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~~December 1310, 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~~December 1310, 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~~December 1310, 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~~December 1815, 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-0413-Oct-04 13-Sep-04 15-Nov-04 30-Sep-04 Administrator:Susan Abbott 312.904.9664susan.l.abbott@abnamro.com Analyst:Vamsi Kaipa 714.259.6252 vamsi.kaipa@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryDelinquent Loan Detail Historical Collateral PrepaymentLoan Level DetailSpecially Serviced (Part I) - Loan Detail Page 2-3Page 4Page 5Page 6 Page 7 Page 8Page 9-10 Page 11Page 12-17 Page 18 Specially Serviced (Part II) - Servicer Comments Historical REO ReportModified Loan DetailRealized Loss Detail Appraisal Reduction DetailAppraisal Reduction DetailRating Information Page 19 Page 20Page 21Page 22 Page 23Page 24Page 25-26 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: GOL04GG2 GOL04GG2_200410_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 12-Aug-0413-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 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.625328% 13-Oct-0413-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 0.00 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 0.000000000 1000.000000000 3.577500000 Fixed 0.00 0.00 0.000000000 4.29300000% 0.000000000 36228CTD5 A-2 100,000,000.00 100,000,000.00 0.00 0.00 100,000,000.00 357,750.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.835000000 Fixed 0.00 0.00 0.000000000 4.60200000% 0.000000000 36228CTE3 A-3 256,000,000.00 256,000,000.00 0.00 0.00 256,000,000.00 981,760.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.136666683 Fixed 0.00 0.00 0.000000000 4.96400000% 0.000000000 36228CTF0 A-4 208,000,000.00 208,000,000.00 0.00 0.00 208,000,000.00 860,426.67 1000.000000000 0.000000000 0.000000000 1000.000000000 4.399166647 5.279000000% 0.00 0.00 0.000000000 5.27900000% 0.000000000 36228CTG8 A-5 173,000,000.00 173,000,000.00 0.00 0.00 173,000,000.00 761,055.83 1000.000000000 0.000000000 0.000000000 1000.000000000 4.496666664 5.396000000% 0.00 0.00 0.000000000 5.39600000% 0.000000000 36228CTH6 A-6 1,299,650,000.00 1,299,650,000.00 0.00 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 0.00 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 0.000000000 1000.000000000 0.290648018 0.522314057% 0.00 0.00 0.000000000 0.34877762% 0.000000000 N 36228CTP8/U03911GY1 X-P 2,474,498,000.00 2,474,498,000.00 0.00 0.00 2,474,498,000.00 719,207.94 999.473213694 0.000000000 0.000000000 998.826315836 0.077995750 0.099460323% 0.00 0.00 0.000000000 0.09364423% 0.000000000 N 36228CTQ6/U03911GZ8 X-C 2,604,402,686.00 2,603,030,722.33 0.00 0.00 2,601,345,939.81 203,132.34 1000.000000000 0.000000000 0.000000000 1000.000000000 4.575000000 5.490000000% 0.00 0.00 0.000000000 5.49000000% 0.000000000 36228CTK9 B 65,110,000.00 65,110,000.00 0.00 0.00 65,110,000.00 297,878.25 1000.000000000 0.000000000 0.000000000 1000.000000000 4.610000000 5.532000000% 0.00 0.00 0.000000000 5.53200000% 0.000000000 36228CTL7 C 29,299,000.00 29,299,000.00 0.00 0.00 29,299,000.00 135,068.39 1000.000000000 0.000000000 0.000000000 1000.000000000 4.565986024 5.662794360% 0.00 0.00 0.000000000 5.47918330% 0.000000000 36228CTM5 D 52,088,000.00 52,088,000.00 0.00 0.00 52,088,000.00 237,833.08 1000.000000000 0.000000000 0.000000000 1000.000000000 4.647652901 5.760794360% 0.00 0.00 0.000000000 5.57718330% 0.000000000 36228CTN3 E 29,300,000.00 29,300,000.00 0.00 0.00 29,300,000.00 136,176.23 1000.000000000 0.000000000 0.000000000 1000.000000000 4.662652818 5.778794360% 0.00 0.00 0.000000000 5.59518330% 0.000000000 36228CTR4/U03911HA2 F 26,044,000.00 26,044,000.00 0.00 0.00 26,044,000.00 121,434.13 1000.000000000 0.000000000 0.000000000 1000.000000000 4.662652596 5.778794360% 0.00 0.00 0.000000000 5.59518330% 0.000000000 36228CTS2/U03911HB0 G 22,789,000.00 22,789,000.00 0.00 0.00 22,789,000.00 106,257.19 1000.000000000 0.000000000 0.000000000 1000.000000000 4.662652650 5.778794360% 0.00 0.00 0.000000000 5.59518330% 0.000000000 36228CTT0/U03911HC8 H 29,299,000.00 29,299,000.00 0.00 0.00 29,299,000.00 136,611.06 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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 Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.625328% 13-Oct-0413-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 0.000000000 1000.000000000 4.222500384 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CTU7/U03911HD6 J 6,511,000.00 6,511,000.00 0.00 0.00 6,511,000.00 27,492.70 1000.000000000 0.000000000 0.000000000 1000.000000000 4.222500384 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CTV5/U03911HE4 K 13,022,000.00 13,022,000.00 0.00 0.00 13,022,000.00 54,985.40 1000.000000000 0.000000000 0.000000000 1000.000000000 4.222500384 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CTW3/U03911HF1 L 13,022,000.00 13,022,000.00 0.00 0.00 13,022,000.00 54,985.40 1000.000000000 0.000000000 0.000000000 1000.000000000 4.222500256 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CTX1/U03911HG9 M 9,767,000.00 9,767,000.00 0.00 0.00 9,767,000.00 41,241.16 1000.000000000 0.000000000 0.000000000 1000.000000000 4.222500384 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CTY9/U03911HH7 N 6,511,000.00 6,511,000.00 0.00 0.00 6,511,000.00 27,492.70 1000.000000000 0.000000000 0.000000000 1000.000000000 4.222500512 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CTZ6/U03911HJ3 O 9,766,000.00 9,766,000.00 0.00 0.00 9,766,000.00 41,236.94 1000.000000000 0.000000000 0.000000000 1000.000000000 4.222499873 5.067000000% 0.00 0.00 0.000000000 5.06700000% 0.000000000 36228CUA9/U03911HK0 P 32,555,686.00 32,555,686.00 0.00 0.00 32,555,686.00 137,466.38 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 36228CUB7/U03911HL8 R 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 36228CUC5/U03911HM6 LR 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 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 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 3 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 GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 0.000.00 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 & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 12,138,763.96 ) (1,735.59 0.000.000.00 ) (1,735.59 1,415,788.71 268,993.81 1,684,782.52 0.000.000.000.000.000.00 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 0.000.00 0 0.00 0 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 0.000.00 11,946.02 63,654.30 0.000.000.000.000.000.00 0.00 ) (51,708.28 12,137,028.36 Interest Not Advanced ( Current Period ) 0.00 1,607,925.53 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (2,049,243.11 ) (276,632.47 0.00 0.00 0.00 Total Advance Summary Page 4 of 26 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. GS Mortgage Securities Corporation II, Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 0.00 0.00 0.00 0.00 A-1 30 113,316.84 113,316.84 113,316.84 0.00 13.25% 13.27% 30/360 3.109000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 357,750.00 357,750.00 357,750.00 0.00 13.25% 13.27% 30/360 4.293000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 981,760.00 981,760.00 981,760.00 0.00 13.25% 13.27% 30/360 4.602000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 860,426.67 860,426.67 860,426.67 0.00 13.25% 13.27% 30/360 4.964000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 30 761,055.83 761,055.83 761,055.83 0.00 13.25% 13.27% 30/360 5.279000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-6 30 5,844,092.83 5,844,092.83 5,844,092.83 0.00 13.25% 13.27% 30/360 5.396000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 740,126.91 740,126.91 740,126.91 0.00 13.25% 13.27% 30/360 5.002000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-P 30 719,207.94 719,207.94 719,207.94 0.00 NA NA 30/360 0.348777623% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-C 30 203,132.34 203,132.34 203,132.34 0.00 NA NA 30/360 0.093644232% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 297,878.25 297,878.25 297,878.25 0.00 10.75% 10.76% 30/360 5.490000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 135,068.39 135,068.39 135,068.39 0.00 9.63% 9.64% 30/360 5.532000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 237,833.08 237,833.08 237,833.08 0.00 7.63% 7.63% 30/360 5.479183302% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 136,176.23 136,176.23 136,176.23 0.00 6.50% 6.51% 30/360 5.577183302% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 121,434.13 121,434.13 121,434.13 0.00 5.50% 5.51% 30/360 5.595183302% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 106,257.19 106,257.19 106,257.19 0.00 4.63% 4.63% 30/360 5.595183302% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 136,611.06 136,611.06 136,611.06 0.00 3.50% 3.50% 30/360 5.595183302% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 27,492.70 27,492.70 27,492.70 0.00 3.25% 3.25% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 54,985.40 54,985.40 54,985.40 0.00 2.75% 2.75% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 54,985.40 54,985.40 54,985.40 0.00 2.25% 2.25% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 41,241.16 41,241.16 41,241.16 0.00 1.88% 1.88% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 27,492.70 27,492.70 27,492.70 0.00 1.63% 1.63% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 41,236.94 41,236.94 41,236.94 0.00 1.25% 1.25% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 137,466.38 137,466.38 137,466.38 0.00 0.00% 0.00% 30/360 5.067000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,137,028.37 12,137,028.37 12,137,028.37 0.00 0.00 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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-0413-Oct-0413-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 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 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 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 6 of 26 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 722004.1 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 7 of 26 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 # Balance # Amount # Balance # 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% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 105 105 5.63% 5.60% 0 0 0 0 13-Sep-04 141 100.00% 2,603,030,723 99.95% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 106 106 5.81% 5.78% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 8 of 26 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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-04 365,115.33 365,115.33 0.00 B 8 1-Sep-04 273,247.90 273,247.90 0.00 A 14 1-Sep-04 104,616.53 104,616.53 0.00 B 22 1-Sep-04 110,115.78 110,115.78 0.00 A 31 1-Sep-04 93,589.90 93,589.90 0.00 A 34 1-Sep-04 90,590.66 90,590.66 0.00 A 37 1-Sep-04 77,279.48 77,279.48 0.00 A 46 1-Sep-04 52,755.92 52,755.92 0.00 A 54 1-Sep-04 52,123.71 52,123.71 0.00 A 56 1-Sep-04 51,534.43 51,534.43 0.00 A 57 1-Sep-04 51,317.62 51,317.62 0.00 A 58 1-Sep-04 44,972.75 44,972.75 0.00 B 62 1-Sep-04 52,412.55 52,412.55 0.00 B 65 1-Sep-04 50,518.04 50,518.04 0.00 A 66 1-Sep-04 46,942.46 46,942.46 0.00 A 67 1-Sep-04 37,733.33 37,733.33 0.00 A 70 1-Sep-04 43,631.37 43,631.37 0.00 A 71 1-Sep-04 45,925.64 45,925.64 0.00 A 73 1-Sep-04 39,137.25 39,137.25 0.00 A 78 1-Sep-04 40,089.33 40,089.33 0.00 A 80 1-Sep-04 37,346.84 37,346.84 0.00 A 81 1-Sep-04 31,399.01 31,399.01 0.00 A 86 1-Sep-04 24,296.29 24,296.29 0.00 A 104 1-Sep-04 28,314.86 28,314.86 0.00 B 107 1-Sep-04 18,494.29 18,494.29 0.00 A 120 1-Sep-04 10,079.04 10,079.04 0.00 B 137 1-Sep-04 3,339.04 3,339.04 0.00 A 141 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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-0413-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 1,876,919.34 Total 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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-0413-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 # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 11 of 26 GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NV 4.78000% 1-May-09 GOL4GG2A Retail 0.00 189,094,028 994,569 1 NY 4.49010% 1-Nov-13 GOL4GG2A Office 0.00 154,000,000 576,230 2 NY 6.02600% 1-May-14 GOL4GG2A Office 0.00 132,402,100 799,627 3 NJ 4.97960% 6-Jun-14 GOL4GG2A Retail 0.00 130,000,000 539,457 4 VI 6.24000% 1-Jun-14 GOL4GG2A Retail 0.00 114,710,473 707,327 5 NY 6.49875% 1-Jun-14 GOL4GG2A Office 0.00 97,678,276 619,346 6 FL 5.75000% 1-May-14 GOL4GG2A Retail 0.00 84,593,122 496,037 7 NY 5.49673% 1-Apr-14 GOL4GG2A Office 0.00 80,000,000 366,449 B 8 CA 6.36000% 1-Aug-14 GOL4GG2A Lodging 0.00 71,317,007 476,537 9 MS 5.85000% 1-Sep-14 GOL4GG2A Retail 0.00 67,930,340 401,160 10 NY 5.78600% 1-Nov-10 GOL4GG2A Office 0.00 67,333,333 324,659 11 HI 6.00000% 1-Aug-09 GOL4GG2A Office 0.00 61,000,000 305,000 12 CA 4.95000% 1-Jun-14 GOL4GG2A Office 0.00 48,800,000 201,300 13 MI 5.55000% 1-Jul-13 GOL4GG2A Mixed use 0.00 47,858,033 274,046 A 14 MD 5.89000% 1-May-14 GOL4GG2A Retail 0.00 47,000,000 230,692 15 VI 5.44800% 1-Jul-14 GOL4GG2A Office 0.00 45,000,000 204,300 16 IL 6.11000% 1-Aug-14 GOL4GG2A Retail 0.00 39,928,646 242,656 17 NC 5.61000% 1-Jul-16 GOL4GG2A Retail 0.00 37,250,000 174,144 18 CA 5.94000% 1-Jul-14 GOL4GG2A Retail 0.00 32,800,000 162,360 19 CO 5.76300% 1-Aug-11 GOL4GG2A Office 0.00 29,300,000 140,713 20 GA 5.27000% 1-Jun-09 GOL4GG2B Multifamily 0.00 28,675,957 159,392 21 GA 4.66000% 1-May-14 GOL4GG2A Retail 0.00 27,056,000 105,067 B 22 CA 5.69000% 1-Jul-11 GOL4GG2A Office 0.00 25,500,000 120,913 23 CA 5.66000% 1-Jun-14 GOL4GG2A Industrial 0.00 24,387,151 145,494 24 CA 6.73000% 1-May-14 GOL4GG2A Retail 0.00 22,800,000 127,870 25 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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 month2. 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-0413-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 6.15000% 1-Jun-14 GOL4GG2A Retail 0.00 22,170,898 135,553 26 IL 6.17500% 1-Jul-14 GOL4GG2A Retail 0.00 21,903,843 134,142 27 GA 5.55000% 1-Jul-09 GOL4GG2B Multifamily 0.00 21,187,500 97,992 28 MD 6.22000% 1-Jul-14 GOL4GG2A Office 0.00 20,946,875 128,891 29 IL 5.99500% 1-Aug-14 GOL4GG2A Office 0.00 20,000,000 99,917 30 PA 5.67000% 1-May-14 GOL4GG2A Retail 0.00 19,106,431 111,072 A 31 UT 6.18700% 6-Aug-14 GOL4GG2A Office 0.00 18,467,569 113,151 32 NY 5.82000% 1-Jul-14 GOL4GG2A Retail 0.00 17,750,000 86,088 33 CO 5.74330% 1-Feb-14 GOL4GG2A Office 0.00 16,172,783 95,074 A 34 TX 5.67000% 1-Aug-11 GOL4GG2A Office 0.00 15,968,532 92,560 35 MI 5.81200% 1-Aug-14 GOL4GG2A Retail 0.00 15,869,687 93,415 36 MI 5.79000% 1-May-13 GOL4GG2A Retail 0.00 15,426,470 90,848 A 37 MI 5.81000% 1-Jun-14 GOL4GG2A Office 0.00 15,340,951 90,458 38 AL 5.59000% 1-May-14 GOL4GG2B Multifamily 0.00 15,350,000 71,505 39 CA 7.10000% 1-Aug-14 GOL4GG2A Retail 0.00 15,250,000 90,229 40 CA 5.26000% 1-Aug-19 GOL4GG2B Multifamily 0.00 14,892,140 120,661 41 GA 5.46000% 1-Jul-09 GOL4GG2B Multifamily 0.00 14,925,000 67,909 42 NV 5.81000% 1-May-14 GOL4GG2A Retail 0.00 14,000,000 67,783 43 TX 5.87500% 1-Jan-14 GOL4GG2A Retail 0.00 13,878,249 82,815 44 OR 5.86000% 1-Jan-14 GOL4GG2A Retail 0.00 13,850,000 67,634 45 CA 4.95000% 1-May-14 GOL4GG2A Retail 0.00 13,291,276 77,945 A 46 CO 5.93000% 1-Jul-09 GOL4GG2A Retail 0.00 11,700,000 57,818 47 OR 5.07500% 1-Jun-14 GOL4GG2A Other 0.00 11,050,196 60,097 48 PA 6.66300% 1-Jan-14 GOL4GG2A Retail 0.00 10,822,357 70,068 49 CA 5.46500% 1-Sep-14 GOL4GG2A Industrial 0.00 10,788,101 61,084 50 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 13 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 month2. 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-0413-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.37000% 1-Jun-14 GOL4GG2A Industrial 0.00 10,500,000 46,988 51 TX 5.74330% 1-Feb-14 GOL4GG2A Office 0.00 9,784,452 57,519 52 GA 5.14000% 1-May-14 GOL4GG2A Office 0.00 9,800,000 41,977 53 NY 5.38000% 1-Jan-14 GOL4GG2A Office 0.00 9,408,289 53,227 A 54 CA 6.62000% 1-Sep-13 GOL4GG2A Retail 0.00 9,348,545 60,478 55 CA 5.39000% 1-May-14 GOL4GG2A Office 0.00 9,327,392 52,591 A 56 CA 5.39000% 1-May-14 GOL4GG2A Office 0.00 9,221,942 51,996 A 57 CA 5.39000% 1-May-14 GOL4GG2A Office 0.00 9,183,144 51,777 A 58 FL 6.07000% 1-Jul-14 GOL4GG2A Retail 0.00 9,000,000 45,525 59 GA 6.52500% 1-Aug-14 GOL4GG2A Office 0.00 8,985,403 57,034 60 PA 5.87000% 1-Jun-14 GOL4GG2B Multifamily 0.00 8,856,359 52,559 61 CA 6.11800% 1-Jun-09 GOL4GG2A Office 0.00 8,850,000 45,120 B 62 FL 6.09000% 1-Jul-14 GOL4GG2A Retail 0.00 8,677,296 52,665 63 CO 5.69000% 1-Jul-14 GOL4GG2A Retail 0.00 8,600,000 40,778 64 MI 5.45000% 1-May-14 GOL4GG2A Industrial 0.00 8,535,838 52,555 B 65 NY 5.91000% 1-Apr-14 GOL4GG2A Office 0.00 8,449,077 50,941 A 66 MO 5.39000% 1-May-14 GOL4GG2A Office 0.00 8,400,224 47,363 A 67 CA 5.43000% 1-May-14 GOL4GG2A Retail 0.00 8,307,088 47,044 68 TX 5.94000% 1-Jul-13 GOL4GG2A Office 0.00 8,100,000 40,095 69 CA 5.72000% 1-May-15 GOL4GG2A Retail 0.00 8,000,000 38,133 A 70 FL 5.39000% 1-May-14 GOL4GG2A Office 0.00 7,807,712 44,022 A 71 WI 5.73000% 1-Jul-14 GOL4GG2A Retail 0.00 7,777,859 45,420 72 TX 5.91000% 1-Jun-14 GOL4GG2B Multifamily 0.00 7,770,744 46,315 A 73 MD 5.46000% 1-Aug-14 GOL4GG2A Retail 0.00 7,750,000 35,263 74 WI 4.79000% 1-May-13 GOL4GG2B Multifamily 0.00 7,400,000 29,538 75 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 14 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 month2. 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-0413-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 6.74000% 1-Jul-14 GOL4GG2A Retail 0.00 7,274,430 50,390 76 TX 5.74330% 1-Feb-14 GOL4GG2A Office 0.00 7,152,148 42,045 77 FL 5.39000% 1-May-14 GOL4GG2A Office 0.00 7,003,503 39,488 A 78 FL 5.72000% 1-Aug-14 GOL4GG2A Retail 0.00 7,000,000 33,367 79 CA 5.99000% 1-Jul-14 GOL4GG2A Office 0.00 6,731,964 40,426 A 80 NV 5.39000% 1-Jun-14 GOL4GG2A Office 0.00 6,689,792 37,682 A 81 CA 5.80000% 1-Jun-14 GOL4GG2A Office 0.00 6,325,598 37,259 82 TX 4.46000% 1-May-09 GOL4GG2B Multifamily 0.00 6,320,000 23,489 83 TX 4.46000% 1-May-09 GOL4GG2B Multifamily 0.00 6,240,000 23,192 84 LA 5.78500% 1-Mar-14 GOL4GG2A Retail 0.00 6,158,369 36,319 85 CA 4.86000% 1-Jun-14 GOL4GG2A Office 0.00 5,970,228 31,698 A 86 WA 5.29000% 1-Nov-12 GOL4GG2B Multifamily 0.00 5,950,000 26,230 87 WA 5.88000% 1-Aug-14 GOL4GG2B Mobile home park 0.00 5,910,000 28,959 88 VI 6.09000% 1-Jan-17 GOL4GG2A Retail 0.00 5,828,920 35,413 89 TX 4.46000% 1-May-09 GOL4GG2B Multifamily 0.00 5,790,000 21,520 90 AZ 5.97000% 1-Aug-14 GOL4GG2A Retail 0.00 5,754,388 34,453 91 MO 6.26000% 1-Aug-14 GOL4GG2A Office 0.00 5,740,086 35,441 92 SC 6.21800% 1-Aug-14 GOL4GG2A Retail 0.00 5,525,462 36,436 93 AZ 5.59000% 1-Aug-11 GOL4GG2A Retail 0.00 5,508,953 31,654 94 WA 4.28000% 1-May-09 GOL4GG2B Multifamily 0.00 5,400,000 19,260 95 FL 5.84000% 1-Jul-14 GOL4GG2A Industrial 0.00 5,285,333 31,233 96 CA 5.49000% 1-May-14 GOL4GG2A Office 0.00 5,223,373 29,776 97 TX 5.90500% 1-Jun-14 GOL4GG2A Industrial 0.00 5,171,033 33,202 98 CA 5.83000% 1-Jul-14 GOL4GG2A Industrial 0.00 5,000,000 24,292 99 TX 6.01000% 1-Jun-12 GOL4GG2A Retail 0.00 4,700,000 23,539 100 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 15 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 month2. 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-0413-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.57000% 1-Jun-14 GOL4GG2A Retail 0.00 4,572,876 28,441 101 GA 5.94000% 1-Aug-14 GOL4GG2A Retail 0.00 4,491,661 26,806 102 CA 5.90000% 1-Jul-14 GOL4GG2A Industrial 0.00 4,500,000 22,125 103 AZ 5.25000% 1-Jul-11 GOL4GG2A Retail 0.00 4,425,957 24,518 A 104 TX 5.74330% 1-Feb-14 GOL4GG2A Office 0.00 4,374,615 25,717 105 AL 5.88000% 1-Jul-14 GOL4GG2A Retail 0.00 4,338,073 25,746 106 IL 6.13500% 1-Jul-14 GOL4GG2A Office 0.00 4,332,955 28,387 B 107 GA 5.53000% 1-Nov-13 GOL4GG2B Multifamily 0.00 4,250,671 24,496 108 PA 5.62000% 1-Jul-14 GOL4GG2B Multifamily 0.00 4,187,774 24,164 109 CA 6.05500% 1-Jul-14 GOL4GG2A Retail 0.00 3,989,475 24,124 110 AZ 6.46100% 1-Aug-14 GOL4GG2A Retail 0.00 3,968,456 25,023 111 IL 4.40000% 1-Apr-09 GOL4GG2A Retail 0.00 3,809,000 13,966 112 FL 6.45500% 1-Aug-14 GOL4GG2A Self storage 0.00 3,742,045 24,476 113 PA 5.35000% 1-Apr-14 GOL4GG2A Office 0.00 3,600,000 16,050 114 TX 5.11550% 1-Feb-09 GOL4GG2A Office 0.00 3,412,580 18,732 115 WI 4.66000% 1-May-13 GOL4GG2B Multifamily 0.00 3,400,000 13,203 116 CA 5.60000% 1-Aug-14 GOL4GG2A Office 0.00 3,393,210 19,519 117 TX 5.74330% 1-Feb-14 GOL4GG2A Office 0.00 3,333,040 19,594 118 FL 5.83000% 1-Jul-14 GOL4GG2A Retail 0.00 3,240,985 19,132 119 TX 5.74000% 1-Jul-14 GOL4GG2B Multifamily 0.00 3,190,937 18,654 A 120 CA 5.41000% 1-Jul-14 GOL4GG2A Retail 0.00 3,090,538 17,427 121 DC 6.35000% 1-Jun-14 GOL4GG2A Other 0.00 3,039,638 18,978 122 CT 6.10000% 1-Aug-14 GOL4GG2A Retail 0.00 2,994,636 18,180 123 CA 5.25000% 1-May-14 GOL4GG2A Retail 0.00 2,983,967 16,566 124 MO 6.54000% 1-Jul-14 GOL4GG2A Retail 0.00 2,964,147 28,600 125 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 16 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 month2. 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-0413-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NV 6.51000% 1-Jul-14 GOL4GG2A Industrial 0.00 2,889,394 19,599 126 CO 6.14000% 1-Sep-13 GOL4GG2A Retail 0.00 2,715,000 13,892 127 NC 6.14900% 1-Jun-14 GOL4GG2A Retail 0.00 2,665,488 16,295 128 NC 6.01000% 1-Aug-14 GOL4GG2A Retail 0.00 2,645,165 15,905 129 ID 5.88000% 1-Aug-14 GOL4GG2B Mobile home park 0.00 2,555,500 12,522 130 AZ 5.12000% 1-Mar-08 GOL4GG2A Retail 0.00 2,550,000 10,880 131 TN 5.96500% 1-Jul-14 GOL4GG2A Office 0.00 2,543,146 15,231 132 TX 6.00000% 1-Aug-11 GOL4GG2A Retail 0.00 2,520,000 12,600 133 NV 5.88000% 1-Aug-14 GOL4GG2B Mobile home park 0.00 2,397,000 11,745 134 GA 6.31000% 1-Jul-14 GOL4GG2A Office 0.00 2,169,616 13,477 135 GA 5.11550% 1-Feb-09 GOL4GG2A Office 0.00 1,987,856 10,912 136 NV 6.80000% 1-Jul-14 GOL4GG2A Office 0.00 1,546,603 10,105 B 137 PA 5.72000% 1-Jun-14 GOL4GG2B Multifamily 0.00 1,394,525 8,143 138 PA 5.63000% 1-Jun-14 GOL4GG2B Multifamily 0.00 1,394,417 8,064 139 NV 6.50000% 1-Jun-14 GOL4GG2A Industrial 0.00 1,193,974 8,102 140 AZ 5.75000% 1-Jul-14 GOL4GG2A Retail 0.00 532,754 3,366 A 141 2,601,345,940 13,887,201 0 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 17 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 month2. 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-0413-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 NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 18 of 26 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. 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-0413-Oct-0413-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: 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 19 of 26 GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 20 of 26 GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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: 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 21 of 26 GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 BeginningScheduled 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 TotalCumulative 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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-0413-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# AppraisalRed. Date Scheduled Balance ASER NoteRate 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 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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 BeginningScheduled 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 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. Page 24 of 26 GS Mortgage Securities Corporation II, Payment Date:Prior Payment:Next Payment:Record Date: 13-Oct-0413-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: LR 36228CUC5 A-1 36228CTC7 NR Aaa AAA A-2 36228CTD5 NR Aaa AAA A-3 36228CTE3 NR Aaa AAA A-4 36228CTF0 NR Aaa AAA A-5 36228CTG8 NR Aaa AAA A-6 36228CTH6 NR Aaa AAA A-1A 36228CTJ2 NR Aaa AAA X-P 36228CTP8 NR Aaa AAA X-C 36228CTQ6 NR Aaa AAA B 36228CTK9 NR Aa2 AA C 36228CTL7 NR Aa3 AA- D 36228CTM5 NR A2 A E 36228CTN3 NR A3 A- F 36228CTR4 NR Baa1 BBB+ G 36228CTS2 NR Baa2 BBB H 36228CTT0 NR Baa3 BBB- J 36228CTU7 NR Ba1 BB+ K 36228CTV5 NR Ba2 BB L 36228CTW3 NR Ba3 BB- M 36228CTX1 NR B1 B+ N 36228CTY9 NR B2 B Page 25 of 26 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis 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-0413-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: O 36228CTZ6 NR B3 B- P 36228CUA9 NR NR NR R 36228CUB7 Page 26 of 26 08-Oct-2004 - 08:35 (R898-R906) (c) 2004 LaSalle Bank N.A. 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

Page 10
Page 11-17

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_200412_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:

5.625197%

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

103

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 722004.1

907.266275778

35.051426000

0.000000000

872.214849778

2.350575778

Fixed

0.00

0.000000000

3.10900000%

0.000000000

36228CTC7

A-1

45,000,000.00

40,826,982.41

1,577,314.17

0.00

39,249,668.24

105,775.91

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

998.077066399

0.727525286

0.000000000

997.349541113

4.160317895

5.002000000%

0.00

0.000000000

5.00200000%

0.000000000

36228CTJ2

A-1A

177,669,000.00

177,327,354.31

129,258.69

0.00

177,198,095.62

739,159.52

1000.000000000

0.000000000

1000.000000000

0.290549024

0.346798681%

0.00

0.000000000

0.34865883%

0.000000000

36228CTP8/U03911GY1

X-P

2,474,498,000.00

0.00

2,474,498,000.00

718,962.98

998.266526408

0.000000000

997.611261817

0.075630524

0.263541066%

0.00

0.000000000

0.09091423%

0.000000000

36228CTQ6/U03911GZ8

X-C

2,604,402,686.00

2,599,888,022.72

0.00

2,598,181,449.86

196,972.34

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

4.565879473

5.662662634%

0.00

0.000000000

5.47905547%

0.000000000

36228CTM5

52,088,000.00

0.00

52,088,000.00

237,827.53

1000.000000000

0.000000000

1000.000000000

4.647546075

5.760662634%

0.00

0.000000000

5.57705547%

0.000000000

36228CTN3

29,300,000.00

0.00

29,300,000.00

136,173.10

1000.000000000

0.000000000

1000.000000000

4.662546076

5.778662634%

0.00

0.000000000

5.59505547%

0.000000000

36228CTR4/U03911HA2

26,044,000.00

0.00

26,044,000.00

121,431.35

1000.000000000

0.000000000

1000.000000000

4.662546404

5.778662634%

0.00

0.000000000

5.59505547%

0.000000000

36228CTS2/U03911HB0

22,789,000.00

0.00

22,789,000.00

106,254.77

1000.000000000

0.000000000

1000.000000000

4.662546162

5.778662634%

0.00

0.000000000

5.59505547%

0.000000000

36228CTT0/U03911HC8

29,299,000.00

0.00

29,299,000.00

136,607.94

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:

5.625197%

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

103

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

2,599,888,022.72

13,828,670.95

Total

2,598,181,449.86

1,706,572.86

0.00

12,122,098.09

Page 3 of 26

GS Mortgage Securities Corporation II,

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

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

11,551,366.52

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,182,793.26

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

12,123,831.58

)

(1,733.50

0.00
0.00
0.00

)

(1,733.50

1,652,538.94

54,033.86

1,706,572.80

0.06
0.00
0.00
0.00
0.00
0.06

1,706,572.86

13,830,404.44

13,828,670.95

2,599,888,023.33

141

1,706,572.80

0.06

0.00
0.00

0.00

2,598,181,450.47

141

142,184.36

1,602,952.06

54,033.86

631,426.74

54,033.86

631,426.74

58,961.67

0.00
0.00

4,608.79

63,570.46

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(58,961.67

12,122,098.09

Interest Not Advanced (

Current Period

)

0.00

631,426.74

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,602,952.06

)

(142,184.36

0.00

Advance Summary (Advance Made by Servicer)

Page 4 of 26

GS Mortgage Securities Corporation II,

Class

Accrued

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

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

105,775.91

0.00

13.25%

13.28%

30/360

3.109000000%

0.00

A-2

357,750.00

0.00

13.25%

13.28%

30/360

4.293000000%

0.00

A-3

981,760.00

0.00

13.25%

13.28%

30/360

4.602000000%

0.00

A-4

860,426.67

0.00

13.25%

13.28%

30/360

4.964000000%

0.00

A-5

761,055.83

0.00

13.25%

13.28%

30/360

5.279000000%

0.00

A-6

5,844,092.83

0.00

13.25%

13.28%

30/360

5.396000000%

0.00

A-1A

739,159.52

0.00

13.25%

13.28%

30/360

5.002000000%

0.00

X-P

718,962.98

0.00

30/360

0.348658828%

0.00

X-C

196,972.34

0.00

30/360

0.090914227%

0.00

297,878.25

0.00

10.75%

10.78%

30/360

5.490000000%

0.00

135,068.39

0.00

9.63%

9.65%

30/360

5.532000000%

0.00

237,827.53

0.00

7.63%

7.64%

30/360

5.479055469%

0.00

136,173.10

0.00

6.50%

6.52%

30/360

5.577055469%

0.00

121,431.35

0.00

5.50%

5.51%

30/360

5.595055469%

0.00

106,254.77

0.00

4.63%

4.64%

30/360

5.595055469%

0.00

136,607.94

0.00

3.50%

3.51%

30/360

5.595055469%

0.00

27,492.70

0.00

3.25%

3.26%

30/360

5.067000000%

0.00

54,985.40

0.00

2.75%

2.76%

30/360

5.067000000%

0.00

54,985.40

0.00

2.25%

2.26%

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

12,122,098.09

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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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%

10-Dec-04

0.00%

15-Nov-04

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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

10-Dec-04

141

100.00%

2,598,181,450

99.76%

0.00%

103

5.63%

5.60%

15-Nov-04

141

100.00%

2,599,888,023

99.83%

0.00%

104

5.81%

5.78%

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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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-Nov-04

365,115.33

0.00

1-Nov-04

93,592.89

0.00

1-Nov-04

51,535.42

0.00

1-Nov-04

50,518.90

0.00

1-Nov-04

45,926.37

0.00

1-Nov-04

19,170.00

0.00

1-Nov-04

24,057.21

0.00

110

1-Nov-04

18,494.61

0.00

120

1-Nov-04

13,710.75

0.00

127

1-Nov-04

3,339.12

0.00

141

685,460.60

Total

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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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 10 of 26

GS Mortgage Securities Corporation II,

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

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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

188,635,586

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

132,154,202

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

114,508,218

707,327

6.49875%

1-Jun-14

GOL4GG2A

Office

0.00

97,514,800

619,346

5.75000%

1-May-14

GOL4GG2A

Retail

0.00

84,424,874

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

71,132,038

476,537

5.85000%

1-Sep-14

GOL4GG2A

Retail

0.00

67,801,093

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

47,759,796

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

39,856,550

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

28,613,114

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

Page 11 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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

5.66000%

1-Jun-14

GOL4GG2A

Industrial

0.00

24,329,923

145,494

6.73000%

1-May-14

GOL4GG2A

Retail

0.00

22,800,000

127,870

6.15000%

1-Jun-14

GOL4GG2A

Retail

0.00

22,130,738

135,553

6.17500%

1-Jul-14

GOL4GG2A

Retail

0.00

21,864,652

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

20,909,774

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

19,067,768

111,072

6.18700%

6-Aug-14

GOL4GG2A

Office

0.00

18,434,796

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

16,139,952

95,074

5.67000%

1-Aug-11

GOL4GG2A

Office

0.00

15,936,760

92,560

5.81200%

1-Aug-14

GOL4GG2A

Retail

0.00

15,839,076

93,415

5.79000%

1-May-13

GOL4GG2A

Retail

0.00

15,396,053

90,848

5.81000%

1-Jun-14

GOL4GG2A

Office

0.00

15,310,996

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

14,783,316

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

13,850,713

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

13,246,778

77,945

Page 12 of 26

(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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

5.93000%

1-Jul-09

GOL4GG2A

Retail

0.00

11,700,000

57,818

5.07500%

1-Jun-14

GOL4GG2A

Other

0.00

11,024,976

60,097

6.66300%

1-Jan-14

GOL4GG2A

Retail

0.00

10,804,349

70,068

5.46500%

1-Sep-14

GOL4GG2A

Industrial

0.00

10,765,785

61,084

5.37000%

1-Jun-14

GOL4GG2A

Industrial

0.00

10,500,000

46,988

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

9,764,589

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

9,387,559

53,227

6.62000%

1-Sep-13

GOL4GG2A

Retail

0.00

9,332,413

60,478

5.39000%

1-May-14

GOL4GG2A

Office

0.00

9,307,357

52,591

5.39000%

1-May-14

GOL4GG2A

Office

0.00

9,202,133

51,996

5.39000%

1-May-14

GOL4GG2A

Office

0.00

9,163,418

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

8,970,644

57,034

5.87000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

8,839,292

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

8,661,472

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

8,509,498

52,555

5.91000%

1-Apr-14

GOL4GG2A

Office

0.00

8,431,767

50,941

5.39000%

1-May-14

GOL4GG2A

Office

0.00

8,382,180

47,363

5.43000%

1-May-14

GOL4GG2A

Retail

0.00

8,289,395

47,044

5.94000%

1-Jul-13

GOL4GG2A

Office

0.00

8,100,000

40,095

Page 13 of 26

(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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

5.72000%

1-May-15

GOL4GG2A

Retail

0.00

8,000,000

38,133

5.39000%

1-May-14

GOL4GG2A

Office

0.00

7,790,940

44,022

5.73000%

1-Jul-14

GOL4GG2A

Retail

0.00

7,762,502

45,420

5.91000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

7,755,899

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

6.74000%

1-Jul-14

GOL4GG2A

Retail

0.00

7,256,681

50,390

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

7,137,629

42,045

5.39000%

1-May-14

GOL4GG2A

Office

0.00

6,988,459

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

6,719,411

40,426

5.39000%

1-Jun-14

GOL4GG2A

Office

0.00

6,675,497

37,682

5.80000%

1-Jun-14

GOL4GG2A

Office

0.00

6,313,220

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

6,146,069

36,319

4.86000%

1-Jun-14

GOL4GG2A

Office

0.00

5,955,161

31,698

5.29000%

1-Nov-12

GOL4GG2B

Multifamily

0.00

5,943,226

33,004

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

5,818,219

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

5,743,668

34,453

6.26000%

1-Aug-14

GOL4GG2A

Office

0.00

5,730,067

35,441

Page 14 of 26

(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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

6.21800%

1-Aug-14

GOL4GG2A

Retail

0.00

5,510,771

36,436

5.59000%

1-Aug-11

GOL4GG2A

Retail

0.00

5,497,801

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

5,275,145

31,233

5.49000%

1-May-14

GOL4GG2A

Office

0.00

5,212,388

29,776

5.90500%

1-Jun-14

GOL4GG2A

Industrial

0.00

5,156,334

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

5.57000%

1-Jun-14

GOL4GG2A

Retail

0.00

4,559,124

28,441

101

5.94000%

1-Aug-14

GOL4GG2A

Retail

0.00

4,483,238

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

4,416,274

24,518

104

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

4,365,734

25,717

105

5.88000%

1-Jul-14

GOL4GG2A

Retail

0.00

4,329,785

25,746

106

6.13500%

1-Jul-14

GOL4GG2A

Office

0.00

4,321,196

28,387

107

5.53000%

1-Nov-13

GOL4GG2B

Multifamily

0.00

4,241,489

24,496

108

5.62000%

1-Jul-14

GOL4GG2B

Multifamily

0.00

4,179,306

24,164

109

6.05500%

1-Jul-14

GOL4GG2A

Retail

0.00

3,982,142

24,124

110

6.46100%

1-Aug-14

GOL4GG2A

Retail

0.00

3,961,841

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

3,734,003

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

3,404,680

18,732

115

Page 15 of 26

(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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

4.66000%

1-May-13

GOL4GG2B

Multifamily

0.00

3,400,000

13,203

116

5.60000%

1-Aug-14

GOL4GG2A

Office

0.00

3,386,356

19,519

117

5.74330%

1-Feb-14

GOL4GG2A

Office

0.00

3,326,274

19,594

118

5.83000%

1-Jul-14

GOL4GG2A

Retail

0.00

3,234,724

19,132

119

5.74000%

1-Jul-14

GOL4GG2B

Multifamily

0.00

3,184,651

18,654

120

5.41000%

1-Jul-14

GOL4GG2A

Retail

0.00

3,084,001

17,427

121

6.35000%

1-Jun-14

GOL4GG2A

Other

0.00

3,034,375

18,978

122

6.10000%

1-Aug-14

GOL4GG2A

Retail

0.00

2,989,217

18,180

123

5.25000%

1-May-14

GOL4GG2A

Retail

0.00

2,977,366

16,566

124

6.54000%

1-Jul-14

GOL4GG2A

Retail

0.00

2,939,730

28,600

125

6.51000%

1-Jul-14

GOL4GG2A

Industrial

0.00

2,882,050

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

2,660,659

16,295

128

6.01000%

1-Aug-14

GOL4GG2A

Retail

0.00

2,640,281

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

2,538,377

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

2,165,851

13,477

135

5.11550%

1-Feb-09

GOL4GG2A

Office

0.00

1,983,254

10,912

136

6.80000%

1-Jul-14

GOL4GG2A

Office

0.00

1,544,208

10,105

137

5.72000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

1,391,748

8,143

138

Page 16 of 26

(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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

5.63000%

1-Jun-14

GOL4GG2B

Multifamily

0.00

1,391,586

8,064

139

6.50000%

1-Jun-14

GOL4GG2A

Industrial

0.00

1,190,911

8,102

140

5.75000%

1-Jul-14

GOL4GG2A

Retail

0.00

531,210

3,366

141

2,598,181,450

13,893,975

Page 17 of 26

(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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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)

Not Avail

Not Avail Not Avail

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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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:

10-Dec-04
10-Dec-04

15-Nov-04

12-Jan-05

30-Nov-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.

Filing Compare · GS MORT SEC CORP II COMMERCIAL MORT PS THR CERT SER 2004-GG2