|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|------------------------ | -------- | --------- | ----------- | ----- | ------------- |  | ----------------------- |  | -------------- |  | --------- |  |  |  | -------------- | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |              
|GSAA Trust Series 2004-6
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|2004 Annual Statement   
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | DISTRIBUTION IN DOLLARS |  |                |  |           |  | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                   |          | CLASS     |             | CUSIP |               |  | INTEREST                |  |                |  | PRINCIPAL |  | 
|200408                   | A-1      | 36228F7D2 | $174,492.04 |       | $2,167,350.31 |  | $122,247,649.69         | 
|200409                   | A-1      | 36228F7D2 | $225,801.60 |       | $3,504,929.36 |  | $118,742,720.33         | 
|200410                   | A-1      | 36228F7D2 | $206,876.21 |       | $2,455,249.79 |  | $116,287,470.54         | 
|200411                   | A-1      | 36228F7D2 | $241,102.69 |       | $3,260,740.53 |  | $113,026,730.01         | 
|200412                   | A-1      | 36228F7D2 | $251,169.04 |       | $3,284,278.92 |  | $109,742,451.09         | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $1,099,441.58           |  | $14,672,548.91 |  |           |  | 
|200408                   | A-2      | 36228F7E0 | $104,793.80 |       | $970,666.60   |  | $74,150,333.40          | 
|200409                   | A-2      | 36228F7E0 | $136,282.13 |       | $1,658,447.06 |  | $72,491,886.34          | 
|200410                   | A-2      | 36228F7E0 | $125,733.15 |       | $1,424,281.28 |  | $71,067,605.06          | 
|200411                   | A-2      | 36228F7E0 | $146,715.12 |       | $4,334,229.88 |  | $66,733,375.18          | 
|200412                   | A-2      | 36228F7E0 | $147,720.87 |       | $2,206,998.65 |  | $64,526,376.53          | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $661,245.07             |  | $10,594,623.47 |  |           |  | 
|200408                   | LT-REMIC | GS0406101 | $0.00       |       | $2,475,900.10 |  | $211,503,825.27         | 
|200409                   | LT-REMIC | GS0406101 | $0.00       |       | $4,603,628.79 |  | $206,900,196.48         | 
|200410                   | LT-REMIC | GS0406101 | $0.00       |       | $3,497,273.31 |  | $203,402,923.17         | 
|200411                   | LT-REMIC | GS0406101 | $0.00       |       | $7,594,970.41 |  | $195,807,952.76         | 
|200412                   | LT-REMIC | GS0406101 | $0.00       |       | $5,491,277.57 |  | $190,316,675.19         | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $0.00                   |  | $23,663,050.18 |  |           |  | 
|200408                   | M-1      | 36228F7F7 | $10,036.08  |       | $0.00         |  | $6,312,000.00           | 
|200409                   | M-1      | 36228F7F7 | $13,105.29  |       | $0.00         |  | $6,312,000.00           | 
|200410                   | M-1      | 36228F7F7 | $12,224.24  |       | $0.00         |  | $6,312,000.00           | 
|200411                   | M-1      | 36228F7F7 | $14,489.55  |       | $0.00         |  | $6,312,000.00           | 
|200412                   | M-1      | 36228F7F7 | $15,385.42  |       | $0.00         |  | $6,312,000.00           | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $65,240.58              |  | $0.00          |  |           |  | 
|200408                   | M-2      | 36228F7G5 | $9,780.87   |       | $0.00         |  | $4,708,000.00           | 
|200409                   | M-2      | 36228F7G5 | $12,580.17  |       | $0.00         |  | $4,708,000.00           | 
|200410                   | M-2      | 36228F7G5 | $11,497.98  |       | $0.00         |  | $4,708,000.00           | 
|200411                   | M-2      | 36228F7G5 | $13,527.65  |       | $0.00         |  | $4,708,000.00           | 
|200412                   | M-2      | 36228F7G5 | $14,110.86  |       | $0.00         |  | $4,708,000.00           | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $61,497.53              |  | $0.00          |  |           |  | 
|200408                   | M-3      | 36228F7H3 | $9,421.81   |       | $0.00         |  | $3,423,000.00           | 
|200409                   | M-3      | 36228F7H3 | $11,970.52  |       | $0.00         |  | $3,423,000.00           | 
|200410                   | M-3      | 36228F7H3 | $10,755.83  |       | $0.00         |  | $3,423,000.00           | 
|200411                   | M-3      | 36228F7H3 | $12,573.82  |       | $0.00         |  | $3,423,000.00           | 
|200412                   | M-3      | 36228F7H3 | $12,912.27  |       | $0.00         |  | $3,423,000.00           | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $57,634.25              |  | $0.00          |  |           |  | 
|200408                   | P        | 36228F7J9 | $0.00       |       | $0.00         |  | $0.00                   | 
|200409                   | P        | 36228F7J9 | $0.00       |       | $0.00         |  | $0.00                   | 
|200410                   | P        | 36228F7J9 | $0.00       |       | $0.00         |  | $0.00                   | 
|200411                   | P        | 36228F7J9 | $0.00       |       | $0.00         |  | $0.00                   | 
|200412                   | P        | 36228F7J9 | $0.00       |       | $0.00         |  | $0.00                   | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200408                   | R        | 36228F7K6 | $0.00       |       | $0.00         |  | $0.00                   | 
|200409                   | R        | 36228F7K6 | $0.00       |       | $0.00         |  | $0.00                   | 
|200410                   | R        | 36228F7K6 | $0.00       |       | $0.00         |  | $0.00                   | 
|200411                   | R        | 36228F7K6 | $0.00       |       | $0.00         |  | $0.00                   | 
|200412                   | R        | 36228F7K6 | $0.00       |       | $0.00         |  | $0.00                   | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200408                   | X        | 36228F7L4 | $0.00       |       | $0.00         |  | $662,841.81             | 
|200409                   | X        | 36228F7L4 | $0.00       |       | $0.00         |  | $1,222,589.44           | 
|200410                   | X        | 36228F7L4 | $189,231.33 |       | $0.00         |  | $1,604,847.20           | 
|200411                   | X        | 36228F7L4 | $494,434.34 |       | $0.00         |  | $1,604,847.20           | 
|200412                   | X        | 36228F7L4 | $447,212.13 |       | $0.00         |  | $1,604,847.20           | 
|                         |          |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                         |          |           |             |       |               |  | $1,130,877.80           |  | $0.00          |  |           |  | 
|                         |          |           |             |       |               |  | $3,075,936.81           |  | $48,930,222.56 |  |           |  |