
                                      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 October 1, 2004,
               providing for the issuance of GSAMP Trust 2004-NC2 Mortgage
                      Pass-Through Certificates Series 2004-NC2)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-117485-08                          13-6357101
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        10004
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 902-1000


         (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 28, 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.



GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					21
										11. Realized Loss Detail Report					24
				Servicer(s)						11. Realized Loss Detail Report					24
				Servicer(s)						12. Triggers and Adj. Cert. Report					25
				Litton Loan Servicing						12. Triggers and Adj. Cert. Report					25
				Litton Loan Servicing						13. Other Related Information					26
										13. Other Related Information					26


				Underwriter(s)
				Goldman Sachs Mortgage Securities


										Total Number of Pages					26
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			October 01, 2004			Bradley Gray
				Close Date:			October 28, 2004			Administrator
				First Distribution Date:			November 26, 2004			(714) 247-6275
										bradley.gray@db.com
										bradley.gray@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			December 27, 2004
										Factor Information:			(800) 735-7777
				Record Date:			December 24, 2004			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000
										Main Phone Number:			(714) 247-6000

										https://www.tss.db.com/invr






Page 1 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1A	FLT, STEP	$	263,769,000.00		262,112,735.46		568,784.64		2,393,521.44		2,962,306.08		0.00		0.00		259,719,214.02
A-1A	FLT, STEP	$	263,769,000.00		262,112,735.46		568,784.64		2,393,521.44		2,962,306.08		0.00		0.00		259,719,214.02
A-1B	FLT, STEP	$	29,308,000.00		29,123,968.51		65,957.70		265,949.85		331,907.55		0.00		0.00		28,858,018.66
A-2A	FLT, STEP	$	67,249,000.00		66,202,452.82		134,538.10		1,806,196.53		1,940,734.63		0.00		0.00		64,396,256.29
A-2B	FLT, STEP	$	49,195,000.00		49,195,000.00		108,447.64		0.00		108,447.64		0.00		0.00		49,195,000.00
A-2C	FLT, STEP	$	25,730,000.00		25,730,000.00		61,594.76		0.00		61,594.76		0.00		0.00		25,730,000.00
M-1	MEZ, FLT, S	$	38,007,000.00		38,007,000.00		94,257.36		0.00		94,257.36		0.00		0.00		38,007,000.00
M-2	MEZ, FLT, S	$	13,536,000.00		13,536,000.00		40,562.88		0.00		40,562.88		0.00		0.00		13,536,000.00
M-3	MEZ, FLT, S	$	7,810,000.00		7,810,000.00		24,749.02		0.00		24,749.02		0.00		0.00		7,810,000.00
B-1	SUB, FLT, S	$	4,425,000.00		4,425,000.00		15,737.02		0.00		15,737.02		0.00		0.00		4,425,000.00
B-2	SUB, FLT, S	$	5,206,000.00		5,206,000.00		19,859.44		0.00		19,859.44		0.00		0.00		5,206,000.00
B-3	SUB, FLT, S	$	4,686,000.00		4,686,000.00		17,875.79		0.00		17,875.79		0.00		0.00		4,686,000.00
X	EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			508,921,000.00		506,034,156.79		1,152,364.35		4,465,667.82		5,618,032.17		0.00		0.00		501,568,488.97
Total




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

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	11/26/04		12/26/04		A-Act/360		36242DGX5		263,769,000.00		993.720776		2.156374		9.074309		11.230683	984.646467
A-1B	11/26/04		12/26/04		A-Act/360		36242DGY3		29,308,000.00		993.720776		2.250502		9.074309		11.324811	984.646467
A-2A	11/26/04		12/26/04		A-Act/360		36242DGZ0		67,249,000.00		984.437729		2.000596		26.858340		28.858937	957.579388
A-2B	11/26/04		12/26/04		A-Act/360		36242DHD8		49,195,000.00		1,000.000000		2.204444		0.000000		2.204444	1,000.000000
A-2C	11/26/04		12/26/04		A-Act/360		36242DHE6		25,730,000.00		1,000.000000		2.393889		0.000000		2.393889	1,000.000000
M-1	11/26/04		12/26/04		A-Act/360		36242DHA4		38,007,000.00		1,000.000000		2.480000		0.000000		2.480000	1,000.000000
M-2	11/26/04		12/26/04		A-Act/360		36242DHB2		13,536,000.00		1,000.000000		2.996667		0.000000		2.996667	1,000.000000
M-3	11/26/04		12/26/04		A-Act/360		36242DHC0		7,810,000.00		1,000.000000		3.168889		0.000000		3.168889	1,000.000000
B-1	11/26/04		12/26/04		A-Act/360		36242DHF3		4,425,000.00		1,000.000000		3.556389		0.000000		3.556389	1,000.000000
B-2	11/26/04		12/26/04		A-Act/360		36242DHG1		5,206,000.00		1,000.000000		3.814721		0.000000		3.814721	1,000.000000
B-3	11/26/04		12/26/04		A-Act/360		36242DHH9		4,686,000.00		1,000.000000		3.814723		0.000000		3.814723	1,000.000000
X	11/26/04		12/26/04		A-Act/360		36242DMV2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	11/26/04		12/26/04		36242DMW0		0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R-2	11/26/04		12/26/04		36242DMY6		0.00		0.000000		0.000000		0.000000		0.000000		0.000000




Page 2 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

Distribution to Date - REMIC II
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1A	263,769,000.00		1,057,224.38		3,537,153.48		512,632.50		4,049,785.98		5,107,010.36		0.00		0.00		259,719,214.02
A-1B	29,308,000.00		122,826.41		0.00		449,981.34		449,981.34		572,807.75		0.00		0.00		28,858,018.66
A-2A	67,249,000.00		250,400.19		2,627,646.44		225,097.27		2,852,743.71		3,103,143.90		0.00		0.00		64,396,256.29
A-2B	49,195,000.00		201,130.68		0.00		0.00		0.00		201,130.68		0.00		0.00		49,195,000.00
A-2C	25,730,000.00		114,629.83		0.00		0.00		0.00		114,629.83		0.00		0.00		25,730,000.00
M-1	38,007,000.00		175,659.64		0.00		0.00		0.00		175,659.64		0.00		0.00		38,007,000.00
M-2	13,536,000.00		76,096.29		0.00		0.00		0.00		76,096.29		0.00		0.00		13,536,000.00
M-3	7,810,000.00		46,509.36		0.00		0.00		0.00		46,509.36		0.00		0.00		7,810,000.00
B-1	4,425,000.00		29,670.09		0.00		0.00		0.00		29,670.09		0.00		0.00		4,425,000.00
B-2	5,206,000.00		37,509.77		0.00		0.00		0.00		37,509.77		0.00		0.00		5,206,000.00
B-3	4,686,000.00		33,763.12		0.00		0.00		0.00		33,763.12		0.00		0.00		4,686,000.00
X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	508,921,000.00		2,145,419.76		6,164,799.92		1,187,711.11		7,352,511.03		9,497,930.79		0.00		0.00		501,568,488.97


Interest Detail - REMIC II
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	2.52000%		262,112,735.46		568,784.64		0.00		0.00		0.00		568,784.64		568,784.64		0.00
A-1B	2.63000%		29,123,968.51		65,957.70		0.00		0.00		0.00		65,957.70		65,957.70		0.00
A-2A	2.36000%		66,202,452.82		134,538.10		0.00		0.00		0.00		134,538.10		134,538.10		0.00
A-2B	2.56000%		49,195,000.00		108,447.64		0.00		0.00		0.00		108,447.64		108,447.64		0.00
A-2C	2.78000%		25,730,000.00		61,594.76		0.00		0.00		0.00		61,594.76		61,594.76		0.00
M-1	2.88000%		38,007,000.00		94,257.36		0.00		0.00		0.00		94,257.36		94,257.36		0.00
M-2	3.48000%		13,536,000.00		40,562.88		0.00		0.00		0.00		40,562.88		40,562.88		0.00
M-3	3.68000%		7,810,000.00		24,749.02		0.00		0.00		0.00		24,749.02		24,749.02		0.00
B-1	4.13000%		4,425,000.00		15,737.02		0.00		0.00		0.00		15,737.02		15,737.02		0.00
B-2	4.43000%		5,206,000.00		19,859.44		0.00		0.00		0.00		19,859.44		19,859.44		0.00
B-3	4.43000%		4,686,000.00		17,875.79		0.00		0.00		0.00		17,875.79		17,875.79		0.00
X	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			506,034,156.79		1,152,364.35		0.00		0.00		0.00		1,152,364.35		1,152,364.35		0.00



Page 3 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

Current Period Distribution - REMIC VI
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

N		$	28,811,000.00		27,000,663.64		112,502.77		1,635,556.77		1,748,059.54		0.00		0.00		25,365,106.87
N		$	28,811,000.00		27,000,663.64		112,502.77		1,635,556.77		1,748,059.54		0.00		0.00		25,365,106.87






Total			28,811,000.00		27,000,663.64		112,502.77		1,635,556.77		1,748,059.54		0.00		0.00		25,365,106.87
Total




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

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
N	11/25/04		12/24/04		A-30/360		36242DMU4		28,811,000.00		937.165098		3.904855		56.768483		60.673338	880.396615








Page 4 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

Distribution to Date - REMIC VI
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
N	28,811,000.00		232,548.60		0.00		0.00		3,445,893.13		3,678,441.73		0.00		0.00		25,365,106.87






Total	28,811,000.00		232,548.60				3,445,893.13		3,678,441.73		0.00		0.00		25,365,106.87


Interest Detail - REMIC VI
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
				(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
N	5.00000%		27,000,663.64		112,502.77		0.00		0.00		0.00		112,502.77		112,502.77		0.00






Total			27,000,663.64		112,502.77		0.00		0.00		0.00		112,502.77		112,502.77		0.00



Page 5 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										1,806,196.53		2,659,471.29		4,465,667.82
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										1,806,196.53		2,659,471.29		4,465,667.82
Interest Collections										941,010.83		1,954,398.97		2,895,409.80
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-9,214.67		-19,674.89		-28,889.56
Interest Other Accounts														33,903.65
TOTAL NET INTEREST										931,796.16		1,934,724.08		2,900,423.89
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														7,366,091.71



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											112,417.76		284,984.70		397,402.46
Curtailments											2,718.18		-24,316.49		-21,598.31
Prepayments In Full											1,691,060.59		2,398,803.08		4,089,863.67
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-97,705.90		-246,851.47		-344,557.37
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											97,705.90		246,851.47		344,557.37
TOTAL PRINCIPAL COLLECTED											1,806,196.53		2,659,471.29		4,465,667.82


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 6 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,002,924.11		2,082,661.87		3,085,585.99
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-2,518.55		-2,465.17		-4,983.72
Delinquent Interest										-883,532.09		-1,824,020.55		-2,707,552.64
Compensating Interest										2,518.55		2,465.17		4,983.72
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										821,618.80		1,695,757.65		2,517,376.46
TOTAL INTEREST COLLECTED										941,010.83		1,954,398.97		2,895,409.80


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
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
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														33,903.65
Net WAC Investment Income
TOTAL INTEREST OTHER ACCOUNTS														33,903.65



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										8,510.43		18,221.84		26,732.27
Trustee Fees										704.24		1,453.05		2,157.29
TOTAL INTEREST FEES										9,214.67		19,674.89		28,889.56




Page 7 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
										Group 2		Group 1		Total
Net WAC Reserve Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount														11,714,307.78
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														11,714,307.78





Page 8 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



*Loan Count:*


Original										772		2,227		2,999
Prior										768		2,214		2,982
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-6		-15		-21
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										762		2,199		2,961
*Principal Balance:*


Original										170,063,693.72		350,572,207.60		520,635,901.32
Prior										169,016,931.37		348,731,533.20		517,748,464.57
Prefunding										0.00		0.00		0.00
Scheduled Principal										-112,417.76		-284,984.70		-397,402.46
Partial Prepayments										-2,718.18		(24,316.49)		(21,598.31)
Full Voluntary Prepayments										-1,691,060.59		-2,398,803.08		-4,089,863.67
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										167,210,734.84		346,072,061.91		513,282,796.75





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.12706%		7.16938%		7.15555%
Weighted Average Coupon Prior										7.12706%		7.16938%		7.15555%
Weighted Average Coupon Current										7.12064%		7.16653%		7.15155%
Weighted Average Months to Maturity Original										352		349		350
Weighted Average Months to Maturity Prior										352		349		350
Weighted Average Months to Maturity Current										350		348		349
Weighted Avg Remaining Amortization Term Original										352		349		350
Weighted Avg Remaining Amortization Term Prior										352		349		350
Weighted Avg Remaining Amortization Term Current										350		348		349
Weighted Average Seasoning Original										3.37		3.25		3.29
Weighted Average Seasoning Prior										3.37		3.25		3.29
Weighted Average Seasoning Current										4.37		4.25		4.29









Page 10 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.53571%		5.52775%		5.53034%
Weighted Average Margin Prior										5.53571%		5.52775%		5.53034%
Weighted Average Margin Current										5.53543%		5.52795%		5.53037%
Weighted Average Max Rate Original										14.18332%		14.14225%		14.15557%
Weighted Average Max Rate Prior										14.18332%		14.14225%		14.15557%
Weighted Average Max Rate Current										14.17488%		14.13982%		14.15117%
Weighted Average Min Rate Original										7.18992%		7.14767%		7.16138%
Weighted Average Min Rate Prior										7.18992%		7.14767%		7.16138%
Weighted Average Min Rate Current										7.18153%		7.14527%		7.15701%
Weighted Average Cap Up Original										1.49670%		1.49729%		1.49710%
Weighted Average Cap Up Prior										1.49670%		1.49729%		1.49710%
Weighted Average Cap Up Current										1.49668%		1.49727%		1.49708%
Weighted Average Cap Down Original										1.49670%		1.49729%		1.49710%
Weighted Average Cap Down Prior										1.49670%		1.49729%		1.49710%
Weighted Average Cap Down Current										1.49668%		1.49727%		1.49708%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										8,510.43		18,221.84		26,732.27
Delinquent Servicing Fees										61,913.29		127,024.79		188,938.08
TOTAL SERVICING FEES										70,423.72		145,246.64		215,670.36


Total Servicing Fees										70,423.72		145,246.64		215,670.36
Compensating Interest										-2,518.55		-2,465.17		-4,983.72
Delinquent Servicing Fees										-61,913.29		-127,024.79		-188,938.08
COLLECTED SERVICING FEES										8,510.43		18,221.84		21,748.56


Total Advanced Interest										821,618.80		1,695,757.65		2,517,376.46
Total Advanced Principal										97,705.90		246,851.47		344,557.37
Aggregate Advances with respect to this Distribution										919,324.70		1,942,609.12		2,861,933.83





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										2,518.55		2,465.17		4,983.72
Compensating Interest										-2,518.55		-2,465.17		-4,983.72
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										167,210,734.84		346,072,061.91		513,282,796.75




Page 11 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				9,249,939.99		2,748,749.49		63,662.26		12,062,351.74
			% Balance				1.80%		0.54%		0.01%		2.35%
			# Loans				55		15		1		71
			% # Loans				1.86%		0.51%		0.03%		2.40%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		93,747.32		93,747.32
			% Balance		0.00%		0.00%		0.00%		0.02%		0.02%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.03%		0.03%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		9,249,939.99		2,748,749.49		157,409.58		12,156,099.06
			% Balance		0.00%		1.80%		0.54%		0.03%		2.37%
			# Loans		0		55		15		2		72
			% # Loans		0.00%		1.86%		0.51%		0.07%		2.43%









Page 12 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4,964,308.07		1,617,285.27		0.00		6,581,593.34
			% Balance				1.43%		0.47%		0.00%		1.90%
			# Loans				34		12		0		46
			% # Loans				1.55%		0.55%		0.00%		2.09%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		93,747.32		93,747.32
			% Balance		0.00%		0.00%		0.00%		0.03%		0.03%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.05%		0.05%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		4,964,308.07		1,617,285.27		93,747.32		6,675,340.66
			% Balance		0.00%		1.43%		0.47%		0.03%		1.93%
			# Loans		0		34		12		1		47
			% # Loans		0.00%		1.55%		0.55%		0.05%		2.14%










Page 13 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4,285,631.92		1,131,464.22		63,662.26		5,480,758.40
			% Balance				2.56%		0.68%		0.04%		3.28%
			# Loans				21		3		1		25
			% # Loans				2.76%		0.39%		0.13%		3.28%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		4,285,631.92		1,131,464.22		63,662.26		5,480,758.40
			% Balance		0.00%		2.56%		0.68%		0.04%		3.28%
			# Loans		0		21		3		1		25
			% # Loans		0.00%		2.76%		0.39%		0.13%		3.28%









Page 14 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 15 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL



Page 16 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans										6		15		21
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										6		15		21
Curtailments Amount										2,718.18		-24,316.49		-21,598.31
Paid in Full Balance										1,691,060.59		2,398,803.08		4,089,863.67
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										1,693,778.77		2,374,486.59		4,068,265.36

*Cumulative*


Number of Paid in Full Loans										10		28		38
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										10		28		38
Paid in Full Balance										2,618,514.59		3,899,380.75		6,517,895.34
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										9,347.02		31,172.63		40,519.65
Total Prepayment Amount										2,627,861.61		3,930,553.38		6,558,414.99










Page 17 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										1.00%		0.68%		0.79%
3 Months Avg SMM										0.78%		0.56%		0.63%
12 Months Avg SMM										0.78%		0.56%		0.63%
Avg SMM Since Cut-off										0.78%		0.56%		0.63%


CPR										11.39%		7.88%		9.04%
3 Months Avg CPR										8.93%		6.55%		7.33%
12 Months Avg CPR										8.93%		6.55%		7.33%
Avg CPR Since Cut-off										8.93%		6.55%		7.33%


PSA										1,302.46%		926.81%		1,053.45%
3 Months Avg PSA Approximation										1,153.15%		873.35%		967.51%
12 Months Avg PSA Approximation										1,153.15%		873.35%		967.51%
Avg PSA Since Cut-off Approximation										1,153.15%		873.35%		967.51%










Page 18 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution






PREPAYMENT CALCULATION METHODOLOGY

	Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)

	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	PSA Standard Prepayment Model: CPR/(0.002*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, liquidations, and repurchases.
	Dates correspond to distribution dates.




Page 19 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1553728 1			223,200.00		223,200.00			30-Nov-2004		5.600%		CO - 89.64%		Paid Off - 360		07/01/2004
1553728 1			223,200.00		223,200.00			30-Nov-2004		5.600%		CO - 89.64%		Paid Off - 360		07/01/2004
1653898 2			515,000.00		514,296.00			19-Nov-2004		9.900%		CA - 82.27%		Paid Off - 360		09/01/2004
1656391 2			229,500.00		228,819.08			29-Nov-2004		7.550%		NJ - 90.00%		Paid Off - 360		08/01/2004
1667257 1			52,000.00		51,870.56			30-Nov-2004		8.450%		MN - 80.00%		Paid Off - 360		08/01/2004
1683430 2			225,000.00		224,673.00			29-Nov-2004		10.000%		MI - 75.00%		Paid Off - 360		09/01/2004
1688215 2			190,000.00		189,607.10			30-Nov-2004		7.900%		MD - 69.09%		Paid Off - 360		09/01/2004
1689391 1			82,710.00		82,468.02			29-Nov-2004		6.750%		NM - 90.00%		Paid Off - 360		09/01/2004
1693185 1			195,000.00		194,580.24			29-Nov-2004		7.700%		NJ - 72.22%		Paid Off - 360		09/01/2004
1699204 1			263,500.00		263,041.86			29-Nov-2004		8.750%		VA - 85.00%		Paid Off - 360		09/01/2004
1706912 1			228,000.00		227,991.36			30-Nov-2004		6.900%		CA - 86.69%		Paid Off - 360		09/01/2004
1707117 1			72,000.00		71,867.52			19-Nov-2004		8.475%		OH - 90.00%		Paid Off - 360		09/01/2004
1707653 1			95,992.00		95,759.19			29-Nov-2004		7.100%		SD - 80.00%		Paid Off - 360		09/01/2004
1708548 1			217,620.00		217,127.56			30-Nov-2004		7.450%		VA - 62.00%		Paid Off - 360		09/01/2004
1711309 1			233,750.00		233,326.51			24-Nov-2004		8.550%		NJ - 85.00%		Paid Off - 360		09/01/2004
1711661 1			250,750.00		250,252.05			10-Nov-2004		8.100%		CA - 85.00%		Paid Off - 360		09/01/2004
1712177 1			116,250.00		116,087.68			30-Nov-2004		9.800%		FL - 74.05%		Paid Off - 360		09/01/2004
1712857 2			196,200.00		196,200.00			16-Nov-2004		7.850%		CA - 89.18%		Paid Off - 360		09/01/2004
1714031 1			161,100.00		160,819.89			30-Nov-2004		8.750%		CO - 90.00%		Paid Off - 360		09/01/2004
1714725 2			338,400.00		337,465.41			30-Nov-2004		6.800%		VA - 90.00%		Paid Off - 360		09/01/2004
1719891 1			51,000.00		50,826.24			10-Nov-2004		11.200%		IL - 20.00%		Paid Off - 240		09/01/2004
1741628 1			160,000.00		159,584.40			30-Nov-2004		6.750%		NJ - 80.00%		Paid Off - 360		09/01/2004


TOTAL			4,096,972.00		4,089,863.67
TOTAL


Page 20 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


*Current*
*Current*



Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00

*Cumulative*
*Cumulative*



Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00










Page 21 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%


CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%


SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%












Page 22 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution





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 23 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 24 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
Does a Trigger Event Exist? (0=No,1=Yes)														0
Has a Stepdown Date Occurred? (0=No,1=Yes)														0
Balances 60+ days includes REO, Bankruptcy and Foreclosure														1,152,364.35
Delinquency Percentage														0.0000%
Balance of Mezzanine and OC Class														85,384,901.32
Ending Balance														513,282,796.75
Senior Enhancement Percentage														16.6300%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														2.180000%
Next LIBOR Rate														0.000000%




Page 25 of 26
GSAMP Trust 2004-NC2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-NC2

December 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total







Page 26 of 26

GS Mortgage Securities Corp GSAMP Trust 2004-NC2 8-K