UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K /A 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~~November 2726, 2004 (Date of earliest event reported) GS Mortgage Securities Corporation (as Depositor under the Trust Agreement, dated as October 1, 2004, providing for the issuance of GSAMP Trust 2004-AHL Mortgage Pass-Through Certificates Series 2004-AHL) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-117485-06 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~~November 2726, 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~~Jan 3006, ~~2004~~2005 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~~November 2726, 2004.

GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
				External Parties					Table of Contents
												Page
				Seller
									1. Certificate Payment Report					2
				Goldman, Sachs & Co.
									2. Collection Account Report					4
									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10
									6. REO Report					13
									7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18
									10. Realized Loss Report					2019
									11. Realized Loss Detail Report					2322
				Servicer(s)
									12. Triggers and Adj. Cert. Report					2423
				Litton Loan Servicing
									13. Other Related Information					2524
				Underwriter(s)
				Goldman, Sachs & Co.
									Total Number of Pages					2524
				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
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		~~December~~November 2726, 2004
									Factor Information:			(800) 735-7777
				Record Date:		~~December~~November 24, 2004
									Main Phone Number:			(714) 247-6000
									https://www.tss.db.com/invr
Page 1 of 25
				REVISED STATEMENT
				Class X deferred interest amount reflects the initial OC release to meet the initial Target.
Page 1 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior											Current
	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,STE	$	148,594,000.00		~~146~~148,~~843~~594,~~225~~000.2900	~~319~~276,~~993~~359.9404		21,~~694~~750,~~030~~774.1771		32,~~014~~027,~~024~~133.1175		0.00		0.00		~~144~~146,~~149~~843,~~195~~225.1229
A-1B	FLT,STE	$	37,149,000.00		3637,~~711~~149,~~300~~000.4300	8170,~~896~~886.3123		~~673~~437,~~516~~699.6157		~~755~~508,~~412~~585.9280		0.00		0.00		36,~~037~~711,~~783~~300.8243
A-2A	FLT,STE	$	77,099,000.00		7477,~~797~~099,~~766~~000.2000	~~150~~131,~~758~~590.0832		32,~~665~~301,~~491~~233.9480		32,~~816~~432,~~250~~824.0212		0.00		0.00		7174,~~132~~797,~~274~~766.2620
A-2B	FLT,STE	$	41,803,000.00		41,803,000.00	9177,~~095~~746.1632		0.00		9177,~~095~~746.1632		0.00		0.00		41,803,000.00
A-2C	FLT,STE	$	23,637,000.00		23,637,000.00	5547,~~172~~388.3908		0.00		5547,~~172~~388.3908		0.00		0.00		23,637,000.00
A-2D	FLT,STE	$	74,388,000.00		7374,~~187~~388,~~036~~000.1900	~~160~~138,~~116~~948.0200		1,~~912~~200,~~940~~963.4181		21,~~073~~339,~~056~~911.4381		0.00		0.00		7173,~~274~~187,~~095~~036.7819
M-1	MEZ,FLT	$	28,585,000.00		28,585,000.00	6960,~~675~~071.5618		0.00		6960,~~675~~071.5618		0.00		0.00		28,585,000.00
M-2	MEZ,FLT	$	24,359,000.00		24,359,000.00	6961,~~862~~001.6553		0.00		6961,~~862~~001.6553		0.00		0.00		24,359,000.00
M-3	MEZ,FLT	$	7,209,000.00		7,209,000.00	2017,~~551~~937.5614		0.00		2017,~~551~~937.5614		0.00		0.00		7,209,000.00
B-1	SUB,FLT	$	5,965,000.00		5,965,000.00	2018,~~446~~061.6232		0.00		2018,~~446~~061.6232		0.00		0.00		5,965,000.00
B-2	SUB,FLT	$	4,971,000.00		4,971,000.00	2017,~~035~~854.8369		0.00		2017,~~035~~854.8369		0.00		0.00		4,971,000.00
B-3	SUB,FLT	$	4,972,000.00		4,972,000.00	2017,~~039~~858.8628		0.00		2017,~~039~~858.8628		0.00		0.00		4,972,000.00
B-4	SUB,FLT	$	5,965,000.00		5,965,000.00	2421,~~042~~424.1991		0.00		2421,~~042~~424.1991		0.00		0.00		5,965,000.00
N	SUB	$	0.00		2627,~~145~~913,~~876~~000.2500	~~108~~116,~~941~~304.1517		1,~~640~~767,~~195~~123.73		1,~~749~~883,~~136~~427.8890		0.00		0.00		2426,~~505~~145,~~680~~876.5225
X	SUB	$	12,428,629.00		12,428,~~115~~629.7200	0.00		0.00		0.00		0.00		0-513.0028		12,428,115.72
UT-R	RES	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			497,124,629.00		~~517~~525,~~579~~037,~~320~~629.0800	1,~~212~~073,~~627~~431.3221		107,~~586~~457,~~174~~795.8662		118,~~798~~531,~~802~~226.1883		0.00		0-513.0028		~~506~~517,~~993~~579,~~145~~320.2208
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)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	1110/2628/04		1211/2625/04		A-Act/360	36242DHJ5		148,594,000.00		~~988~~1,000.~~217729~~000000		21.~~153478~~859826		1811.~~130141~~782271		2013.~~283619~~642097	~~970~~988.~~087588~~217729
A-1B	1110/2628/04		1211/2625/04		A-Act/360	36242DHK2		37,149,000.00		~~988~~1,000.~~217729~~000000		21.~~204536~~908160		1811.~~130141~~782271		2013.~~334677~~690430	~~970~~988.~~087588~~217729
A-2A	1110/2628/04		1211/2625/04		A-Act/360	36242DHL0		77,099,000.00		~~970~~1,000.~~152222~~000000		1.~~955383~~706771		4729.~~542665~~847778		4931.~~498048~~554548	~~922~~970.~~609557~~152222
A-2B	1110/2628/04		1211/2625/04		A-Act/360	36242DHM8		41,803,000.00		1,000.000000		21.~~179154~~859826		0.000000		21.~~179154~~859826	1,000.000000
A-2C	1110/2628/04		1211/2625/04		A-Act/360	36242DHN6		23,637,000.00		1,000.000000		2.~~334154~~004826		0.000000		2.~~334154~~004826	1,000.000000
A-2D	1110/2628/04		1211/2625/04		A-Act/360	36242DHP1		74,388,000.00		~~983~~1,000.~~855409~~000000		21.~~152444~~867882		2516.~~715712~~144591		2718.~~868157~~012473	~~958~~983.~~139697~~855409
M-1	1110/2628/04		1211/2625/04		A-Act/360	36242DHQ9		28,585,000.00		1,000.000000		2.~~437487~~101493		0.000000		2.~~437487~~101493	1,000.000000
M-2	1110/2628/04		1211/2625/04		A-Act/360	36242DHR7		24,359,000.00		1,000.000000		2.~~868043~~504271		0.000000		2.~~868043~~504271	1,000.000000
M-3	1110/2628/04		1211/2625/04		A-Act/360	36242DHS5		7,209,000.00		1,000.000000		2.~~850820~~488159		0.000000		2.~~850820~~488159	1,000.000000
B-1	1110/2628/04		1211/2625/04		A-Act/360	36242DHT3		5,965,000.00		1,000.000000		3.~~427765~~027883		0.000000		3.~~427765~~027883	1,000.000000
B-2	1110/2628/04		1211/2625/04		A-Act/360	36242DHU0		4,971,000.00		1,000.000000		43.~~030543~~591770		0.000000		43.~~030543~~591770	1,000.000000
B-3	1110/2628/04		1211/2625/04		A-Act/360	36242DHV8		4,972,000.00		1,000.000000		43.~~030543~~591770		0.000000		43.~~030543~~591770	1,000.000000
B-4	1110/2628/04		1211/2625/04		A-Act/360	36242DHW6		5,965,000.00		1,000.000000		43.~~030543~~591770		0.000000		43.~~030543~~591770	1,000.000000
N	1110/25/04		1211/24/04		A-30/360	36242DHX4		27,913,000.00		~~936~~1,000.~~691730~~000000		34.~~902882~~166667		5863.~~760998~~308270		6267.~~663880~~474936	~~877~~936.~~930732~~691730
X	1110/2528/04		1211/24/04		A-30/360	36242DHY2		12,428,629.00		~~999~~1,000.~~958702~~000000		0.000000		0.000000		0.000000	999.958702
UT-R	1110/2528/04		1211/24/04		A-30/360	36242DHZ9		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 25
Page 2 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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	148,594,000.00		~~596~~276,~~352~~359.9804		41,~~190~~623,~~494~~044.9633	~~254~~127,~~309~~730.9238		41,~~444~~750,~~804~~774.8871		52,~~041~~027,~~157~~133.8675		0.00		0.00		~~144~~146,~~149~~843,~~195~~225.1229
A-1B	37,149,000.00		~~152~~70,~~782~~886.5423		1405,~~047,637~~766.8554	6331,~~578~~933.3303		1437,~~111,216~~699.1857		1508,~~263,998~~585.7280		0.00		0.00		36,~~037~~711,~~783~~300.8243
A-2A	77,099,000.00		~~282~~131,~~348~~590.4032		52,~~740~~187,~~356~~366.4560	~~226~~113,~~369~~867.2920		52,~~966~~301,~~725~~233.7480		62,~~249~~432,~~074~~824.1412		0.00		0.00		7174,~~132~~797,~~274~~766.2620
A-2B	41,803,000.00		~~168~~77,~~841~~746.4832		0.00	0.00		0.00		~~168~~77,~~841~~746.4832		0.00		0.00		41,803,000.00
A-2C	23,637,000.00		~~102~~47,~~560~~388.4708		0.00	0.00		0.00		~~102~~47,~~560~~388.4708		0.00		0.00		23,637,000.00
A-2D	74,388,000.00		~~299~~138,~~064~~948.0200		21,~~995~~141,~~767~~539.0100	~~118~~59,~~137~~424.2181		31,~~113~~200,~~904~~963.2281		31,~~412~~339,~~968~~911.2481		0.00		0.00		7173,~~274~~187,~~095~~036.7819
M-1	28,585,000.00		~~129~~60,~~746~~071.7418		0.00	0.00		0.00		~~129~~60,~~746~~071.7418		0.00		0.00		28,585,000.00
M-2	24,359,000.00		~~130~~61,~~864~~001.1853		0.00	0.00		0.00		~~130~~61,~~864~~001.1853		0.00		0.00		24,359,000.00
M-3	7,209,000.00		3817,~~488~~937.7014		0.00	0.00		0.00		3817,~~488~~937.7014		0.00		0.00		7,209,000.00
B-1	5,965,000.00		3818,~~507~~061.9432		0.00	0.00		0.00		3818,~~507~~061.9432		0.00		0.00		5,965,000.00
B-2	4,971,000.00		3717,~~890~~854.5269		0.00	0.00		0.00		3717,~~890~~854.5269		0.00		0.00		4,971,000.00
B-3	4,972,000.00		3717,~~898~~858.1428		0.00	0.00		0.00		3717,~~898~~858.1428		0.00		0.00		4,972,000.00
B-4	5,965,000.00		4521,~~467~~424.1091		0.00	0.00		0.00		4521,~~467~~424.1091		0.00		0.00		5,965,000.00
N	0.00		~~225~~116,~~245~~304.3217		0.00	0.00		31,~~407~~767,~~319~~123.4673		31,~~632~~883,~~564~~427.7890		0.00		0.00		2426,~~505~~145,~~680~~876.5225
X	12,428,629.00		0.00		0.00	0.00		0.00		0.00		0.00		-513.28		12,428,115.72
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total	497,124,629.00		21,~~286~~073,~~058~~431.5321		135,~~974~~357,~~256~~716.2747	~~662~~332,~~394~~955.7542		187,~~043~~457,~~970~~795.4862		208,~~330~~531,~~029~~226.0183		0.00		-513.28		~~506~~517,~~993~~579,~~145~~320.2208
Interest Detail - REMIC II
	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		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	2.~~53063~~30875%		~~146~~148,~~843~~594,~~225~~000.2900		~~319~~276,~~993~~359.9404	0.00		0.00		0.00		~~319~~276,~~993~~359.9404		~~319~~276,~~993~~359.9404		0.00
A-1B	2.~~59063~~36875%		3637,~~711~~149,~~300~~000.4300		8170,~~896~~886.3123	0.00		0.00		0.00		8170,~~896~~886.3123		8170,~~896~~886.3123		0.00
A-2A	2.~~34063~~11875%		7477,~~797~~099,~~766~~000.2000		~~150~~131,~~758~~590.0832	0.00		0.00		0.00		~~150~~131,~~758~~590.0832		~~150~~131,~~758~~590.0832		0.00
A-2B	2.~~53063~~30875%		41,803,000.00		9177,~~095~~746.1632	0.00		0.00		0.00		9177,~~095~~746.1632		9177,~~095~~746.1632		0.00
A-2C	2.~~71063~~48875%		23,637,000.00		5547,~~172~~388.3908	0.00		0.00		0.00		5547,~~172~~388.3908		5547,~~172~~388.3908		0.00
A-2D	2.~~54063~~31875%		7374,~~187~~388,~~036~~000.1900		~~160~~138,~~116~~948.0200	0.00		0.00		0.00		~~160~~138,~~116~~948.0200		~~160~~138,~~116~~948.0200		0.00
M-1	2.~~83063~~60875%		28,585,000.00		6960,~~675~~071.5618	0.00		0.00		0.00		6960,~~675~~071.5618		6960,~~675~~071.5618		0.00
M-2	3.~~33063~~10875%		24,359,000.00		6961,~~862~~001.6553	0.00		0.00		0.00		6961,~~862~~001.6553		6961,~~862~~001.6553		0.00
M-3	3.~~31063~~08875%		7,209,000.00		2017,~~551~~937.5614	0.00		0.00		0.00		2017,~~551~~937.5614		2017,~~551~~937.5614		0.00
B-1	3.~~98063~~75875%		5,965,000.00		2018,~~446~~061.6232	0.00		0.00		0.00		2018,~~446~~061.6232		2018,~~446~~061.6232		0.00
B-2	4.~~68063~~45875%		4,971,000.00		2017,~~035~~854.8369	0.00		0.00		0.00		2017,~~035~~854.8369		2017,~~035~~854.8369		0.00
B-3	4.~~68063~~45875%		4,972,000.00		2017,~~039~~858.8628	0.00		0.00		0.00		2017,~~039~~858.8628		2017,~~039~~858.8628		0.00
B-4	4.~~68063~~45875%		5,965,000.00		2421,~~042~~424.1991	0.00		0.00		0.00		2421,~~042~~424.1991		2421,~~042~~424.1991		0.00
N	5.00000%		2627,~~145~~913,~~876~~000.2500		~~108~~116,~~941~~304.1517	0.00		0.00		0.00		~~108~~116,~~941~~304.1517		~~108~~116,~~941~~304.1517		0.00
X	-0.~~00000~~05506%		12,428,~~115~~629.7200		0.00	0.00		0.00		0.00		~~513~~0.2800		0-513.0028		513.28
UT-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			~~517~~525,~~579~~037,~~320~~629.0800		1,~~212~~073,~~627~~431.3221	0.00		0.00		0.00		1,~~213~~073,~~140~~431.6021		1,~~212~~072,~~627~~917.3293		513.28
Page 3 of 25
Page 3 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Collection Account Report
SUMMARY
									Group 2		Group 1		Total
Principal Collections									53,~~578~~502,~~432~~513.3539		32,~~367~~188,~~546~~671.7861		85,~~945~~691,~~979~~185.1300
Principal Withdrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									53,~~578~~502,~~432~~513.3539		32,~~367~~188,~~546~~671.7861		85,~~945~~691,~~979~~185.1300
Interest Collections									1,~~466~~489,~~333~~192.9113		1,~~264~~279,~~723~~434.8419		2,~~731~~768,~~057~~626.7432
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Fees									-2123,~~040~~448.3040		-1921,~~362~~685.7847		-4045,~~403~~133.0888
Interest Other Accounts													~~162~~116,~~168~~549.3840
TOTAL NET INTEREST									1,~~445~~465,~~293~~743.6172		1,~~245~~257,~~361~~748.0671		2,~~852~~840,~~823~~041.0484
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													118,~~798~~531,~~802~~226.1884
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										~~171~~173,~~214~~292.4901		~~158~~159,~~224~~663.8441		~~329~~332,~~439~~955.3342
Curtailments										37,~~599~~340.5002		113,~~728~~831.3887		521,~~327~~171.8889
Prepayments In Full										53,~~403~~321,~~618~~881.36		32,~~207~~015,~~593~~176.5633		85,~~611~~337,~~211~~057.9269
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										-~~144~~141,~~869~~226.8369		-~~129~~124,~~529~~920.9274		-~~274~~266,~~399~~147.7543
Realized Losses										-0.00		-0.00		-0.00
Advanced Principal										~~144~~141,~~869~~226.8369		~~129~~124,~~529~~920.9274		~~274~~266,~~399~~147.7543
TOTAL PRINCIPAL COLLECTED										53,~~578~~502,~~432~~513.3539		32,~~367~~188,~~546~~671.7861		85,~~945~~691,~~979~~185.1300
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
									Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS									0.00		0.00		0.00
Page 4 of 25
Page 4 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									1,~~556~~578,~~567~~492.5926		1,~~340~~354,~~980~~289.5665		2,~~897~~932,~~548~~781.1591
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									-0.00		-0.00		-0.00
Delinquent Interest									-1,~~275~~265,~~494~~050.9242		-1,~~083~~063,~~963~~774.3850		-2,~~359~~328,~~458~~824.3192
Compensating Interest									0.00		0.00		0.00
Civil Relief Act Shortfalls									-0.00		-0.00		-0.00
Interest Advanced									1,~~185~~175,~~261~~750.2429		1988,~~007,706~~919.6604		2,~~192~~164,~~967~~669.9033
TOTAL INTEREST COLLECTED									1,~~466~~489,~~333~~192.9113		1,~~264~~279,~~723~~434.8419		2,~~731~~768,~~057~~626.7432
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
									Group 2		Group 1		Total
Prepayment Charges													~~162~~116,~~168~~549.3840
Interest Cap Payment													0.00
TOTAL INTEREST OTHER ACCOUNTS													~~162,168.38~~#######
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									1922,~~894~~287.9689		1820,~~378~~691.5778		3842,~~273~~979.5367
Trustee Fees									1,~~145~~160.3452		~~984~~993.2169		2,~~129~~154.5521
TOTAL INTEREST FEES									2123,~~040~~448.3040		1921,~~362~~685.7847		4045,~~403~~133.0888
Page 5 of 25
Page 5 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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													0.00
Ending Excess Reserve Fund Account Balance													0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Overcollateralized Amount													12,428,115.72
Overcollateralization Reduction Amount													0513.0028
Overcollateralization Deficiency Amount													0.00
Overcollateralization Target Amount													12,428,115.72
Page 6 of 25
Page 6 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Collateral Report
COLLATERAL
										Group 2		Group 1		Total
Loan Count:
Original									1,441		1,457		2,898
Prior									1,~~426~~441		1,~~444~~457		2,~~870~~898
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-2415		-1913		-4328
Repurchases									-0		-0		-0
Liquidations									-0		-0		-0
Current									1,~~402~~426		1,~~425~~444		2,~~827~~870
Principal Balance:
Original									267,811,249.81		229,313,379.02		497,124,628.83
Prior									~~264~~267,~~308~~811,~~736~~249.4281		~~227~~229,~~124~~313,~~707~~379.4102		~~491~~497,~~433~~124,~~443~~628.83
Prefunding									0.00		0.00		0.00
Scheduled Principal									-~~171~~173,~~214~~292.4901		-~~158~~159,~~224~~663.8441		-~~329~~332,~~439~~955.3342
Partial Prepayments									-37,~~599~~340.5002		-113,~~728~~831.3887		-521,~~327~~171.8889
Full Voluntary Prepayments									-53,~~403~~321,~~618~~881.36		-32,~~207~~015,~~593~~176.5633		-85,~~611~~337,~~211~~057.9269
Repurchases									-0.00		-0.00		-0.00
Liquidations									-0.00		-0.00		-0.00
Current									~~258~~264,~~730~~308,~~304~~736.0742		~~223~~227,~~757~~124,~~160~~707.6341		~~482~~491,~~487~~433,~~464~~443.7083
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 25
Page 7 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									7.07286%		7.08702%		7.07939%
Weighted Average Coupon Prior									7.07286%		7.08702%		7.07939%
Weighted Average Coupon Current									7.~~06704~~07286%		7.~~08499~~08702%		7.~~07534~~07939%
Weighted Average Months to Maturity Original									351		347		349
Weighted Average Months to Maturity Prior									351		347		349
Weighted Average Months to Maturity Current									~~350~~351		~~346~~347		~~348~~349
Weighted Avg Remaining Amortization Term Original									351		347		349
Weighted Avg Remaining Amortization Term Prior									351		347		349
Weighted Avg Remaining Amortization Term Current									~~350~~351		~~346~~347		~~348~~349
Weighted Average Seasoning Original									5.01		4.52		4.78
Weighted Average Seasoning Prior									5.01		4.52		4.78
Weighted Average Seasoning Current									65.01		54.52		54.78
Page 8 of 25
Page 8 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.69451%		5.64347%		5.67069%
Weighted Average Margin Prior									5.69451%		5.64347%		5.67069%
Weighted Average Margin Current									5.~~68544~~69451%		5.~~64284~~64347%		5.~~66550~~67069%
Weighted Average Max Rate Original									14.04686%		13.97966%		14.01550%
Weighted Average Max Rate Prior									14.04686%		13.97966%		14.01550%
Weighted Average Max Rate Current									14.~~04001~~04686%		13.~~97865~~97966%		14.~~01130~~01550%
Weighted Average Min Rate Original									7.04686%		6.97966%		7.01550%
Weighted Average Min Rate Prior									7.04686%		6.97966%		7.01550%
Weighted Average Min Rate Current									7.~~04001~~04686%		6.~~97865~~97966%		7.~~01130~~01550%
Weighted Average Cap Up Original									1.49985%		1.49831%		1.49913%
Weighted Average Cap Up Prior									1.49985%		1.49831%		1.49913%
Weighted Average Cap Up Current									1.49985%		1.~~49829~~49831%		1.~~49912~~49913%
Weighted Average Cap Down Original									1.49985%		1.49831%		1.49913%
Weighted Average Cap Down Prior									1.49985%		1.49831%		1.49913%
Weighted Average Cap Down Current									1.49985%		1.~~49829~~49831%		1.~~49912~~49913%
SERVICING FEES & ADVANCES
										Group 2		Group 1		Total
Current Servicing Fees									1922,~~894~~287.9689		1820,~~378~~691.5778		3842,~~273~~979.5367
Delinquent Servicing Fees									9089,~~233~~300.6813		7674,~~256~~855.7246		~~166~~164,~~490~~155.4059
TOTAL SERVICING FEES									~~110~~111,~~128~~588.6402		9495,~~635~~547.3024		~~204~~207,~~763~~135.9427
Total Servicing Fees									~~110~~111,~~128~~588.6402		9495,~~635~~547.3024		~~204~~207,~~763~~135.9427
Compensating Interest									-0.00		-0.00		-0.00
Delinquent Servicing Fees									-9089,~~233~~300.6813		-7674,~~256~~855.7246		-~~166~~164,~~490~~155.4059
COLLECTED SERVICING FEES									1922,~~894~~287.9689		1820,~~378~~691.5778		3842,~~273~~979.5468
Total Advanced Interest									1,~~185~~175,~~261~~750.2429		1988,~~007,706~~919.6604		2,~~192~~164,~~967~~669.9033
Total Advanced Principal									~~144~~141,~~869~~226.8369		~~129~~124,~~529~~920.9274		~~274~~266,~~399~~147.7543
Aggregate Advances with respect to this Distribution									1,~~330~~316,~~131~~976.0798		1,~~137~~113,~~236~~839.5878		2,~~467~~430,~~367~~816.6576
ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)									0.00		0.00		0.00
Compensating Interest									-0.00		-0.00		-0.00
Net Prepayment Interest Shortfall (PPIS)									0.00		0.00		0.00
Ending Pool Stated Principal Balance									~~258~~264,~~730~~308,~~304~~736.0742		~~223~~227,~~757~~124,~~160~~707.6341		~~482~~491,~~487~~433,~~464~~443.7083
Weighted Average Net Mortgage Rate									6.~~561843~~567657%		6.~~579792~~581816%		6.~~570138~~574188%
Page 9 of 25
Page 9 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			87,~~528~~564,~~368~~507.0125		32,~~962~~375,~~735~~076.4407		1946,~~843,921~~722.1579		1410,~~335~~886,~~024~~306.6011
			% Balance			1.7754%		0.8248%		0.3819%		2.9722%
			# Loans			5143		2113		127		8463
			% # Loans			1.8050%		0.7445%		0.4224%		2.9720%
	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	~~19,951~~0.2500		0.00		131,~~535~~614.9268		~~151~~131,~~487~~614.1768
			% Balance		0.00%	0.00%		0.00%		0.03%		0.03%
			# Loans		0	10		0		1		21
			% # Loans		0.00%	0.0400%		0.00%		0.0403%		0.0703%
	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	87,~~548~~564,~~319~~507.2625		32,~~962~~375,~~735~~076.4407		1,~~975~~078,~~457~~337.0747		1411,~~486~~017,~~511~~920.7779
			% Balance		0.00%	1.7754%		0.8248%		0.4122%		32.0024%
			# Loans		0	5243		2113		138		8664
			% # Loans		0.00%	1.8450%		0.7445%		0.4628%		32.0423%
Page 10 of 25
Page 10 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			34,~~869~~077,~~982~~978.7151		1280,~~893,590~~126.9609		628,~~332~~889.8335		64,~~391~~986,~~906~~993.5095
			% Balance			1.7380%		0.8512%		0.28%		2.8620%
			# Loans			2623		111		3		4027
			% # Loans			1.8259%		0.7707%		0.21%		21.8187%
	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	~~19,951~~0.2500		0.00		0.00		~~19,951~~0.2500
			% Balance		0.00%	0.0100%		0.00%		0.00%		0.0100%
			# Loans		0	10		0		0		10
			% # Loans		0.00%	0.0700%		0.00%		0.00%		0.0700%
	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	34,~~889~~077,~~933~~978.9651		1280,~~893,590~~126.9609		628,~~332~~889.8335		64,~~411~~986,~~857~~993.7595
			% Balance		0.00%	1.7480%		0.8512%		0.28%		2.8720%
			# Loans		0	2723		111		3		4127
			% # Loans		0.00%	1.8959%		0.7707%		0.21%		21.8887%
Page 11 of 25
Page 11 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			43,~~658~~486,~~385~~528.3074		2,~~069~~094,~~144~~949.4898		1317,~~215,588~~833.3244		75,~~943~~899,~~118~~312.1016
			% Balance			1.8032%		0.8079%		0.4712%		32.0723%
			# Loans			2520		1012		94		4436
			% # Loans			1.7840%		0.7184%		0.6428%		32.1452%
	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		131,~~535~~614.9268		131,~~535~~614.9268
			% Balance		0.00%	0.00%		0.00%		0.05%		0.05%
			# Loans		0	0		0		1		1
			% # Loans		0.00%	0.00%		0.00%		0.07%		0.07%
	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	43,~~658~~486,~~385~~528.3074		2,~~069~~094,~~144~~949.4898		1449,~~347,124~~448.2412		86,~~074~~030,~~654~~926.0284
			% Balance		0.00%	1.8032%		0.8079%		0.5217%		32.1228%
			# Loans		0	2520		1012		105		4537
			% # Loans		0.00%	1.7840%		0.7184%		0.7135%		32.2159%
Page 12 of 25
Page 12 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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
TOTAL
Page 13 of 25
Page 13 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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 14 of 25
Page 14 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
										Group 2		Group 1		Total
Current
Number of Paid in Full Loans									2415		1913		4328
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									2415		1913		4328
Curtailments Amount									37,~~599~~340.5002		113,~~728~~831.3887		521,~~327~~171.8889
Paid in Full Balance									53,~~403~~321,~~618~~881.36		32,~~207~~015,~~593~~176.5633		85,~~611~~337,~~211~~057.9269
Repurchased Loans Balance									0.00		0.00		0.00
Total Prepayment Amount									53,~~407~~329,~~217~~221.8638		32,~~209~~029,~~321~~008.9420		85,~~616~~358,~~539~~229.8058
Cumulative
Number of Paid in Full Loans									3915		3213		7128
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									3915		3213		7128
Paid in Full Balance									83,~~725~~321,~~499~~881.7236		52,~~222~~015,~~769~~176.8933		135,~~948~~337,~~269~~057.6169
Repurchased Loans Balance									0.00		0.00		0.00
Curtailments Amount									107,~~939~~340.5202		1513,~~560~~831.2587		2621,~~499~~171.7789
Total Prepayment Amount									83,~~736~~329,~~439~~221.2438		52,~~238~~029,~~330~~008.1420		135,~~974~~358,~~769~~229.3858
Page 15 of 25
Page 15 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
VOLUNTARY PREPAYMENTS RATES
										Group 2		Group 1		Total
SMM									21.0524%		10.4189%		1.7508%
3 Months Avg SMM									1.6524%		10.1589%		1.4208%
12 Months Avg SMM									1.6524%		10.1589%		1.4208%
Avg SMM Since Cut-off									1.6524%		10.1589%		1.4208%
CPR									2113.9895%		1510.7112%		1912.1420%
3 Months Avg CPR									1813.0695%		1210.9612%		1512.7420%
12 Months Avg CPR									1813.0695%		1210.9612%		1512.7420%
Avg CPR Since Cut-off									1813.0695%		1210.9612%		1512.7420%
PSA									1,~~830~~393.1124%		1,~~422~~118.0576%		1,~~654~~275.9759%
3 Months Avg PSA Approximation									1,~~640~~393.4424%		1,~~289~~118.9577%		1,~~489~~275.9659%
12 Months Avg PSA Approximation									1,~~640~~393.4424%		1,~~289~~118.9577%		1,~~489~~275.9659%
Avg PSA Since Cut-off Approximation									1,~~640~~393.4424%		1,~~289~~118.9577%		1,~~489~~275.9659%
Page 16 of 25
Page 16 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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))
	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 17 of 25
Page 17 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
403120061 2			78,200.00		77,970.93		10-Nov-2004		8.750%		VA - 85.00%		Paid Off - 360		7/1/2004
311146664 1			110,000.00		109,471.80		30-Oct-2004		7.990%		NJ - 52.63%		Paid Off - 360		4/1/2004
403151563 1			175,000.00		174,238.12		30-Nov-2004		6.750%		NJ - 100.00%		Paid Off - 360		7/1/2004
312235123 1			284,750.00		282,595.46		30-Oct-2004		6.990%		CA - 85.00%		Paid Off - 360		2/1/2004
403186052 1			224,000.00		223,069.33		01-Nov-2004		6.990%		IL - 80.00%		Paid Off - 360		7/1/2004
401158969 2			153,000.00		151,897.58		30-Oct-2004		7.499%		IL - 85.00%		Paid Off - 360		3/1/2004
403197448 2			450,000.00		448,466.93		29-Nov-2004		7.990%		CA - 84.59%		Paid Off - 360		7/1/2004
403107778 2			296,000.00		294,757.51		30-Oct-2004		7.875%		CA - 80.00%		Paid Off - 360		5/1/2004
403252979 1			216,000.00		215,352.73		15-Nov-2004		7.500%		NJ - 80.00%		Paid Off - 360		8/1/2004
403295058 1			73,800.00		73,516.00		30-Oct-2004		6.990%		NY - 90.00%		Paid Off - 360		7/1/2004
404097289 2			380,000.00		380,000.00		01-Nov-2004		7.125%		CA - 80.00%		Paid Off - 360		7/1/2004
404019935 1			69,000.00		68,890.64		30-Oct-2004		11.625%		CA - 20.00%		Paid Off - 180		6/1/2004
404097480 2			120,000.00		119,591.14		04-Nov-2004		7.990%		CA - 80.00%		Paid Off - 360		7/1/2004
404129160 1			265,500.00		264,703.81		30-Oct-2004		7.500%		WI - 90.00%		Paid Off - 360		7/1/2004
404195235 2			102,400.00		101,717.45		23-Nov-2004		6.875%		HI - 80.00%		Paid Off - 360		6/1/2004
404142325 1			90,000.00		89,617.94		30-Oct-2004		6.880%		CA - 60.00%		Paid Off - 360		6/1/2004
404195449 1			36,200.00		35,942.19		10-Nov-2004		9.999%		NM - 20.00%		Paid Off - 180		6/1/2004
404195128 2			61,500.00		61,329.46		30-Oct-2004		8.999%		FL - 15.00%		Paid Off - 180		6/1/2004
404218769 2			333,000.00		331,393.52		24-Nov-2004		6.250%		CA - 77.44%		Paid Off - 360		7/1/2004
404231366 1			265,000.00		264,033.89		30-Oct-2004		6.500%		AL - 79.10%		Paid Off - 360		7/1/2004
404220763 1			331,200.00		329,758.07		03-Nov-2004		6.750%		IL - 90.00%		Paid Off - 360		7/1/2004
404274471 2			175,000.00		174,613.21		30-Oct-2004		8.999%		FL - 57.51%		Paid Off - 360		7/1/2004
404221289 2			157,500.00		157,062.43		16-Nov-2004		8.990%		CA - 75.00%		Paid Off - 360		7/1/2004
404285869 2			328,000.00		326,714.99		30-Oct-2004		6.125%		CA - 80.00%		Paid Off - 360		7/1/2004
404262793 2			444,000.00		441,871.49		17-Nov-2004		6.250%		MD - 80.00%		Paid Off - 360		7/1/2004
404308432 2			134,100.00		133,587.04		30-Oct-2004		6.250%		CA - 90.00%		Paid Off - 360		7/1/2004
404297498 2			288,000.00		288,000.00		17-Nov-2004		5.875%		CA - 80.00%		Paid Off - 360		7/1/2004
405075044 2			224,400.00		223,629.34		30-Oct-2004		6.875%		GA - 71.92%		Paid Off - 360		7/1/2004
404297763 2			316,800.00		316,601.86		15-Nov-2004		7.750%		VA - 90.00%		Paid Off - 360		7/1/2004
405131425 2			256,000.00		255,020.76		30-Oct-2004		6.250%		CA - 80.00%		Paid Off - 360		7/1/2004
404308595 2			227,200.00		226,324.87		30-Nov-2004		7.375%		CA - 84.15%		Paid Off - 360		7/1/2004
405132257 1			42,750.00		42,688.03		30-Oct-2004		10.990%		CA - 15.00%		Paid Off - 180		7/1/2004
405039338 2			92,000.00		91,539.92		03-Nov-2004		6.990%		OH - 80.00%		Paid Off - 360		6/1/2004
405174282 2			337,500.00		336,671.70		30-Oct-2004		8.490%		CA - 90.00%		Paid Off - 360		7/1/2004
405039812 2			100,700.00		100,321.49		17-Nov-2004		7.499%		OH - 95.00%		Paid Off - 360		7/1/2004
405174734 2			159,200.00		158,698.69		30-Oct-2004		7.250%		RI - 80.00%		Paid Off - 360		7/1/2004
405041093 2			400,000.00		400,000.00		29-Nov-2004		6.750%		CA - 78.37%		Paid Off - 360		7/1/2004
405185629 1			140,000.00		139,636.14		30-Oct-2004		6.750%		NJ - 68.29%		Paid Off - 360		8/1/2004
405075752 2			194,500.00		193,837.08		08-Nov-2004		7.990%		VA - 55.57%		Paid Off - 360		7/1/2004
405197274 1			220,000.00		220,000.00		30-Oct-2004		6.500%		OH - 80.00%		Paid Off - 360		7/1/2004
405106921 1			117,000.00		116,513.86		23-Nov-2004		6.999%		CA - 90.00%		Paid Off - 360		7/1/2004
405200461 2			468,000.00		466,840.13		30-Oct-2004		6.990%		CA - 88.30%		Paid Off - 360		8/1/2004
405120486 2			233,750.00		232,629.42		01-Nov-2004		6.250%		CA - 85.00%		Paid Off - 360		7/1/2004
405209852 2			110,637.00		110,329.42		30-Oct-2004		7.875%		MD - 80.00%		Paid Off - 360		7/1/2004
405129695 2			136,800.00		136,333.94		24-Nov-2004		7.990%		SC - 80.00%		Paid Off - 360		7/1/2004
405211025 1			187,200.00		186,690.86		30-Oct-2004		7.990%		MD - 80.00%		Paid Off - 360		7/1/2004
405129999 1			248,000.00		248,000.00		02-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		7/1/2004
405242008 1			57,000.00		56,855.51		30-Oct-2004		6.875%		TX - 75.00%		Paid Off - 360		8/1/2004
405131335 2			204,000.00		203,233.47		10-Nov-2004		7.500%		CA - 80.00%		Paid Off - 360		7/1/2004
405254936 1			217,000.00		216,476.25		30-Oct-2004		7.125%		CA - 44.74%		Paid Off - 360		8/1/2004
405132221 2			428,000.00		426,813.14		22-Nov-2004		8.999%		FL - 80.00%		Paid Off - 360		7/1/2004
406098575 2			342,000.00		342,000.00		30-Oct-2004		7.500%		CA - 90.00%		Paid Off - 360		8/1/2004
405132488 1			285,000.00		283,789.01		17-Nov-2004		6.875%		CA - 83.82%		Paid Off - 360		7/1/2004
406098765 2			91,200.00		91,059.50		30-Oct-2004		9.333%		GA - 80.00%		Paid Off - 360		8/1/2004
405185750 2			272,000.00		270,844.24		05-Nov-2004		6.875%		CA - 80.00%		Paid Off - 360		7/1/2004
406112191 2			195,000.00		194,732.03		30-Oct-2004		9.875%		FL - 75.00%		Paid Off - 360		8/1/2004
405185859 2			170,000.00		169,392.24		22-Nov-2004		7.750%		NJ - 100.00%		Paid Off - 360		7/1/2004
TOTAL			5,353,537.00		5,337,057.69
405186025 1			140,000.00		139,418.32		05-Nov-2004		6.990%		CA - 80.00%		Paid Off - 360		7/1/2004
Page 18 of 24
405209570 2			172,000.00		171,385.13		08-Nov-2004		7.750%		NY - 80.00%		Paid Off - 360		7/1/2004
405211502 1			140,000.00		139,629.93		10-Nov-2004		8.125%		MD - 75.27%		Paid Off - 360		8/1/2004
405242971 1			270,000.00		268,907.48		02-Nov-2004		7.125%		CA - 87.10%		Paid Off - 360		7/1/2004
405253683 1			68,000.00		67,813.74		09-Nov-2004		7.990%		VA - 79.07%		Paid Off - 360		8/1/2004
405288026 1			251,910.00		251,227.39		16-Nov-2004		8.000%		NJ - 90.00%		Paid Off - 360		8/1/2004
406021237 2			54,000.00		53,863.63		30-Nov-2004		8.350%		CA - 7.00%		Paid Off - 180		8/1/2004
406032194 1			112,000.00		111,581.73		10-Nov-2004		6.375%		CA - 49.78%		Paid Off - 360		8/1/2004
Page 18 of 25
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
406043329 1			147,000.00		146,409.10		08-Nov-2004		5.990%		CA - 46.67%		Paid Off - 360		8/1/2004
406100798 1			88,000.00		87,228.17		01-Nov-2004		6.500%		AZ - 80.00%		Paid Off - 360		8/1/2004
406155039 1			69,600.00		69,438.33		04-Nov-2004		8.759%		MI - 80.00%		Paid Off - 360		8/1/2004
406211057 2			64,600.00		64,424.04		16-Nov-2004		7.990%		PA - 85.00%		Paid Off - 360		8/1/2004
406211282 1			197,000.00		196,418.07		09-Nov-2004		7.575%		GA - 83.83%		Paid Off - 360		8/1/2004
406258275 1			103,200.00		102,857.99		03-Nov-2004		6.990%		CA - 80.00%		Paid Off - 360		8/1/2004
TOTAL			8,638,560.00		8,611,211.92
Page 19 of 25
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
										Group 2		Group 1		Total
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
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 20 of 25
Page 19 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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 21 of 25
Page 20 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 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 22 of 25
Page 21 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative
&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 23 of 25
Page 22 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
									Group 2		Group 1		Total
Optional Termination in Effect (0=No,1=Yes)													0.00
Has a Stepdown Date Occurred? (0=No,1=Yes)													0.00
Does a Trigger Event Exist? (0=No,1=Yes)													0.00
A Trigger Event Exists if either (i) or (ii) are true
(i) The quotient of ( (1)/(2) > (3) )
(1) 60+ Day Rolling Delinquency Balance													31,~~137~~151,~~185~~137.7785
(2) Stated Principal Balance													~~482~~491,~~487~~433,~~464~~443.7083
60+ Day Delinquency % ( (1)/(2) )													0.6523%
(3) 38% of Senior Enhancement %													7.4430%
(ii) The quotient of ( (4)/(5) > (6))
(4) Aggregate Cumulative Realized Loss													0.00
(5) Cutoff Date Pool Principal Balance													502,868,307.00
Trigger Event Loss % ( (4)/(5) )													0.00%
(6) Applicable Loss %													0.00%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Net Monthly Excess Cashflow													1,~~586~~766,~~968~~878.5051
Net Monthly Excess Cashflow Alloc to Losses													0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int													0.00
Current LIBOR Rate													21.~~180630~~958750%
Next LIBOR Rate													02.~~000000~~180630%
Page 24 of 25
Page 23 of 24
GSAMP Trust 2004-AHL1
Mortgage Pass-Through Certificates
2004-AHL1
December 27, 2004 Distribution
November 26, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Current Scheduled Payments													3,~~226~~265,~~987~~737.4833
Current Scheduled Payments 1 Month Prior													~~3,265,737~~0.3300
Current Scheduled Payments 2 Month Prior													0.00
Current Scheduled Payments 3 Month Prior													0.00
Current Scheduled Payments 4 Month Prior													0.00
Current Scheduled Payments 5 Month Prior													0.00
Current Scheduled Payments 6 Month Prior													0.00
Current Scheduled Payments 7 Month Prior													0.00
Current Scheduled Payments 8 Month Prior													0.00
Current Scheduled Payments 9 Month Prior													0.00
Current Scheduled Payments 10 Month Prior													0.00
Current Scheduled Payments 11 Month Prior													0.00
Delinquent 60+ Scheduled Payments													4224,~~871~~900.5925
Delinq. 60+ Sched. Pmnts, 1 Month Prior													~~24,900~~0.2500
Delinq. 60+ Sched. Pmnts, 2 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior													0.00
Page 25 of 25
Page 24 of 24

Filing Compare · GS Mortgage GSAMP Trust 2004 - AHL