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) October 13, 2004

GS Mortgage Securities Corporation II Commercial Mortgage Pass-Through Ceritificates, Series 2004-GG2
(Exact name of registrant as specified in its charter)

New York
(State or other jurisdiction
of incorporation)

333-115888-01
(Commission
File Number)

22-3442024
(IRS Employer
Identification No.)

85 Broad Street, New York, N.Y.
(Address of principal executive offices)

10004
(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 under the Exchange Act (17 CFR 240.14a-12)

[ ] 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))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of GS Mortgage Securities Corporation II, as Depositor, Commercial Mortgage Pass-Through Certificates, Series 2004-GG2, which was made on October 13, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on October 13, 2004.

(Exhibit No. Description)

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.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF GS MORTGAGE SECURITIES CORPORATION II, REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Date: October 18, 2004

GS Mortgage Securities Corporation II,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Administrator:
Susan Abbott 312.904.9664
susan.l.abbott@abnamro.com

Analyst:
Vamsi Kaipa 714.259.6252
vamsi.kaipa@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Shortfall Summary Report

Asset-Backed Facts ~ 15 Month Loan Status Summary

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Delinquent Loan Detail

Historical Collateral Prepayment
Loan Level Detail
Specially Serviced (Part I) - Loan Detail

Page 2-3
Page 4
Page 5
Page 6

Page 7

Page 8
Page 9-10

Page 11
Page 12-17

Page 18

Specially Serviced (Part II) - Servicer Comments

Historical REO Report
Modified Loan Detail
Realized Loss Detail

Appraisal Reduction Detail
Appraisal Reduction Detail
Rating Information

Page 19

Page 20
Page 21
Page 22

Page 23
Page 24
Page 25-26

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

GOL04GG2

GOL04GG2_200410_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

12-Aug-04
13-Sep-04

10-Aug-38

Parties to The Transaction

Depositor: GS Mortgage Securities Corporation II

Underwriter: Goldman Sachs & Co./Greenwich Capital Markets, Inc./Credit Suisse First Boston LLC

Master Servicer: Wells Fargo Bank, National Association

Special Servicer: Lennar Partners, Inc.

Rating Agency: Standard & Poor's/Moody's Investors Service, Inc.

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.ctslink.com

www.etrustee.net

Page 1 of 26

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.625328%

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

GS Mortgage Securities Corporation II,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 722004.1

971.946710667

34.740919778

0.000000000

937.205790889

2.518152000

Fixed

0.00

0.000000000

3.10900000%

0.000000000

36228CTC7

A-1

45,000,000.00

43,737,601.98

1,563,341.39

0.00

42,174,260.59

113,316.84

1000.000000000

0.000000000

1000.000000000

3.577500000

Fixed

0.00

0.000000000

4.29300000%

0.000000000

36228CTD5

A-2

100,000,000.00

0.00

100,000,000.00

357,750.00

1000.000000000

0.000000000

1000.000000000

3.835000000

Fixed

0.00

0.000000000

4.60200000%

0.000000000

36228CTE3

A-3

256,000,000.00

0.00

256,000,000.00

981,760.00

1000.000000000

0.000000000

1000.000000000

4.136666683

Fixed

0.00

0.000000000

4.96400000%

0.000000000

36228CTF0

A-4

208,000,000.00

0.00

208,000,000.00

860,426.67

1000.000000000

0.000000000

1000.000000000

4.399166647

5.279000000%

0.00

0.000000000

5.27900000%

0.000000000

36228CTG8

A-5

173,000,000.00

0.00

173,000,000.00

761,055.83

1000.000000000

0.000000000

1000.000000000

4.496666664

5.396000000%

0.00

0.000000000

5.39600000%

0.000000000

36228CTH6

A-6

1,299,650,000.00

0.00

1,299,650,000.00

5,844,092.83

999.383315885

0.683524588

0.000000000

998.699791297

4.165762795

5.002000000%

0.00

0.000000000

5.00200000%

0.000000000

36228CTJ2

A-1A

177,669,000.00

177,559,434.35

121,441.13

0.00

177,437,993.22

740,126.91

1000.000000000

0.000000000

1000.000000000

0.290648018

0.522314057%

0.00

0.000000000

0.34877762%

0.000000000

36228CTP8/U03911GY1

X-P

2,474,498,000.00

0.00

2,474,498,000.00

719,207.94

999.473213694

0.000000000

998.826315836

0.077995750

0.099460323%

0.00

0.000000000

0.09364423%

0.000000000

36228CTQ6/U03911GZ8

X-C

2,604,402,686.00

2,603,030,722.33

0.00

2,601,345,939.81

203,132.34

1000.000000000

0.000000000

1000.000000000

4.575000000

5.490000000%

0.00

0.000000000

5.49000000%

0.000000000

36228CTK9

65,110,000.00

0.00

65,110,000.00

297,878.25

1000.000000000

0.000000000

1000.000000000

4.610000000

5.532000000%

0.00

0.000000000

5.53200000%

0.000000000

36228CTL7

29,299,000.00

0.00

29,299,000.00

135,068.39

1000.000000000

0.000000000

1000.000000000

4.565986024

5.662794360%

0.00

0.000000000

5.47918330%

0.000000000

36228CTM5

52,088,000.00

0.00

52,088,000.00

237,833.08

1000.000000000

0.000000000

1000.000000000

4.647652901

5.760794360%

0.00

0.000000000

5.57718330%

0.000000000

36228CTN3

29,300,000.00

0.00

29,300,000.00

136,176.23

1000.000000000

0.000000000

1000.000000000

4.662652818

5.778794360%

0.00

0.000000000

5.59518330%

0.000000000

36228CTR4/U03911HA2

26,044,000.00

0.00

26,044,000.00

121,434.13

1000.000000000

0.000000000

1000.000000000

4.662652596

5.778794360%

0.00

0.000000000

5.59518330%

0.000000000

36228CTS2/U03911HB0

22,789,000.00

0.00

22,789,000.00

106,257.19

1000.000000000

0.000000000

1000.000000000

4.662652650

5.778794360%

0.00

0.000000000

5.59518330%

0.000000000

36228CTT0/U03911HC8

29,299,000.00

0.00

29,299,000.00

136,611.06

Page 2 of 26

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.625328%

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

GS Mortgage Securities Corporation II,

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 722004.1

1000.000000000

0.000000000

1000.000000000

4.222500384

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CTU7/U03911HD6

6,511,000.00

0.00

6,511,000.00

27,492.70

1000.000000000

0.000000000

1000.000000000

4.222500384

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CTV5/U03911HE4

13,022,000.00

0.00

13,022,000.00

54,985.40

1000.000000000

0.000000000

1000.000000000

4.222500384

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CTW3/U03911HF1

13,022,000.00

0.00

13,022,000.00

54,985.40

1000.000000000

0.000000000

1000.000000000

4.222500256

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CTX1/U03911HG9

9,767,000.00

0.00

9,767,000.00

41,241.16

1000.000000000

0.000000000

1000.000000000

4.222500384

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CTY9/U03911HH7

6,511,000.00

0.00

6,511,000.00

27,492.70

1000.000000000

0.000000000

1000.000000000

4.222500512

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CTZ6/U03911HJ3

9,766,000.00

0.00

9,766,000.00

41,236.94

1000.000000000

0.000000000

1000.000000000

4.222499873

5.067000000%

0.00

0.000000000

5.06700000%

0.000000000

36228CUA9/U03911HK0

32,555,686.00

0.00

32,555,686.00

137,466.38

0.000000000

0.00

0.000000000

N/A

0.000000000

36228CUB7/U03911HL8

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

36228CUC5/U03911HM6

0.00

Total P&I Payment

0.00

2,604,402,686.00

2,603,030,722.33

13,821,810.89

Total

2,601,345,939.81

1,684,782.52

0.00

12,137,028.37

Page 3 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

10,582,546.70

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,190,472.24

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

12,138,763.96

)

(1,735.59

0.00
0.00
0.00

)

(1,735.59

1,415,788.71

268,993.81

1,684,782.52

0.00
0.00
0.00
0.00
0.00
0.00

1,684,782.52

13,823,546.48

13,821,810.88

2,603,030,722.94

141

1,684,782.52

0.00

0.00
0.00

0.00

2,601,345,940.42

141

276,632.47

2,049,243.11

268,993.81

1,607,925.53

268,993.81

1,607,925.53

51,708.28

0.00
0.00

11,946.02

63,654.30

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(51,708.28

12,137,028.36

Interest Not Advanced (

Current Period

)

0.00

1,607,925.53

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,049,243.11

)

(276,632.47

0.00

Total Advance Summary

Page 4 of 26

GS Mortgage Securities Corporation II,

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

113,316.84

0.00

13.25%

13.27%

30/360

3.109000000%

0.00

A-2

357,750.00

0.00

13.25%

13.27%

30/360

4.293000000%

0.00

A-3

981,760.00

0.00

13.25%

13.27%

30/360

4.602000000%

0.00

A-4

860,426.67

0.00

13.25%

13.27%

30/360

4.964000000%

0.00

A-5

761,055.83

0.00

13.25%

13.27%

30/360

5.279000000%

0.00

A-6

5,844,092.83

0.00

13.25%

13.27%

30/360

5.396000000%

0.00

A-1A

740,126.91

0.00

13.25%

13.27%

30/360

5.002000000%

0.00

X-P

719,207.94

0.00

30/360

0.348777623%

0.00

X-C

203,132.34

0.00

30/360

0.093644232%

0.00

297,878.25

0.00

10.75%

10.76%

30/360

5.490000000%

0.00

135,068.39

0.00

9.63%

9.64%

30/360

5.532000000%

0.00

237,833.08

0.00

7.63%

30/360

5.479183302%

0.00

136,176.23

0.00

6.50%

6.51%

30/360

5.577183302%

0.00

121,434.13

0.00

5.50%

5.51%

30/360

5.595183302%

0.00

106,257.19

0.00

4.63%

30/360

5.595183302%

0.00

136,611.06

0.00

3.50%

30/360

5.595183302%

0.00

27,492.70

0.00

3.25%

30/360

5.067000000%

0.00

54,985.40

0.00

2.75%

30/360

5.067000000%

0.00

54,985.40

0.00

2.25%

30/360

5.067000000%

0.00

41,241.16

0.00

1.88%

30/360

5.067000000%

0.00

27,492.70

0.00

1.63%

30/360

5.067000000%

0.00

41,236.94

0.00

1.25%

30/360

5.067000000%

0.00

137,466.38

0.00

0.00%

30/360

5.067000000%

0.00

12,137,028.37

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 5 of 26

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04
13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 6 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 722004.1

0.00%

13-Oct-04

0.00%

13-Sep-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 7 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 722004.1

Series 2004-GG2

13-Oct-04

141

100.00%

2,601,345,940

99.88%

0.00%

105

5.63%

5.60%

13-Sep-04

141

100.00%

2,603,030,723

99.95%

0.00%

106

5.81%

5.78%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 8 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Sep-04

365,115.33

0.00

1-Sep-04

273,247.90

0.00

1-Sep-04

104,616.53

0.00

1-Sep-04

110,115.78

0.00

1-Sep-04

93,589.90

0.00

1-Sep-04

90,590.66

0.00

1-Sep-04

77,279.48

0.00

1-Sep-04

52,755.92

0.00

1-Sep-04

52,123.71

0.00

1-Sep-04

51,534.43

0.00

1-Sep-04

51,317.62

0.00

1-Sep-04

44,972.75

0.00

1-Sep-04

52,412.55

0.00

1-Sep-04

50,518.04

0.00

1-Sep-04

46,942.46

0.00

1-Sep-04

37,733.33

0.00

1-Sep-04

43,631.37

0.00

1-Sep-04

45,925.64

0.00

1-Sep-04

39,137.25

0.00

1-Sep-04

40,089.33

0.00

1-Sep-04

37,346.84

0.00

1-Sep-04

31,399.01

0.00

1-Sep-04

24,296.29

0.00

104

1-Sep-04

28,314.86

0.00

107

1-Sep-04

18,494.29

0.00

120

1-Sep-04

10,079.04

0.00

137

1-Sep-04

3,339.04

0.00

141

Page 9 of 26

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1,876,919.34

Total

Page 10 of 26

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 11 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

4.78000%

1-May-09

GOL4GG2A

Retail

0.00

189,094,028

994,569

4.49010%

1-Nov-13

GOL4GG2A

Office

0.00

154,000,000

576,230

6.02600%

1-May-14

GOL4GG2A

Office

0.00

132,402,100

799,627

4.97960%

6-Jun-14

GOL4GG2A

Retail

0.00

130,000,000

539,457

6.24000%

1-Jun-14

GOL4GG2A

Retail

0.00

114,710,473

707,327

6.49875%

1-Jun-14

GOL4GG2A

Office

0.00

97,678,276

619,346

5.75000%

1-May-14

GOL4GG2A

Retail

0.00

84,593,122

496,037

5.49673%

1-Apr-14

GOL4GG2A

Office

0.00

80,000,000

366,449

6.36000%

1-Aug-14

GOL4GG2A

Lodging

0.00

71,317,007

476,537

5.85000%

1-Sep-14

GOL4GG2A

Retail

0.00

67,930,340

401,160

5.78600%

1-Nov-10

GOL4GG2A

Office

0.00

67,333,333

324,659

6.00000%

1-Aug-09

GOL4GG2A

Office

0.00

61,000,000

305,000

4.95000%

1-Jun-14

GOL4GG2A

Office

0.00

48,800,000

201,300

5.55000%

1-Jul-13

GOL4GG2A

Mixed use

0.00

47,858,033

274,046

5.89000%

1-May-14

GOL4GG2A

Retail

0.00

47,000,000

230,692

5.44800%

1-Jul-14

GOL4GG2A

Office

0.00

45,000,000

204,300

6.11000%

1-Aug-14

GOL4GG2A

Retail

0.00

39,928,646

242,656

5.61000%

1-Jul-16

GOL4GG2A

Retail

0.00

37,250,000

174,144

5.94000%

1-Jul-14

GOL4GG2A

Retail

0.00

32,800,000

162,360

5.76300%

1-Aug-11

GOL4GG2A

Office

0.00

29,300,000

140,713

5.27000%

1-Jun-09

GOL4GG2B

Multifamily

0.00

28,675,957

159,392

4.66000%

1-May-14

GOL4GG2A

Retail

0.00

27,056,000

105,067

5.69000%

1-Jul-11

GOL4GG2A

Office

0.00

25,500,000

120,913

5.66000%

1-Jun-14

GOL4GG2A

Industrial

0.00

24,387,151

145,494

6.73000%

1-May-14

GOL4GG2A

Retail

0.00

22,800,000

127,870

Page 12 of 26

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.15000%

1-Jun-14

GOL4GG2A

Retail

0.00

22,170,898

135,553

6.17500%

1-Jul-14

GOL4GG2A

Retail

0.00

21,903,843

134,142

5.55000%

1-Jul-09

GOL4GG2B

Multifamily

0.00

21,187,500

97,992

6.22000%

1-Jul-14

GOL4GG2A

Office

0.00

20,946,875

128,891

5.99500%

1-Aug-14

GOL4GG2A

Office

0.00

20,000,000

99,917

5.67000%

1-May-14

GOL4GG2A

Retail

0.00

19,106,431

111,072

6.18700%

6-Aug-14

GOL4GG2A

Office

0.00

18,467,569

113,151

5.82000%

1-Jul-14

GOL4GG2A

Retail

0.00

17,750,000

86,088

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

16,172,783

95,074

5.67000%

1-Aug-11

GOL4GG2A

Office

0.00

15,968,532

92,560

5.81200%

1-Aug-14

GOL4GG2A

Retail

0.00

15,869,687

93,415

5.79000%

1-May-13

GOL4GG2A

Retail

0.00

15,426,470

90,848

5.81000%

1-Jun-14

GOL4GG2A

Office

0.00

15,340,951

90,458

5.59000%

1-May-14

GOL4GG2B

Multifamily

0.00

15,350,000

71,505

7.10000%

1-Aug-14

GOL4GG2A

Retail

0.00

15,250,000

90,229

5.26000%

1-Aug-19

GOL4GG2B

Multifamily

0.00

14,892,140

120,661

5.46000%

1-Jul-09

GOL4GG2B

Multifamily

0.00

14,925,000

67,909

5.81000%

1-May-14

GOL4GG2A

Retail

0.00

14,000,000

67,783

5.87500%

1-Jan-14

GOL4GG2A

Retail

0.00

13,878,249

82,815

5.86000%

1-Jan-14

GOL4GG2A

Retail

0.00

13,850,000

67,634

4.95000%

1-May-14

GOL4GG2A

Retail

0.00

13,291,276

77,945

5.93000%

1-Jul-09

GOL4GG2A

Retail

0.00

11,700,000

57,818

5.07500%

1-Jun-14

GOL4GG2A

Other

0.00

11,050,196

60,097

6.66300%

1-Jan-14

GOL4GG2A

Retail

0.00

10,822,357

70,068

5.46500%

1-Sep-14

GOL4GG2A

Industrial

0.00

10,788,101

61,084

Page 13 of 26

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.37000%

1-Jun-14

GOL4GG2A

Industrial

0.00

10,500,000

46,988

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

9,784,452

57,519

5.14000%

1-May-14

GOL4GG2A

Office

0.00

9,800,000

41,977

5.38000%

1-Jan-14

GOL4GG2A

Office

0.00

9,408,289

53,227

6.62000%

1-Sep-13

GOL4GG2A

Retail

0.00

9,348,545

60,478

5.39000%

1-May-14

GOL4GG2A

Office

0.00

9,327,392

52,591

5.39000%

1-May-14

GOL4GG2A

Office

0.00

9,221,942

51,996

5.39000%

1-May-14

GOL4GG2A

Office

0.00

9,183,144

51,777

6.07000%

1-Jul-14

GOL4GG2A

Retail

0.00

9,000,000

45,525

6.52500%

1-Aug-14

GOL4GG2A

Office

0.00

8,985,403

57,034

5.87000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

8,856,359

52,559

6.11800%

1-Jun-09

GOL4GG2A

Office

0.00

8,850,000

45,120

6.09000%

1-Jul-14

GOL4GG2A

Retail

0.00

8,677,296

52,665

5.69000%

1-Jul-14

GOL4GG2A

Retail

0.00

8,600,000

40,778

5.45000%

1-May-14

GOL4GG2A

Industrial

0.00

8,535,838

52,555

5.91000%

1-Apr-14

GOL4GG2A

Office

0.00

8,449,077

50,941

5.39000%

1-May-14

GOL4GG2A

Office

0.00

8,400,224

47,363

5.43000%

1-May-14

GOL4GG2A

Retail

0.00

8,307,088

47,044

5.94000%

1-Jul-13

GOL4GG2A

Office

0.00

8,100,000

40,095

5.72000%

1-May-15

GOL4GG2A

Retail

0.00

8,000,000

38,133

5.39000%

1-May-14

GOL4GG2A

Office

0.00

7,807,712

44,022

5.73000%

1-Jul-14

GOL4GG2A

Retail

0.00

7,777,859

45,420

5.91000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

7,770,744

46,315

5.46000%

1-Aug-14

GOL4GG2A

Retail

0.00

7,750,000

35,263

4.79000%

1-May-13

GOL4GG2B

Multifamily

0.00

7,400,000

29,538

Page 14 of 26

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.74000%

1-Jul-14

GOL4GG2A

Retail

0.00

7,274,430

50,390

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

7,152,148

42,045

5.39000%

1-May-14

GOL4GG2A

Office

0.00

7,003,503

39,488

5.72000%

1-Aug-14

GOL4GG2A

Retail

0.00

7,000,000

33,367

5.99000%

1-Jul-14

GOL4GG2A

Office

0.00

6,731,964

40,426

5.39000%

1-Jun-14

GOL4GG2A

Office

0.00

6,689,792

37,682

5.80000%

1-Jun-14

GOL4GG2A

Office

0.00

6,325,598

37,259

4.46000%

1-May-09

GOL4GG2B

Multifamily

0.00

6,320,000

23,489

4.46000%

1-May-09

GOL4GG2B

Multifamily

0.00

6,240,000

23,192

5.78500%

1-Mar-14

GOL4GG2A

Retail

0.00

6,158,369

36,319

4.86000%

1-Jun-14

GOL4GG2A

Office

0.00

5,970,228

31,698

5.29000%

1-Nov-12

GOL4GG2B

Multifamily

0.00

5,950,000

26,230

5.88000%

1-Aug-14

GOL4GG2B

Mobile home park

0.00

5,910,000

28,959

6.09000%

1-Jan-17

GOL4GG2A

Retail

0.00

5,828,920

35,413

4.46000%

1-May-09

GOL4GG2B

Multifamily

0.00

5,790,000

21,520

5.97000%

1-Aug-14

GOL4GG2A

Retail

0.00

5,754,388

34,453

6.26000%

1-Aug-14

GOL4GG2A

Office

0.00

5,740,086

35,441

6.21800%

1-Aug-14

GOL4GG2A

Retail

0.00

5,525,462

36,436

5.59000%

1-Aug-11

GOL4GG2A

Retail

0.00

5,508,953

31,654

4.28000%

1-May-09

GOL4GG2B

Multifamily

0.00

5,400,000

19,260

5.84000%

1-Jul-14

GOL4GG2A

Industrial

0.00

5,285,333

31,233

5.49000%

1-May-14

GOL4GG2A

Office

0.00

5,223,373

29,776

5.90500%

1-Jun-14

GOL4GG2A

Industrial

0.00

5,171,033

33,202

5.83000%

1-Jul-14

GOL4GG2A

Industrial

0.00

5,000,000

24,292

6.01000%

1-Jun-12

GOL4GG2A

Retail

0.00

4,700,000

23,539

100

Page 15 of 26

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.57000%

1-Jun-14

GOL4GG2A

Retail

0.00

4,572,876

28,441

101

5.94000%

1-Aug-14

GOL4GG2A

Retail

0.00

4,491,661

26,806

102

5.90000%

1-Jul-14

GOL4GG2A

Industrial

0.00

4,500,000

22,125

103

5.25000%

1-Jul-11

GOL4GG2A

Retail

0.00

4,425,957

24,518

104

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

4,374,615

25,717

105

5.88000%

1-Jul-14

GOL4GG2A

Retail

0.00

4,338,073

25,746

106

6.13500%

1-Jul-14

GOL4GG2A

Office

0.00

4,332,955

28,387

107

5.53000%

1-Nov-13

GOL4GG2B

Multifamily

0.00

4,250,671

24,496

108

5.62000%

1-Jul-14

GOL4GG2B

Multifamily

0.00

4,187,774

24,164

109

6.05500%

1-Jul-14

GOL4GG2A

Retail

0.00

3,989,475

24,124

110

6.46100%

1-Aug-14

GOL4GG2A

Retail

0.00

3,968,456

25,023

111

4.40000%

1-Apr-09

GOL4GG2A

Retail

0.00

3,809,000

13,966

112

6.45500%

1-Aug-14

GOL4GG2A

Self storage

0.00

3,742,045

24,476

113

5.35000%

1-Apr-14

GOL4GG2A

Office

0.00

3,600,000

16,050

114

5.11550%

1-Feb-09

GOL4GG2A

Office

0.00

3,412,580

18,732

115

4.66000%

1-May-13

GOL4GG2B

Multifamily

0.00

3,400,000

13,203

116

5.60000%

1-Aug-14

GOL4GG2A

Office

0.00

3,393,210

19,519

117

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

3,333,040

19,594

118

5.83000%

1-Jul-14

GOL4GG2A

Retail

0.00

3,240,985

19,132

119

5.74000%

1-Jul-14

GOL4GG2B

Multifamily

0.00

3,190,937

18,654

120

5.41000%

1-Jul-14

GOL4GG2A

Retail

0.00

3,090,538

17,427

121

6.35000%

1-Jun-14

GOL4GG2A

Other

0.00

3,039,638

18,978

122

6.10000%

1-Aug-14

GOL4GG2A

Retail

0.00

2,994,636

18,180

123

5.25000%

1-May-14

GOL4GG2A

Retail

0.00

2,983,967

16,566

124

6.54000%

1-Jul-14

GOL4GG2A

Retail

0.00

2,964,147

28,600

125

Page 16 of 26

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.51000%

1-Jul-14

GOL4GG2A

Industrial

0.00

2,889,394

19,599

126

6.14000%

1-Sep-13

GOL4GG2A

Retail

0.00

2,715,000

13,892

127

6.14900%

1-Jun-14

GOL4GG2A

Retail

0.00

2,665,488

16,295

128

6.01000%

1-Aug-14

GOL4GG2A

Retail

0.00

2,645,165

15,905

129

5.88000%

1-Aug-14

GOL4GG2B

Mobile home park

0.00

2,555,500

12,522

130

5.12000%

1-Mar-08

GOL4GG2A

Retail

0.00

2,550,000

10,880

131

5.96500%

1-Jul-14

GOL4GG2A

Office

0.00

2,543,146

15,231

132

6.00000%

1-Aug-11

GOL4GG2A

Retail

0.00

2,520,000

12,600

133

5.88000%

1-Aug-14

GOL4GG2B

Mobile home park

0.00

2,397,000

11,745

134

6.31000%

1-Jul-14

GOL4GG2A

Office

0.00

2,169,616

13,477

135

5.11550%

1-Feb-09

GOL4GG2A

Office

0.00

1,987,856

10,912

136

6.80000%

1-Jul-14

GOL4GG2A

Office

0.00

1,546,603

10,105

137

5.72000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

1,394,525

8,143

138

5.63000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

1,394,417

8,064

139

6.50000%

1-Jun-14

GOL4GG2A

Industrial

0.00

1,193,974

8,102

140

5.75000%

1-Jul-14

GOL4GG2A

Retail

0.00

532,754

3,366

141

2,601,345,940

13,887,201

Page 17 of 26

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 18 of 26

(1) Legend:

A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04
13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 19 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 722004.1

Page 20 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 21 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 22 of 26

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 23 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

ASER Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

ASER

Prin

Balance

ASER Prin

ADV Reduction

Amount

Current

Appraisal

Reduction Date

Current Appraisal

Reduction

Amount

Cumulative

ASER

Amount

Statement Date:

ASER Int

ADV Reduction

Amount

Page 24 of 26

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

36228CUC5

A-1

36228CTC7

Aaa

AAA

A-2

36228CTD5

Aaa

AAA

A-3

36228CTE3

Aaa

AAA

A-4

36228CTF0

Aaa

AAA

A-5

36228CTG8

Aaa

AAA

A-6

36228CTH6

Aaa

AAA

A-1A

36228CTJ2

Aaa

AAA

X-P

36228CTP8

Aaa

AAA

X-C

36228CTQ6

Aaa

AAA

36228CTK9

Aa2

36228CTL7

Aa3

AA-

36228CTM5

36228CTN3

A-

36228CTR4

Baa1

BBB+

36228CTS2

Baa2

BBB

36228CTT0

Baa3

BBB-

36228CTU7

Ba1

BB+

36228CTV5

Ba2

36228CTW3

Ba3

BB-

36228CTX1

B+

36228CTY9

Page 25 of 26

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be
understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have
changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on
this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

GS Mortgage Securities Corporation II,

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Oct-04
13-Oct-04

13-Sep-04

15-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-GG2

ABN AMRO Acct: 722004.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

36228CTZ6

B-

36228CUA9

36228CUB7

Page 26 of 26

NR - Designates that the class was not rated by the rating agency.

GS MORT SEC CORP II COMMERCIAL MORT PS THR CERT SER 2004-GG2 8-K