|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|---------------------------- | ------ | --------- | ------------- | ----- | ------------- |  | ----------------------- |  | -------------- |  | --------- |  |  |  | -------------- | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |              
|GSAMP Trust Series 2004-AHL1
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|2004 Annual Statement       
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | DISTRIBUTION IN DOLLARS |  |                |  |           |  | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                       |        | CLASS     |               | CUSIP |               |  | INTEREST                |  |                |  | PRINCIPAL |  | 
|200411                       | A-1A   | 36242DHJ5 | $276,359.04   |       | $1,750,774.71 |  | $146,843,225.29         | 
|200412                       | A-1A   | 36242DHJ5 | $319,993.94   |       | $2,694,030.17 |  | $144,149,195.12         | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $596,352.98             |  | $4,444,804.88  |  |           |  | 
|200411                       | A-1B   | 36242DHK2 | $70,886.23    |       | $437,699.57   |  | $36,711,300.43          | 
|200412                       | A-1B   | 36242DHK2 | $81,896.31    |       | $673,516.61   |  | $36,037,783.82          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $152,782.54             |  | $1,111,216.18  |  |           |  | 
|200411                       | A-2A   | 36242DHL0 | $131,590.32   |       | $2,301,233.80 |  | $74,797,766.20          | 
|200412                       | A-2A   | 36242DHL0 | $150,758.08   |       | $3,665,491.94 |  | $71,132,274.26          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $282,348.40             |  | $5,966,725.74  |  |           |  | 
|200411                       | A-2B   | 36242DHM8 | $77,746.32    |       | $0.00         |  | $41,803,000.00          | 
|200412                       | A-2B   | 36242DHM8 | $91,095.16    |       | $0.00         |  | $41,803,000.00          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $168,841.48             |  | $0.00          |  |           |  | 
|200411                       | A-2C   | 36242DHN6 | $47,388.08    |       | $0.00         |  | $23,637,000.00          | 
|200412                       | A-2C   | 36242DHN6 | $55,172.39    |       | $0.00         |  | $23,637,000.00          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $102,560.47             |  | $0.00          |  |           |  | 
|200411                       | A-2D   | 36242DHP1 | $138,948.00   |       | $1,200,963.81 |  | $73,187,036.19          | 
|200412                       | A-2D   | 36242DHP1 | $160,116.02   |       | $1,912,940.41 |  | $71,274,095.78          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $299,064.02             |  | $3,113,904.22  |  |           |  | 
|200411                       | B-1    | 36242DHT3 | $18,061.32    |       | $0.00         |  | $5,965,000.00           | 
|200412                       | B-1    | 36242DHT3 | $20,446.62    |       | $0.00         |  | $5,965,000.00           | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $38,507.94              |  | $0.00          |  |           |  | 
|200411                       | B-2    | 36242DHU0 | $17,854.69    |       | $0.00         |  | $4,971,000.00           | 
|200412                       | B-2    | 36242DHU0 | $20,035.83    |       | $0.00         |  | $4,971,000.00           | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $37,890.52              |  | $0.00          |  |           |  | 
|200411                       | B-3    | 36242DHV8 | $17,858.28    |       | $0.00         |  | $4,972,000.00           | 
|200412                       | B-3    | 36242DHV8 | $20,039.86    |       | $0.00         |  | $4,972,000.00           | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $37,898.14              |  | $0.00          |  |           |  | 
|200411                       | B-4    | 36242DHW6 | $21,424.91    |       | $0.00         |  | $5,965,000.00           | 
|200412                       | B-4    | 36242DHW6 | $24,042.19    |       | $0.00         |  | $5,965,000.00           | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $45,467.10              |  | $0.00          |  |           |  | 
|200411                       | B2-R   | GS04X1103 | $0.00         |       | $0.00         |  | $0.00                   | 
|200412                       | B2-R   | GS04X1103 | $0.00         |       | $0.00         |  | $0.00                   | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200411                       | B3-R   | GS04X1104 | $0.00         |       | $0.00         |  | $0.00                   | 
|200412                       | B3-R   | GS04X1104 | $0.00         |       | $0.00         |  | $0.00                   | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200411                       | B4-R   | GS04X1105 | $0.00         |       | $0.00         |  | $0.00                   | 
|200412                       | B4-R   | GS04X1105 | $0.00         |       | $0.00         |  | $0.00                   | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200411                       | M-1    | 36242DHQ9 | $60,071.18    |       | $0.00         |  | $28,585,000.00          | 
|200412                       | M-1    | 36242DHQ9 | $69,675.56    |       | $0.00         |  | $28,585,000.00          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $129,746.74             |  | $0.00          |  |           |  | 
|200411                       | M-2    | 36242DHR7 | $61,001.53    |       | $0.00         |  | $24,359,000.00          | 
|200412                       | M-2    | 36242DHR7 | $69,862.65    |       | $0.00         |  | $24,359,000.00          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $130,864.18             |  | $0.00          |  |           |  | 
|200411                       | M-3    | 36242DHS5 | $18,924.38    |       | $0.00         |  | $7,209,000.00           | 
|200412                       | M-3    | 36242DHS5 | $21,606.88    |       | $0.00         |  | $7,209,000.00           | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $40,531.26              |  | $0.00          |  |           |  | 
|200411                       | N      | 36242DHX4 | $116,304.17   |       | $1,766,136.49 |  | $26,146,863.49          | 
|200412                       | N      | 36242DHX4 | $108,945.26   |       | $1,639,136.30 |  | $24,507,727.19          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $225,249.43             |  | $3,405,272.79  |  |           |  | 
|200411                       | P      | GS04X1107 | $116,549.40   |       | $0.00         |  | $1.00                   | 
|200412                       | P      | GS04X1107 | $162,168.38   |       | $0.00         |  | $1.00                   | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $278,717.78             |  | $0.00          |  |           |  | 
|200411                       | REMIC1 | GS04X1101 | $2,723,492.28 |       | $5,691,185.17 |  | $491,433,443.83         | 
|200412                       | REMIC1 | GS04X1101 | $2,690,654.67 |       | $8,945,979.13 |  | $482,487,464.70         | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $5,414,146.95           |  | $14,637,164.30 |  |           |  | 
|200411                       | UT-R   | 36242DHZ9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200412                       | UT-R   | 36242DHZ9 | $0.00         |       | $0.00         |  | $0.00                   | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200411                       | X      | 36242DHY2 | $0.00         |       | $0.00         |  | $12,428,115.72          | 
|200412                       | X      | 36242DHY2 | $0.00         |       | $0.00         |  | $12,428,115.72          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|200411                       | X-INT  | GS04X1106 | $1,765,378.00 |       | $513.28       |  | $12,428,115.72          | 
|200412                       | X-INT  | GS04X1106 | $1,585,913.18 |       | $0.00         |  | $12,428,115.72          | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $3,351,291.18           |  | $513.28        |  |           |  | 
|200411                       | X-R    | GS04X1102 | $0.00         |       | $0.00         |  | $0.00                   | 
|200412                       | X-R    | GS04X1102 | $0.00         |       | $0.00         |  | $0.00                   | 
|                             |        |           |               |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                             |        |           |               |       |               |  | $0.00                   |  | $0.00          |  |           |  | 
|                             |        |           |               |       |               |  | $11,332,261.11          |  | $32,679,601.39 |  |           |  |