|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|------------------------ | -------- | --------- | ------------- | ----- | ------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |              
|GSAA Trust Series 2004-3
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|2004 Annual Statement   
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                   |          | CLASS     |               | CUSIP |               |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200406                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|200407                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|200408                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|200409                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|200410                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|200411                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|200412                   | AF-2     | 36228F3M6 | $375,436.47   |       | $0.00         |  | $96,866,000.00          | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $2,628,055.29           |  | $0.00           |  |           |  | 
|200406                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|200407                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|200408                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|200409                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|200410                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|200411                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|200412                   | AF-3     | 36228F3N4 | $142,360.37   |       | $0.00         |  | $30,018,000.00          | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $996,522.59             |  | $0.00           |  |           |  | 
|200406                   | AF-4     | 36228F3P9 | $321,916.10   |       | $0.00         |  | $62,106,000.00          | 
|200407                   | AF-4     | 36228F3P9 | $315,635.95   |       | $0.00         |  | $62,106,000.00          | 
|200408                   | AF-4     | 36228F3P9 | $321,916.10   |       | $0.00         |  | $62,106,000.00          | 
|200409                   | AF-4     | 36228F3P9 | $328,261.52   |       | $0.00         |  | $62,106,000.00          | 
|200410                   | AF-4     | 36228F3P9 | $321,916.10   |       | $0.00         |  | $62,106,000.00          | 
|200411                   | AF-4     | 36228F3P9 | $321,916.10   |       | $0.00         |  | $62,106,000.00          | 
|200412                   | AF-4     | 36228F3P9 | $321,916.10   |       | $0.00         |  | $62,106,000.00          | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $2,253,477.97           |  | $0.00           |  |           |  | 
|200406                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|200407                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|200408                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|200409                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|200410                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|200411                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|200412                   | AF-5     | 36228F3Q7 | $182,083.05   |       | $0.00         |  | $38,340,000.00          | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $1,274,581.35           |  | $0.00           |  |           |  | 
|200406                   | AV-1     | 36228F3L8 | $151,725.97   |       | $5,531,665.57 |  | $150,529,334.43         | 
|200407                   | AV-1     | 36228F3L8 | $187,952.60   |       | $9,856,034.85 |  | $140,673,299.58         | 
|200408                   | AV-1     | 36228F3L8 | $187,564.40   |       | $6,032,699.13 |  | $134,640,600.45         | 
|200409                   | AV-1     | 36228F3L8 | $217,837.27   |       | $7,280,656.87 |  | $127,359,943.58         | 
|200410                   | AV-1     | 36228F3L8 | $197,124.89   |       | $8,765,793.47 |  | $118,594,150.11         | 
|200411                   | AV-1     | 36228F3L8 | $219,530.95   |       | $9,400,784.10 |  | $109,193,366.01         | 
|200412                   | AV-1     | 36228F3L8 | $219,084.36   |       | $8,236,802.55 |  | $100,956,563.46         | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $1,380,820.44           |  | $55,104,436.54  |  |           |  | 
|200406                   | B-1      | 36228F3T1 | $38,403.32    |       | $0.00         |  | $7,409,000.00           | 
|200407                   | B-1      | 36228F3T1 | $37,654.12    |       | $0.00         |  | $7,409,000.00           | 
|200408                   | B-1      | 36228F3T1 | $38,403.32    |       | $0.00         |  | $7,409,000.00           | 
|200409                   | B-1      | 36228F3T1 | $39,160.31    |       | $0.00         |  | $7,409,000.00           | 
|200410                   | B-1      | 36228F3T1 | $38,403.32    |       | $0.00         |  | $7,409,000.00           | 
|200411                   | B-1      | 36228F3T1 | $38,403.32    |       | $0.00         |  | $7,409,000.00           | 
|200412                   | B-1      | 36228F3T1 | $38,403.32    |       | $0.00         |  | $7,409,000.00           | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $268,831.03             |  | $0.00           |  |           |  | 
|200406                   | B-2      | 36228F3U8 | $16,462.27    |       | $0.00         |  | $3,176,000.00           | 
|200407                   | B-2      | 36228F3U8 | $16,141.11    |       | $0.00         |  | $3,176,000.00           | 
|200408                   | B-2      | 36228F3U8 | $16,462.27    |       | $0.00         |  | $3,176,000.00           | 
|200409                   | B-2      | 36228F3U8 | $16,786.77    |       | $0.00         |  | $3,176,000.00           | 
|200410                   | B-2      | 36228F3U8 | $16,462.27    |       | $0.00         |  | $3,176,000.00           | 
|200411                   | B-2      | 36228F3U8 | $16,462.27    |       | $0.00         |  | $3,176,000.00           | 
|200412                   | B-2      | 36228F3U8 | $16,462.27    |       | $0.00         |  | $3,176,000.00           | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $115,239.23             |  | $0.00           |  |           |  | 
|200406                   | LT REMIC | GS0403101 | $1,460,274.93 |       | $5,531,665.57 |  | $418,739,216.54         | 
|200407                   | LT REMIC | GS0403101 | $1,511,366.86 |       | $9,856,034.85 |  | $409,696,194.46         | 
|200408                   | LT REMIC | GS0403101 | $1,484,690.84 |       | $6,032,699.13 |  | $404,417,803.24         | 
|200409                   | LT REMIC | GS0403101 | $1,725,633.36 |       | $7,280,656.87 |  | $397,664,993.70         | 
|200410                   | LT REMIC | GS0403101 | $2,243,018.81 |       | $8,765,793.47 |  | $388,899,200.23         | 
|200411                   | LT REMIC | GS0403101 | $2,170,149.74 |       | $9,400,784.10 |  | $379,498,416.13         | 
|200412                   | LT REMIC | GS0403101 | $2,138,548.73 |       | $8,236,802.55 |  | $371,261,613.58         | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $12,733,683.26          |  | $55,104,436.54  |  |           |  | 
|200406                   | M-1      | 36228F3R5 | $74,614.08    |       | $0.00         |  | $14,395,000.00          | 
|200407                   | M-1      | 36228F3R5 | $73,158.46    |       | $0.00         |  | $14,395,000.00          | 
|200408                   | M-1      | 36228F3R5 | $74,614.08    |       | $0.00         |  | $14,395,000.00          | 
|200409                   | M-1      | 36228F3R5 | $76,084.83    |       | $0.00         |  | $14,395,000.00          | 
|200410                   | M-1      | 36228F3R5 | $74,614.08    |       | $0.00         |  | $14,395,000.00          | 
|200411                   | M-1      | 36228F3R5 | $74,614.08    |       | $0.00         |  | $14,395,000.00          | 
|200412                   | M-1      | 36228F3R5 | $74,614.08    |       | $0.00         |  | $14,395,000.00          | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $522,313.69             |  | $0.00           |  |           |  | 
|200406                   | M-2      | 36228F3S3 | $60,354.73    |       | $0.00         |  | $11,644,000.00          | 
|200407                   | M-2      | 36228F3S3 | $59,177.29    |       | $0.00         |  | $11,644,000.00          | 
|200408                   | M-2      | 36228F3S3 | $60,354.73    |       | $0.00         |  | $11,644,000.00          | 
|200409                   | M-2      | 36228F3S3 | $61,544.41    |       | $0.00         |  | $11,644,000.00          | 
|200410                   | M-2      | 36228F3S3 | $60,354.73    |       | $0.00         |  | $11,644,000.00          | 
|200411                   | M-2      | 36228F3S3 | $60,354.73    |       | $0.00         |  | $11,644,000.00          | 
|200412                   | M-2      | 36228F3S3 | $60,354.73    |       | $0.00         |  | $11,644,000.00          | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $422,495.35             |  | $0.00           |  |           |  | 
|200406                   | P        | 36228F4A1 | $96,918.57    |       | $0.00         |  | $0.00                   | 
|200407                   | P        | 36228F4A1 | $121,767.44   |       | $0.00         |  | $0.00                   | 
|200408                   | P        | 36228F4A1 | $85,496.05    |       | $0.00         |  | $0.00                   | 
|200409                   | P        | 36228F4A1 | $128,778.95   |       | $0.00         |  | $0.00                   | 
|200410                   | P        | 36228F4A1 | $155,091.68   |       | $0.00         |  | $0.00                   | 
|200411                   | P        | 36228F4A1 | $129,334.16   |       | $0.00         |  | $0.00                   | 
|200412                   | P        | 36228F4A1 | $148,819.07   |       | $0.00         |  | $0.00                   | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $866,205.92             |  | $0.00           |  |           |  | 
|200406                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200407                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200408                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200409                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200410                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200411                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|200412                   | R        | 36228F4B9 | $0.00         |       | $0.00         |  | $0.00                   | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $0.00                   |  | $0.00           |  |           |  | 
|200406                   | X        | 36228F3Z7 | $0.00         |       | $0.00         |  | $4,255,882.11           | 
|200407                   | X        | 36228F3Z7 | $0.00         |       | $0.00         |  | $5,068,894.88           | 
|200408                   | X        | 36228F3Z7 | $0.00         |       | $0.00         |  | $5,823,202.79           | 
|200409                   | X        | 36228F3Z7 | $157,299.41   |       | $0.00         |  | $6,351,050.12           | 
|200410                   | X        | 36228F3Z7 | $679,171.85   |       | $0.00         |  | $6,351,050.12           | 
|200411                   | X        | 36228F3Z7 | $609,654.24   |       | $0.00         |  | $6,351,050.12           | 
|200412                   | X        | 36228F3Z7 | $559,014.91   |       | $0.00         |  | $6,351,050.12           | 
|                         |          |           |               |       |               |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               |  | $2,005,140.41           |  | $0.00           |  |           |  | 
|                         |          |           |               |       |               |  | $25,467,366.52          |  | $110,208,873.08 |  |           |  |