
                                      UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  December 27, 2004
                           (Date of earliest event reported)

              GS Mortgage Securities Corporation (as Depositor under the
               Pooling and Servicing Agreement, dated as February 1, 2004,
               providing for the issuance of GSAA Trust 2004-NC1 Mortgage
                      Pass-Through Certificates Series 2004-NC1)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-100818-24                          13-6357101
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        1004
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (203) 625-2700


         (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 2004.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.

                                   Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of GS Mortgage Securities
                                  Corporation, Registrant


          Date:  Dec 27, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of December 27, 2004.


	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates


	December 27, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Prepayment Report				15
			9.	Prepayment Detail Report				18
			10.	Realized Loss Report				19
			11.	Realized Loss Detail Report				22
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				23
			13.	Other Related Information				24




				Total Number of Pages				24



			CONTACTS

				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		Goldman, Sachs & Co.					Cut-Off Date: February 1, 2004
	Certificate Insurer(s):							Closing Date: February 26, 2004
								First Payment Date: March 25, 2004
	Servicer(s):		Chase Manhattan Mortgage Master Servicer
			Impac Funding Corp. Sub-Servicer
			Countrywide Funding Corporation
								Distribution Date: December 27, 2004
	Underwriter(s):		Goldman, Sachs & Co. Underwriter					Record Date: January 24, 2005







						Page 1 of 24					© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

AV-1	FLT, STEP,	48,506,000.00			23,709,456.97	47,991.58	3,290,429.28	3,338,420.86	-	-	20,419,027.69
AF-2	FLT, STEP,	17,874,000.00			17,874,000.00	42,703.97	-	42,703.97	-	-	17,874,000.00
AF-3	FLT, STEP,	34,264,000.00			34,264,000.00	100,479.18	-	100,479.18	-	-	34,264,000.00
AF-4	FLT, STEP,	20,851,000.00			20,851,000.00	84,116.41	-	84,116.41	-	-	20,851,000.00
AF-5	FLT, STEP,	23,009,000.00			23,009,000.00	109,101.01	-	109,101.01	-	-	23,009,000.00
AF-6	FLT, STEP,	16,056,000.00			16,056,000.00	63,715.56	-	63,715.56	-	-	16,056,000.00
AV-2A	FLT, STEP,	71,370,000.00			38,467,701.01	78,858.28	4,257,280.21	4,336,138.49	-	-	34,210,420.80
AV-2B	FLT, STEP,	17,835,000.00			17,835,000.00	40,401.00	-	40,401.00	-	-	17,835,000.00
1-M-1	MEZ, STEP,	11,584,000.00			11,584,000.00	50,120.11	-	50,120.11	-	-	11,584,000.00
1-M-2	MEZ, STEP,	10,860,000.00			10,860,000.00	49,648.30	-	49,648.30	-	-	10,860,000.00
B-1	SUB, STEP,	7,963,000.00			7,963,000.00	40,173.34	-	40,173.34	-	-	7,963,000.00
B-2	SUB, STEP,	2,896,000.00			2,896,000.00	14,610.32	-	14,610.32	-	-	2,896,000.00
X	OC	6,516,472.06			6,515,650.62	417,191.28	-	417,191.28	-	-	6,515,650.62
P	MEZ, STEP,	-			-	48,474.47	-	48,474.47	-	-	-
R	R	-			-	-	-	-	-	-	-


Total		289,584,472.06			231,884,808.60	1,187,584.81	7,547,709.49	8,735,294.30	-	-	224,337,099.11


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

AV-1	11/26/04	12/26/04		A-Act/360	36228FB62	48,506,000.00	488.794313	0.989395	67.835511	68.824905	420.958803
AF-2				F-30/360	36228FB70	17,874,000.00	1,000.000000	2.389167	-	2.389167	1,000.000000
AF-3				F-30/360	36228FB88	34,264,000.00	1,000.000000	2.932500	-	2.932500	1,000.000000
AF-4				F-30/360	36228FB96	20,851,000.00	1,000.000000	4.034167	-	4.034167	1,000.000000
AF-5				F-30/360	36228FC20	23,009,000.00	1,000.000000	4.741667	-	4.741667	1,000.000000
AF-6				F-30/360	36228FC38	16,056,000.00	1,000.000000	3.968333	-	3.968333	1,000.000000
AV-2A	11/26/04	12/26/04		F-30/360	36228FC46	71,370,000.00	538.989786	1.104922	59.650837	60.755759	479.338949
AV-2B	11/26/04	12/26/04		A-Act/360	36228FC95	17,835,000.00	1,000.000000	2.265265	-	2.265265	1,000.000000
1-M-1				A-Act/360	36228FC53	11,584,000.00	1,000.000000	4.326667	-	4.326667	1,000.000000
1-M-2				F-30/360	36228FC61	10,860,000.00	1,000.000000	4.571667	-	4.571667	1,000.000000
B-1				F-30/360	36228FC79	7,963,000.00	1,000.000000	5.045001	-	5.045001	1,000.000000
B-2				F-30/360	36228FC87	2,896,000.00	1,000.000000	5.045000	-	5.045000	1,000.000000
X				F-30/360	36228FK96	296,100,944.12	805.132385	1.408950	-	1.408950	779.642059
P				F-30/360	36228FL20	-	-	-	-	-	-
R				F-30/360	36228FL38	-	-	-	-	-	-


							Page 2 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

AV-1	48,506,000.00		506,156.30		26,927,570.80	1,159,401.50	28,086,972.30	28,593,128.60	-	-	20,419,027.69
AF-2	17,874,000.00		426,997.59		-	-	-	426,997.59	-	-	17,874,000.00
AF-3	34,264,000.00		1,004,692.73		-	-	-	1,004,692.73	-	-	34,264,000.00
AF-4	20,851,000.00		841,081.16		-	-	-	841,081.16	-	-	20,851,000.00
AF-5	23,009,000.00		1,090,902.53		-	-	-	1,090,902.53	-	-	23,009,000.00
AF-6	16,056,000.00		637,092.78		-	-	-	637,092.78	-	-	16,056,000.00
AV-2A	71,370,000.00		811,887.53		35,804,739.87	1,354,839.32	37,159,579.20	37,971,466.72	-	-	34,210,420.80
AV-2B	17,835,000.00		290,625.97		-	-	-	290,625.97	-	-	17,835,000.00
1-M-1	11,584,000.00		501,151.68		(485,649.53)	485,649.53	-	501,151.68	-	-	11,584,000.00
1-M-2	10,860,000.00		496,434.05		-	-	-	496,434.05	-	-	10,860,000.00
B-1	7,963,000.00		403,227.91		-	-	-	403,227.91	-	-	7,963,000.00
B-2	2,896,000.00		146,646.76		-	-	-	146,646.76	-	-	2,896,000.00
X	6,516,472.06		6,431,875.46		821.42	-	821.42	6,432,696.88	-	-	6,515,650.62
P	-		978,323.91		-	-	-	978,323.91	-	-	-
R	-		-		-	-	-	-	-	-	-


Total	289,584,472.06		14,567,096.34		62,247,482.57	2,999,890.35	65,247,372.92	79,814,469.26	-	-	224,337,099.11


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

AV-1	2.35063%	23,709,456.97			47,991.58	-	-	-	47,991.58	47,991.58	-
AF-2	2.86700%	17,874,000.00			42,703.97	-	-	-	42,703.97	42,703.97	-
AF-3	3.51900%	34,264,000.00			100,479.18	-	-	-	100,479.18	100,479.18	-
AF-4	4.84100%	20,851,000.00			84,116.41	-	-	-	84,116.41	84,116.41	-
AF-5	5.69000%	23,009,000.00			109,101.01	-	-	-	109,101.01	109,101.01	-
AF-6	4.76200%	16,056,000.00			63,715.56	-	-	-	63,715.56	63,715.56	-
AV-2A	2.38063%	38,467,701.01			78,858.28	-	-	-	78,858.28	78,858.28	-
AV-2B	2.63063%	17,835,000.00			40,401.00	-	-	-	40,401.00	40,401.00	-
1-M-1	5.19200%	11,584,000.00			50,120.11	-	-	-	50,120.11	50,120.11	-
1-M-2	5.48600%	10,860,000.00			49,648.30	-	-	-	49,648.30	49,648.30	-
B-1	6.05400%	7,963,000.00			40,173.34	-	-	-	40,173.34	40,173.34	-
B-2	6.05400%	2,896,000.00			14,610.32	-	-	-	14,610.32	14,610.32	-
X	2.31808%	238,400,459.23			447,939.84	-	-	-	478,688.40	417,191.28	30,748.56
P		-			48,474.47	-	-	-	-	48,474.47	-
R		-			-	-	-	-	-	-	-


Total		463,769,617.21			1,218,333.37	-	-	-	1,200,607.46	1,187,584.81	30,748.56


							Page 3 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					4,239,936.51	3,277,024.42	7,516,960.93
	Principal Withdrawls					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					4,239,936.51	3,277,024.42	7,516,960.93

	Interest Collections					362,353.68	827,880.94	1,190,234.62
	Interest Withdrawals					0.00	0.00	0.00
	Interest Fees					(6,480.59)	(13,895.13)	(20,375.72)
	Interest Other Accounts					23,372.97	25,101.50	48,474.47
	TOTAL NET INTEREST					379,246.06	839,087.31	1,218,333.37

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					4,619,182.57	4,116,111.73	8,735,294.30


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					37,178.46	193,225.76	230,404.22
	Curtailments					7,355.30	13,026.20	20,381.50
	Prepayments in Full					4,195,402.75	3,024,010.41	7,219,413.16
	Repurchased Principal Amounts					0.00	0.00	0.00
	Liquidations					0.00	77,510.62	77,510.62
	Insurance Principal					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Current Realized Loss of Principal					0.00	(30,748.57)	(30,748.57)
	Supplemental Realized Loss\Gain of Principal					0.00	0.00	0.00
	Subtitution Shortfall Principal					0.00	0.00	0.00
	Loan Adjustment Principal					0.00	0.00	0.00
	Delinquent Principal					(32,516.05)	(157,341.47)	(189,857.52)
	Advanced Principal					32,516.05	157,341.47	189,857.52

	TOTAL PRINCIPAL COLLECTED					4,239,936.51	3,277,024.42	7,516,960.93


				Page 4 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					385,787.31	881,902.96	1,267,690.27
	Repurchased Interest					0.00	0.00	0.00
	Liquidation Interest					0.00	526.43	526.43
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Prepayment Interest Shortfalls					(10,162.19)	(10,079.83)	(20,242.02)
	Realized Losses of Interest					0.00	0.00	0.00
	Compensating Interest					10,162.19	10,079.83	20,242.02
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Substitution Shortfall Interest					0.00	0.00	0.00
	Loan Adjustment Interest					0.00	0.00	0.00
	Delinquent Interest					(310,656.89)	(722,586.69)	(1,033,243.58)
	Interest Advanced					287,223.26	668,038.24	955,261.50

	TOTAL INTEREST COLLECTED					362,353.68	827,880.94	1,190,234.62


				Page 5 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses					0.00	0.00	0.00
	Non Recoverable Advances					0.00	0.00	0.00
	Reimbursements to Master Servicer					0.00	0.00	0.00

	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Prepayment Charges					23,372.97	25,101.50	48,474.47
	Interest Cap Payments					0.00	0.00	0.00

	TOTAL INTEREST OTHER ACCOUNTS					23,372.97	25,101.50	48,474.47


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					5,951.65	12,684.93	18,636.58
	Trustee Fee					528.94	1,210.20	1,739.14

	TOTAL INTEREST OTHER FEES					6,480.59	13,895.13	20,375.72


				Page 6 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Beginning Excess Reserve Fund Account Balance							0.00
	Basis Risk Carryover Deposit							0.00
	Interest Cap Payment Deposit							0.00
	Basis Risk Carryover Amount Paid							0.00
	Interest Cap Pmt Amount Released to Class X Interest							0.00
	Ending Excess Reserve Fund Account Balance							0.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Overcollateralized Amount							6,515,650.62

	Specified Overcollateralized Amount							6,515,650.62


				Page 7 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					433	1075	1508
	Prior					313	927	1,240
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(15)	(23)	(38)
	Repurchases					-	-	-
	Liquidations					-	(1)	(1)
	Current					298	903	1,201

	*Principal Balance:*
	Original					103,426,961.50	186,157,510.56	289,584,472.06
	Prior					70,524,667.61	161,360,141.00	231,884,808.61
	Prefunding					-	-	-
	Scheduled Principal					(37,178.46)	(193,225.76)	(230,404.22)
	Partial and Full Voluntary Prepayments					(4,202,758.05)	(3,037,036.61)	(7,239,794.66)
	Repurchases					-	-	-
	Liquidations					-	(77,510.62)	(77,510.62)
	Current					66,284,731.10	158,052,368.01	224,337,099.11

PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					6.556575%	6.673903%	6.631999%
	Weighted Average Coupon Prior					6.559645%	6.598798%	6.586212%
	Weighted Average Coupon Current					6.564296%	6.562434%	6.563000%
	Weighted Average Months to Maturity Original					337	337	337
	Weighted Average Months to Maturity Prior					328	329	329
	Weighted Average Months to Maturity Current					327	328	328
	Weighted Avg Remaining Amortization Term Original					336	336	336
	Weighted Avg Remaining Amortization Term Prior					327	329	328
	Weighted Avg Remaining Amortization Term Current					326	328	327
	Weighted Average Seasoning Original					5.11	5.15	5.14
	Weighted Average Seasoning Prior					13.11	13.14	13.13
	Weighted Average Seasoning Current					14.11	14.14	14.13

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					5.038%
	Weighted Average Margin Prior					5.000%
	Weighted Average Margin Current					5.011%
	Weighted Average Max Rate Original					15.110%
	Weighted Average Max Rate Prior					15.152%
	Weighted Average Max Rate Current					15.168%
	Weighted Average Min Rate Original					6.556%
	Weighted Average Min Rate Prior					6.539%
	Weighted Average Min Rate Current					6.548%
	Weighted Average Cap Up Original					1.966%
	Weighted Average Cap Up Prior					1.984%
	Weighted Average Cap Up Current					1.986%
	Weighted Average Cap Down Original					1.966%
	Weighted Average Cap Down Prior					1.984%
	Weighted Average Cap Down Current					1.986%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					5,951.65	12,684.93	18,636.58
	Delinquent Servicing Fees					23,433.63	54,548.46	77,982.09
	TOTAL SERVICING FEES					29,385.28	67,233.39	96,618.67

	Prepayment Interest Shortfall					10,162.19	10,079.83	20,242.02
	Compensating Interest					(10,162.19)	(10,079.83)	(20,242.02)
	Delinquent Servicing Fees					(23,433.63)	(54,548.46)	(77,982.09)
	COLLECTED SERVICING FEES					5,951.65	12,684.93	18,636.58

	Aggregate Advances with respect to this Distribution					319,739.31	825,379.71	1,145,119.02
	Aggregate Outstanding Advances as reported by Servicer							0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Prepayment Interest Shortfall							20,242.02
	Compensating Interest							(20,242.02)
	NET PREPAYMENT INTEREST SHORTFALL							0.00

	Net Monthly Excess Cash Flow							447,939.84
	Net Monthly Excess Cash Flow alloc to Realized Losses							30,748.57
	Net Monthly Excess Cash Flow alloc to Unpaid Interest							0.00

	Current LIBOR							2.180630%
	Next LIBOR							2.417500%
	TR1MLB



				Page 10 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			3,249,030.52	964,834.27	1,234,618.23	5,448,483.02
		% Balance			1.45%	0.43%	0.55%	2.43%
		# Loans			24	7	5	36
		% # Loans			2.00%	0.58%	0.42%	3.00%
FORECLOSURE		Balance		-	-	-	951,358.03	951,358.03
		% Balance		0.00%	0.00%	0.00%	0.42%	0.42%
		# Loans		-	-	-	9	9
		% # Loans		0.00%	0.00%	0.00%	0.75%	0.75%
BANKRUPTCY		Balance		679,382.96	215,715.23	67,976.46	202,059.72	1,165,134.37
		% Balance		0.30%	0.10%	0.03%	0.09%	0.52%
		# Loans		5	1	1	4	11
		% # Loans		0.42%	0.08%	0.08%	0.33%	0.92%
REO		Balance		-	-	-	564,388.87	564,388.87
		% Balance		0.00%	0.00%	0.00%	0.25%	0.25%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.17%	0.17%

TOTAL		Balance		679,382.96	3,464,745.75	1,032,810.73	2,952,424.85	8,129,364.29
		% Balance		0.30%	1.54%	0.46%	1.32%	3.62%
		# Loans		5	25	8	20	58
		% # Loans		0.42%	2.08%	0.67%	1.67%	4.83%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,841,371.46	903,433.71	489,164.01	3,233,969.18
		% Balance			1.17%	0.57%	0.31%	2.05%
		# Loans			16	6	2	24
		% # Loans			1.77%	0.66%	0.22%	2.66%
FORECLOSURE		Balance		-	-	-	415,864.57	415,864.57
		% Balance		0.00%	0.00%	0.00%	0.26%	0.26%
		# Loans		-	-	-	7	7
		% # Loans		0.00%	0.00%	0.00%	0.78%	0.78%
BANKRUPTCY		Balance		554,695.10	-	67,976.46	202,059.72	824,731.28
		% Balance		0.35%	0.00%	0.04%	0.13%	0.52%
		# Loans		4	-	1	4	9
		% # Loans		0.44%	0.00%	0.11%	0.44%	1.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		554,695.10	1,841,371.46	971,410.17	1,107,088.30	4,474,565.03
		% Balance		0.35%	1.17%	0.61%	0.70%	2.83%
		# Loans		4	16	7	13	40
		% # Loans		0.44%	1.77%	0.78%	1.44%	4.43%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,407,659.06	61,400.56	745,454.22	2,214,513.84
		% Balance			2.12%	0.09%	1.12%	3.34%
		# Loans			8	1	3	12
		% # Loans			2.68%	0.34%	1.01%	4.03%
FORECLOSURE		Balance		-	-	-	535,493.46	535,493.46
		% Balance		0.00%	0.00%	0.00%	0.81%	0.81%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.67%	0.67%
BANKRUPTCY		Balance		124,687.86	215,715.23	-	-	340,403.09
		% Balance		0.19%	0.33%	0.00%	0.00%	0.51%
		# Loans		1	1	-	-	2
		% # Loans		0.34%	0.34%	0.00%	0.00%	0.67%
REO		Balance		-	-	-	564,388.87	564,388.87
		% Balance		0.00%	0.00%	0.00%	0.85%	0.85%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.67%	0.67%

TOTAL		Balance		124,687.86	1,623,374.29	61,400.56	1,845,336.55	3,654,799.26
		% Balance		0.19%	2.45%	0.09%	2.78%	5.51%
		# Loans		1	9	1	7	18
		% # Loans		0.34%	3.02%	0.34%	2.35%	6.04%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	REO Report for December 27, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 1				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 389,500.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 385,383.32
REO Book Value = Not Available

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date

1022814 2		389,500.00	385,383.32	Dec-01-03	7.990%	AZ - 95.00%	360	Aug-08-03


				Page 14 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					15	23	38
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					15	23	38

	Paid in Full Balance					4,195,402.75	3,024,010.41	7,219,413.16
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					7,355.30	13,026.20	20,381.50
	Total Prepayment Amount					4,202,758.05	3,037,036.61	7,239,794.66

	*Cumulative*
	Number of Paid in Full Loans					135	170	305
	Number of Repurchased Loans					-	1	1
	Total Number of Loans Prepaid in Full					135	171	306

	Paid in Full Balance					36,142,212.92	25,714,108.44	61,856,321.36
	Repurchased Loans Balance					-	104,430.01	104,430.01
	Curtailments Amount					510,758.24	184,111.90	694,870.14
	Total Prepayment Amount					36,652,971.16	26,002,650.35	62,655,621.51

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 15 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					5.96%	1.88%	3.13%
	3 Months Avg SMM					8.13%	2.01%	3.98%
	12 Months Avg SMM
	Avg SMM Since Cut-off					4.30%	1.51%	2.43%

	CPR					52.18%	20.41%	31.68%
	3 Months Avg CPR					63.86%	21.59%	38.61%
	12 Months Avg CPR
	Avg CPR Since Cut-off					40.99%	16.64%	25.52%

	PSA					1849.32%	721.62%	1120.99%
	3 Months Avg PSA Approximation					2436.27%	821.36%	1470.08%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					2133.55%	862.45%	1324.70%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 16 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 17 of 24				© COPYRIGHT 2004 Deutsche Bank


	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 38						Loan Group 1 = Group 1
Total Original Principal Balance = 7,293,247.00						Loan Group 2 = Group 2
Total Prepayment Amount = 7,219,413.16


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1002371 1			86,600.00	85,929.95	Nov-01-04	8.800%	CA - 19.77%	Paid Off - 360	Sep-18-03
1013362 1			150,450.00	148,932.36	Nov-22-04	7.860%	CA - 85.00%	Paid Off - 360	Aug-24-03
1018567 1			112,000.00	110,988.02	Nov-01-04	8.025%	TX - 78.87%	Paid Off - 360	Sep-24-03
1020252 1			216,000.00	214,049.85	Nov-16-04	8.250%	NJ - 84.04%	Paid Off - 360	Sep-26-03
1020681 1			115,000.00	114,267.46	Nov-16-04	9.750%	AR - 82.14%	Paid Off - 360	Sep-25-03
1021506 1			140,000.00	138,666.47	Nov-03-04	8.150%	CO - 77.77%	Paid Off - 360	Aug-25-03
1023407 1			93,600.00	92,824.10	Nov-22-04	9.100%	TX - 80.00%	Paid Off - 360	Aug-21-03
1024271 1			316,800.00	311,233.10	Nov-30-04	8.700%	NY - 90.00%	Paid Off - 360	Sep-29-03
1024445 1			256,500.00	253,044.29	Nov-17-04	7.400%	NJ - 90.00%	Paid Off - 360	Sep-24-03
1028558 1			345,000.00	341,118.29	Nov-12-04	6.900%	NY - 72.63%	Paid Off - 360	Sep-12-03
1033150 1			60,750.00	60,193.81	Nov-24-04	8.350%	IL - 90.00%	Paid Off - 360	Aug-21-03
1044009 1			74,880.00	73,471.99	Nov-04-04	9.650%	PA - 90.00%	Paid Off - 240	Sep-18-03
1047782 1			390,500.00	385,194.33	Nov-10-04	5.900%	NY - 71.00%	Paid Off - 360	Aug-29-03
1059141 1			50,000.00	49,614.38	Nov-29-04	9.200%	TX - 80.00%	Paid Off - 360	Aug-26-03
1086493 1			204,000.00	202,254.72	Nov-30-04	8.300%	NM - 85.00%	Paid Off - 360	Sep-19-03
1086688 1			90,015.00	89,046.12	Nov-01-04	7.150%	CA - 85.00%	Paid Off - 360	Sep-12-03
1087415 1			98,000.00	93,575.24	Nov-10-04	6.250%	CA - 40.16%	Paid Off - 180	Sep-18-03
1102739 1			29,300.00	28,772.43	Nov-15-04	10.000%	OR - 20.00%	Paid Off - 240	Sep-22-03
1108021 1			26,800.00	26,305.32	Nov-23-04	9.800%	OK - 20.00%	Paid Off - 240	Sep-26-03
1116178 1			85,850.00	84,564.16	Nov-23-04	7.700%	TN - 85.00%	Paid Off - 360	Sep-25-03
1116573 1			33,300.00	32,673.88	Nov-16-04	9.650%	UT - 20.00%	Paid Off - 240	Sep-25-03
1124175 1			49,000.00	48,139.53	Nov-02-04	10.200%	CA - 20.00%	Paid Off - 240	Sep-24-03
1134233 1			40,000.00	39,150.61	Nov-02-04	10.250%	VA - 20.00%	Paid Off - 240	Sep-30-03
975786 2			300,000.00	297,585.68	Nov-24-04	8.990%	NY - 100.00%	Paid Off - 360	Aug-08-03
1004103 2			318,750.00	315,855.58	Nov-30-04	8.000%	NY - 85.00%	Paid Off - 360	Sep-16-03
1022530 2			382,000.00	377,568.54	Nov-24-04	6.740%	RI - 100.00%	Paid Off - 360	Sep-05-03
1061581 2			380,000.00	375,494.10	Nov-16-04	6.625%	CA - 100.00%	Paid Off - 360	Sep-22-03
1084600 2			391,000.00	390,959.27	Nov-22-04	5.250%	CA - 85.00%	Paid Off - 300	Sep-17-03
1085241 2			123,500.00	122,351.65	Nov-15-04	7.880%	FL - 100.00%	Paid Off - 360	Sep-18-03
1089271 2			210,000.00	207,996.67	Nov-15-04	7.750%	MD - 100.00%	Paid Off - 360	Sep-26-03
1092530 2			327,250.00	327,215.92	Nov-03-04	5.250%	CA - 85.00%	Paid Off - 300	Sep-15-03
1093816 2			424,000.00	422,906.14	Nov-17-04	5.750%	CA - 80.00%	Paid Off - 300	Sep-24-03
1096503 2			175,750.00	173,972.03	Nov-24-04	7.450%	KS - 95.00%	Paid Off - 360	Sep-25-03
1103257 2			200,000.00	198,443.36	Nov-18-04	5.250%	WA - 80.00%	Paid Off - 300	Sep-24-03
1122035 2			376,652.00	371,619.19	Nov-17-04	5.990%	CA - 100.00%	Paid Off - 360	Sep-19-03
1122167 2			149,000.00	147,190.75	Nov-08-04	6.500%	CA - 100.00%	Paid Off - 360	Sep-22-03
1125890 2			274,500.00	271,723.00	Nov-02-04	7.450%	CA - 100.00%	Paid Off - 360	Sep-26-03
1128334 2			196,500.00	194,520.87	Nov-22-04	7.500%	FL - 100.00%	Paid Off - 360	Sep-30-03


					Page 18 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated					-	1	1
	Collateral Realized Loss/(Gain) Amount					-	30,748.57	30,748.57
	Net Liquidation Proceeds					-	46,762.05	46,762.05

	*Cumulative*
	Number of Loans Liquidated					-	1	1
	Collateral Realized Loss/(Gain) Amount					-	31,516.32	31,516.32
	Net Liquidation Proceeds					-	45,994.30	45,994.30

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.


	Supplemental Realized Losses (Recoveries)					0.00	0.00	0.00

	Cumulative Loss Percentage							0.010883%

	Applied Realized Loss Amount Current							0.00
	Applied Realized Loss Amount Aggregate							0.00


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 19 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.05%	0.03%
	3 Months Avg MDR					0.00%	0.02%	0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%

	CDR					0.00%	0.57%	0.40%
	3 Months Avg CDR					0.00%	0.19%	0.13%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.06%	0.04%

	SDA					0.00%	2.03%	1.42%
	3 Months Avg SDA Approximation					0.00%	0.73%	0.51%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.30%	0.21%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 20 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 21 of 24				© COPYRIGHT 2004 Deutsche Bank


	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Detail Report for December 27, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 1
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 77,510.62						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 30,748.57
Total Revisions Amount = 0.00
Total Realized Loss Amount = 30,748.57
Total Net Liquidation Proceeds = 46,762.05
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)

1031225 1			8.150%	FL - 85.00%	360	77,510.62		30,748.57	30,784.57


					Page 22 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 27, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has the Optional Termination Date been reached							No

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No

	A Trigger Event exists if either (i) or (ii) are true
	(i) the quotient of (1) divided by (2) > 45% of Sr. Enhance %
	(1) 60+ Day Rolling Delq loans							3,105,690.51
	(2) Stated Principal Balance							224,337,099.11
	60+ Day Delq % ( quotient of (1) over (2) )							1.384386%
	Senior Enhancement Percentage							17.735766%
	46.5% of Sr Enhancement Percentage							8.229395%
	(ii) the quotient of (x) divided by (y) > the applicable loss %
	(x) aggregate Realized Losses since Cutoff Date							31,516.32
	(y) Cutoff Date Pool Principal Balance							289,584,472.06
	Trigger Event Loss % (quotient of (x) over (y) )							0.010883%
	Applicable Loss Percentage							100.000000%



ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal
	1 Month Prior							230,404.22
	2 Months Prior							234,409.45
	3 Months Prior							242,258.68
	4 Months Prior							247,666.81
	5 Months Prior							251,240.08
	6 Months Prior							255,729.49
	7 Months Prior							260,589.11
	8 Months Prior							262,626.44
	9 Months Prior							264,399.21
	10 Months Prior							264,917.33
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 23 of 24				© COPYRIGHT 2004 Deutsche Bank
	GSAA Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Other Related Information for December 27, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal on 60+ Day Delinquent Loans
	1 Month Prior							0.00
	2 Months Prior							0.00
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 24 of 24				© COPYRIGHT 2004 Deutsche Bank

GS MORTGAGE SECURITIES CORP GSAA TRUST 2004-NC1 8-K