|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|--------------------------- | ------ | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |               
|GSAMP Trust Series 2004-AR2
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2004 Annual Statement      
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                      |        | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200409                      | A-1A   | 36242DDJ9 | $404,749.31   |       | $9,124,430.99  |  | $264,817,569.01         | 
|200410                      | A-1A   | 36242DDJ9 | $444,893.52   |       | $3,514,112.29  |  | $261,303,456.72         | 
|200411                      | A-1A   | 36242DDJ9 | $523,187.59   |       | $7,052,368.06  |  | $254,251,088.66         | 
|200412                      | A-1A   | 36242DDJ9 | $547,484.02   |       | $8,120,397.09  |  | $246,130,691.57         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,920,314.44           |  | $27,811,308.43  |  |           |  | 
|200409                      | A-1B   | 36242DDK6 | $47,255.00    |       | $1,013,825.67  |  | $29,424,174.33          | 
|200410                      | A-1B   | 36242DDK6 | $51,721.16    |       | $390,456.92    |  | $29,033,717.41          | 
|200411                      | A-1B   | 36242DDK6 | $60,712.73    |       | $783,596.45    |  | $28,250,120.96          | 
|200412                      | A-1B   | 36242DDK6 | $63,264.21    |       | $902,266.34    |  | $27,347,854.62          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $222,953.10             |  | $3,090,145.38   |  |           |  | 
|200409                      | A-2A   | 36242DDL4 | $395,361.27   |       | $5,790,853.06  |  | $261,797,146.94         | 
|200410                      | A-2A   | 36242DDL4 | $439,819.21   |       | $3,383,807.95  |  | $258,413,338.99         | 
|200411                      | A-2A   | 36242DDL4 | $517,400.93   |       | $7,339,203.92  |  | $251,074,135.07         | 
|200412                      | A-2A   | 36242DDL4 | $540,643.03   |       | $10,365,556.20 |  | $240,708,578.87         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,893,224.44           |  | $26,879,421.13  |  |           |  | 
|200409                      | A-2B   | 36242DDM2 | $47,942.85    |       | $0.00          |  | $29,732,000.00          | 
|200410                      | A-2B   | 36242DDM2 | $54,112.24    |       | $0.00          |  | $29,732,000.00          | 
|200411                      | A-2B   | 36242DDM2 | $64,287.19    |       | $0.00          |  | $29,732,000.00          | 
|200412                      | A-2B   | 36242DDM2 | $68,630.98    |       | $0.00          |  | $29,732,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $234,973.26             |  | $0.00           |  |           |  | 
|200409                      | A-3A   | 36242DDN0 | $106,304.40   |       | $3,953,440.60  |  | $74,790,559.40          | 
|200410                      | A-3A   | 36242DDN0 | $115,759.17   |       | $1,837,676.37  |  | $72,952,883.03          | 
|200411                      | A-3A   | 36242DDN0 | $135,043.89   |       | $4,240,780.26  |  | $68,712,102.77          | 
|200412                      | A-3A   | 36242DDN0 | $137,900.48   |       | $6,625,224.60  |  | $62,086,878.17          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $495,007.94             |  | $16,657,121.83  |  |           |  | 
|200409                      | A-3B   | 36242DEC3 | $79,043.58    |       | $0.00          |  | $53,228,000.00          | 
|200410                      | A-3B   | 36242DEC3 | $89,837.04    |       | $0.00          |  | $53,228,000.00          | 
|200411                      | A-3B   | 36242DEC3 | $107,047.42   |       | $0.00          |  | $53,228,000.00          | 
|200412                      | A-3B   | 36242DEC3 | $115,075.28   |       | $0.00          |  | $53,228,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $391,003.32             |  | $0.00           |  |           |  | 
|200409                      | A-3C   | 36242DED1 | $34,400.57    |       | $0.00          |  | $20,661,000.00          | 
|200410                      | A-3C   | 36242DED1 | $38,727.90    |       | $0.00          |  | $20,661,000.00          | 
|200411                      | A-3C   | 36242DED1 | $45,959.25    |       | $0.00          |  | $20,661,000.00          | 
|200412                      | A-3C   | 36242DED1 | $48,937.60    |       | $0.00          |  | $20,661,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $168,025.32             |  | $0.00           |  |           |  | 
|200409                      | B-1    | 36242DDV2 | $44,168.21    |       | $0.00          |  | $16,589,000.00          | 
|200410                      | B-1    | 36242DDV2 | $48,255.56    |       | $0.00          |  | $16,589,000.00          | 
|200411                      | B-1    | 36242DDV2 | $56,513.19    |       | $0.00          |  | $16,589,000.00          | 
|200412                      | B-1    | 36242DDV2 | $58,291.69    |       | $0.00          |  | $16,589,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $207,228.65             |  | $0.00           |  |           |  | 
|200409                      | B-2    | 36242DDW0 | $33,575.00    |       | $0.00          |  | $12,198,000.00          | 
|200410                      | B-2    | 36242DDW0 | $36,621.11    |       | $0.00          |  | $12,198,000.00          | 
|200411                      | B-2    | 36242DDW0 | $42,855.64    |       | $0.00          |  | $12,198,000.00          | 
|200412                      | B-2    | 36242DDW0 | $44,122.72    |       | $0.00          |  | $12,198,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $157,174.47             |  | $0.00           |  |           |  | 
|200409                      | B-3    | 36242DDX8 | $39,523.95    |       | $0.00          |  | $9,759,000.00           | 
|200410                      | B-3    | 36242DDX8 | $42,429.96    |       | $0.00          |  | $9,759,000.00           | 
|200411                      | B-3    | 36242DDX8 | $49,293.79    |       | $0.00          |  | $9,759,000.00           | 
|200412                      | B-3    | 36242DDX8 | $49,838.54    |       | $0.00          |  | $9,759,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $181,086.24             |  | $0.00           |  |           |  | 
|200409                      | B-4    | 36242DDY6 | $60,991.67    |       | $0.00          |  | $14,638,000.00          | 
|200410                      | B-4    | 36242DDY6 | $60,991.67    |       | $0.00          |  | $14,638,000.00          | 
|200411                      | B-4    | 36242DDY6 | $60,991.67    |       | $0.00          |  | $14,638,000.00          | 
|200412                      | B-4    | 36242DDY6 | $60,991.67    |       | $0.00          |  | $14,638,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $243,966.68             |  | $0.00           |  |           |  | 
|200409                      | M-1    | 36242DDP5 | $76,021.24    |       | $0.00          |  | $45,865,000.00          | 
|200410                      | M-1    | 36242DDP5 | $85,614.67    |       | $0.00          |  | $45,865,000.00          | 
|200411                      | M-1    | 36242DDP5 | $101,616.46   |       | $0.00          |  | $45,865,000.00          | 
|200412                      | M-1    | 36242DDP5 | $108,240.80   |       | $0.00          |  | $45,865,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $371,493.17             |  | $0.00           |  |           |  | 
|200409                      | M-2    | 36242DDQ3 | $53,519.06    |       | $0.00          |  | $31,715,000.00          | 
|200410                      | M-2    | 36242DDQ3 | $60,188.02    |       | $0.00          |  | $31,715,000.00          | 
|200411                      | M-2    | 36242DDQ3 | $71,393.99    |       | $0.00          |  | $31,715,000.00          | 
|200412                      | M-2    | 36242DDQ3 | $75,939.39    |       | $0.00          |  | $31,715,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $261,040.46             |  | $0.00           |  |           |  | 
|200409                      | M-3    | 36242DDR1 | $31,143.15    |       | $0.00          |  | $18,054,000.00          | 
|200410                      | M-3    | 36242DDR1 | $34,964.58    |       | $0.00          |  | $18,054,000.00          | 
|200411                      | M-3    | 36242DDR1 | $41,443.96    |       | $0.00          |  | $18,054,000.00          | 
|200412                      | M-3    | 36242DDR1 | $44,006.39    |       | $0.00          |  | $18,054,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $151,558.08             |  | $0.00           |  |           |  | 
|200409                      | M-4    | 36242DDS9 | $30,188.81    |       | $0.00          |  | $14,637,000.00          | 
|200410                      | M-4    | 36242DDS9 | $33,469.94    |       | $0.00          |  | $14,637,000.00          | 
|200411                      | M-4    | 36242DDS9 | $39,454.85    |       | $0.00          |  | $14,637,000.00          | 
|200412                      | M-4    | 36242DDS9 | $41,349.33    |       | $0.00          |  | $14,637,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $144,462.93             |  | $0.00           |  |           |  | 
|200409                      | M-5    | 36242DDT7 | $32,899.05    |       | $0.00          |  | $15,126,000.00          | 
|200410                      | M-5    | 36242DDT7 | $36,352.82    |       | $0.00          |  | $15,126,000.00          | 
|200411                      | M-5    | 36242DDT7 | $42,789.77    |       | $0.00          |  | $15,126,000.00          | 
|200412                      | M-5    | 36242DDT7 | $44,684.53    |       | $0.00          |  | $15,126,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $156,726.17             |  | $0.00           |  |           |  | 
|200409                      | M-6    | 36242DDU4 | $37,437.15    |       | $0.00          |  | $16,102,000.00          | 
|200410                      | M-6    | 36242DDU4 | $41,203.23    |       | $0.00          |  | $16,102,000.00          | 
|200411                      | M-6    | 36242DDU4 | $48,413.35    |       | $0.00          |  | $16,102,000.00          | 
|200412                      | M-6    | 36242DDU4 | $50,340.90    |       | $0.00          |  | $16,102,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $177,394.63             |  | $0.00           |  |           |  | 
|200409                      | P      | 36242DEA7 | $0.00         |       | $0.00          |  | $0.00                   | 
|200410                      | P      | 36242DEA7 | $72,572.58    |       | $0.00          |  | $0.00                   | 
|200411                      | P      | 36242DEA7 | $53,589.18    |       | $0.00          |  | $0.00                   | 
|200412                      | P      | 36242DEA7 | $343,450.39   |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $469,612.15             |  | $0.00           |  |           |  | 
|200409                      | REMIC1 | GS04A2101 | $5,327,343.69 |       | $19,882,688.05 |  | $955,969,381.61         | 
|200410                      | REMIC1 | GS04A2101 | $5,215,649.56 |       | $9,126,053.53  |  | $946,843,328.08         | 
|200411                      | REMIC1 | GS04A2101 | $5,164,640.47 |       | $19,415,948.69 |  | $927,427,379.39         | 
|200412                      | REMIC1 | GS04A2101 | $5,056,067.26 |       | $26,013,444.23 |  | $901,413,935.16         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $20,763,700.98          |  | $74,438,134.50  |  |           |  | 
|200409                      | UT-R   | 36242DEB5 | $0.00         |       | $0.00          |  | $0.00                   | 
|200410                      | UT-R   | 36242DEB5 | $0.00         |       | $0.00          |  | $0.00                   | 
|200411                      | UT-R   | 36242DEB5 | $0.00         |       | $0.00          |  | $0.00                   | 
|200412                      | UT-R   | 36242DEB5 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200409                      | X      | 36242DDZ3 | $3,772,819.41 |       | $137.74        |  | $26,835,931.92          | 
|200410                      | X      | 36242DDZ3 | $3,500,687.75 |       | $0.00          |  | $26,835,931.92          | 
|200411                      | X      | 36242DDZ3 | $3,156,234.79 |       | $0.00          |  | $26,835,931.92          | 
|200412                      | X      | 36242DDZ3 | $2,956,325.70 |       | $0.00          |  | $26,835,931.92          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $13,386,067.65          |  | $137.74         |  |           |  | 
|                            |        |           |               |       |                |  | $41,997,014.08          |  | $148,876,269.01 |  |           |  |