|200408                      | M-2      | 36228F6Q4 | $56,295.96    |       | $0.00          |  | $31,421,000.00          | 
|200409                      | M-2      | 36228F6Q4 | $66,677.98    |       | $0.00          |  | $31,421,000.00          | 
|200410                      | M-2      | 36228F6Q4 | $62,073.93    |       | $0.00          |  | $31,421,000.00          | 
|200411                      | M-2      | 36228F6Q4 | $73,525.14    |       | $0.00          |  | $31,421,000.00          | 
|200412                      | M-2      | 36228F6Q4 | $77,941.13    |       | $0.00          |  | $31,421,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $361,724.10             |  | $0.00           |  |           |  | 
|200407                      | M-3      | 36228F6R2 | $17,558.82    |       | $0.00          |  | $21,367,000.00          | 
|200408                      | M-3      | 36228F6R2 | $39,172.83    |       | $0.00          |  | $21,367,000.00          | 
|200409                      | M-3      | 36228F6R2 | $46,321.88    |       | $0.00          |  | $21,367,000.00          | 
|200410                      | M-3      | 36228F6R2 | $43,042.63    |       | $0.00          |  | $21,367,000.00          | 
|200411                      | M-3      | 36228F6R2 | $50,948.42    |       | $0.00          |  | $21,367,000.00          | 
|200412                      | M-3      | 36228F6R2 | $53,921.72    |       | $0.00          |  | $21,367,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $250,966.30             |  | $0.00           |  |           |  | 
|200407                      | M-4      | 36228F6S0 | $15,965.79    |       | $0.00          |  | $15,711,000.00          | 
|200408                      | M-4      | 36228F6S0 | $35,349.75    |       | $0.00          |  | $15,711,000.00          | 
|200409                      | M-4      | 36228F6S0 | $41,261.01    |       | $0.00          |  | $15,711,000.00          | 
|200410                      | M-4      | 36228F6S0 | $37,758.77    |       | $0.00          |  | $15,711,000.00          | 
|200411                      | M-4      | 36228F6S0 | $44,444.67    |       | $0.00          |  | $15,711,000.00          | 
|200412                      | M-4      | 36228F6S0 | $46,412.71    |       | $0.00          |  | $15,711,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $221,192.70             |  | $0.00           |  |           |  | 
|200407                      | M-5      | 36228F6T8 | $17,187.76    |       | $0.00          |  | $15,711,000.00          | 
|200408                      | M-5      | 36228F6T8 | $37,968.25    |       | $0.00          |  | $15,711,000.00          | 
|200409                      | M-5      | 36228F6T8 | $44,141.36    |       | $0.00          |  | $15,711,000.00          | 
|200410                      | M-5      | 36228F6T8 | $40,202.70    |       | $0.00          |  | $15,711,000.00          | 
|200411                      | M-5      | 36228F6T8 | $47,237.74    |       | $0.00          |  | $15,711,000.00          | 
|200412                      | M-5      | 36228F6T8 | $49,118.49    |       | $0.00          |  | $15,711,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $235,856.30             |  | $0.00           |  |           |  | 
|200407                      | M-6      | 36228F6U5 | $28,477.30    |       | $0.00          |  | $25,137,000.00          | 
|200408                      | M-6      | 36228F6U5 | $62,842.50    |       | $0.00          |  | $25,137,000.00          | 
|200409                      | M-6      | 36228F6U5 | $72,928.72    |       | $0.00          |  | $25,137,000.00          | 
|200410                      | M-6      | 36228F6U5 | $66,277.89    |       | $0.00          |  | $25,137,000.00          | 
|200411                      | M-6      | 36228F6U5 | $77,812.98    |       | $0.00          |  | $25,137,000.00          | 
|200412                      | M-6      | 36228F6U5 | $80,752.28    |       | $0.00          |  | $25,137,000.00          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $389,091.67             |  | $0.00           |  |           |  | 
|200407                      | P        | 36228F7B6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200408                      | P        | 36228F7B6 | $286,473.16   |       | $0.00          |  | $0.00                   | 
|200409                      | P        | 36228F7B6 | $548,086.55   |       | $0.00          |  | $0.00                   | 
|200410                      | P        | 36228F7B6 | $616,441.18   |       | $0.00          |  | $0.00                   | 
|200411                      | P        | 36228F7B6 | $92,803.67    |       | $0.00          |  | $0.00                   | 
|200412                      | P        | 36228F7B6 | $736,082.26   |       | $0.00          |  | $0.00                   | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $2,279,886.82           |  | $0.00           |  |           |  | 
|200407                      | R        | 36228F7C4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200408                      | R        | 36228F7C4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200409                      | R        | 36228F7C4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200410                      | R        | 36228F7C4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200411                      | R        | 36228F7C4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200412                      | R        | 36228F7C4 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200407                      | X        | 36228F7A8 | $5,659,381.59 |       | $760.83        |  | $31,421,557.97          | 
|200408                      | X        | 36228F7A8 | $4,587,187.64 |       | $0.00          |  | $31,421,557.97          | 
|200409                      | X        | 36228F7A8 | $4,109,728.71 |       | $0.00          |  | $31,421,557.97          | 
|200410                      | X        | 36228F7A8 | $4,126,215.15 |       | $0.00          |  | $31,421,557.97          | 
|200411                      | X        | 36228F7A8 | $3,622,960.15 |       | $0.00          |  | $31,421,557.97          | 
|200412                      | X        | 36228F7A8 | $3,371,356.72 |       | $0.00          |  | $31,421,557.97          | 
|                            |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |          |           |               |       |                |  | $25,476,829.96          |  | $760.83         |  |           |  | 
|                            |          |           |               |       |                |  | $80,854,623.30          |  | $323,311,142.46 |  |           |  |