
                                       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):
                          (Date of earliest event reported)

              GS Mortgage Securities Corporation (as Depositor under the
               Pooling and Servicing Agreement, dated as August 1, 2004,
               providing for the issuance of GSAMP Trust 2004-AR2 Mortgage
                      Pass-Through Certificates Series 2004-AR2)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-117485-03                          13-6357101
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     .

                                    Signatures

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

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


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


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of .



GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

				External Parties					Table of Contents

												Page
				Seller								Page
				Seller					1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities					1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities					2. Collection Account Report					6
									2. Collection Account Report					6
									3. Credit Enhancement Report					8
									4. Collateral Report					9
				Certificate Insurer(s)					5. Delinquency Report					12
				Certificate Insurer(s)					5. Delinquency Report					12
									6. REO Report					16

									7. Foreclosure Report					17
									8. Prepayment Report					18
									9. Prepayment Detail Report					21
									9. Prepayment Detail Report					21
									10. Realized Loss Report					24
									11. Realized Loss Detail Report					27
				Servicer(s)					11. Realized Loss Detail Report					27
				Servicer(s)					12. Triggers and Adj. Cert. Report					28
				Countrywide Home Loans Serv					12. Triggers and Adj. Cert. Report					28
				Countrywide Home Loans Serv					13. Other Related Information					29
									13. Other Related Information					29


				Underwriter(s)
				Goldman, Sachs & Co.


									Total Number of Pages					29
									Total Number of Pages

				Dates					Contacts

				Cut-Off Date:		August 01, 2004			Ronaldo Reyes
				Close Date:		August 31, 2004			Administrator
				First Distribution Date:		September 27, 2004			(714) 247-6320
									ronaldo.r.reyes@db.com
									ronaldo.r.reyes@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		September 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		August 31, 2004			Factor Information:			(800) 735-7777
									Main Phone Number:			(714) 247-6000

						September 24, 2004
						September 24, 2004

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



Page 1 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

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


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

A-1A	FLT,STE	$	273,942,000.00		273,942,000.00	404,749.31		9,124,430.99		9,529,180.30		0.00		0.00		264,817,569.01
A-1A	FLT,STE	$	273,942,000.00		273,942,000.00	404,749.31		9,124,430.99		9,529,180.30		0.00		0.00		264,817,569.01
A-1B	FLT,STE	$	30,438,000.00		30,438,000.00	47,255.00		1,013,825.67		1,061,080.67		0.00		0.00		29,424,174.33
A-2A	FLT,STE	$	267,588,000.00		267,588,000.00	395,361.27		5,790,853.06		6,186,214.33		0.00		0.00		261,797,146.94
A-2B	FLT,STE	$	29,732,000.00		29,732,000.00	47,942.85		0.00		47,942.85		0.00		0.00		29,732,000.00
A-3A	FLT,STE	$	78,744,000.00		78,744,000.00	106,304.40		3,953,440.60		4,059,745.00		0.00		0.00		74,790,559.40
A-3B	FLT,STE	$	53,228,000.00		53,228,000.00	79,043.58		0.00		79,043.58		0.00		0.00		53,228,000.00
A-3C	FLT,STE	$	20,661,000.00		20,661,000.00	34,400.57		0.00		34,400.57		0.00		0.00		20,661,000.00
M-1	MEZ,FLT	$	45,865,000.00		45,865,000.00	76,021.24		0.00		76,021.24		0.00		0.00		45,865,000.00
M-2	MEZ,FLT	$	31,715,000.00		31,715,000.00	53,519.06		0.00		53,519.06		0.00		0.00		31,715,000.00
M-3	MEZ,FLT	$	18,054,000.00		18,054,000.00	31,143.15		0.00		31,143.15		0.00		0.00		18,054,000.00
M-4	MEZ,FLT	$	14,637,000.00		14,637,000.00	30,188.81		0.00		30,188.81		0.00		0.00		14,637,000.00
M-5	MEZ,FLT	$	15,126,000.00		15,126,000.00	32,899.05		0.00		32,899.05		0.00		0.00		15,126,000.00
M-6	MEZ,FLT	$	16,102,000.00		16,102,000.00	37,437.15		0.00		37,437.15		0.00		0.00		16,102,000.00
B-1	SUB,FLT	$	16,589,000.00		16,589,000.00	44,168.21		0.00		44,168.21		0.00		0.00		16,589,000.00
B-2	SUB,FLT	$	12,198,000.00		12,198,000.00	33,575.00		0.00		33,575.00		0.00		0.00		12,198,000.00
B-3	SUB,FLT	$	9,759,000.00		9,759,000.00	39,523.95		0.00		39,523.95		0.00		0.00		9,759,000.00
B-4	SUB,STE	$	14,638,000.00		14,638,000.00	60,991.67		0.00		60,991.67		0.00		0.00		14,638,000.00
X	SUB	$	26,836,069.66		26,836,069.66	3,772,819.41		137.74		3,772,957.15		0.00		0.00		26,835,931.92
P	SUB	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
UT-R	RES	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			975,852,069.66		975,852,069.66	5,327,343.68		19,882,688.06		25,210,031.74		0.00		0.00		955,969,381.60
Total





Page 2 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
								Orig. Principal		Prior							Current
								Orig. Principal		Prior							Current
	Period		Period					(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	08/31/04		09/26/04		A-Act/360	36242DDJ9		273,942,000.00		1,000.000000		1.477500		33.307894		34.785394	966.692106
A-1B	08/31/04		09/26/04		A-Act/360	36242DDK6		30,438,000.00		1,000.000000		1.552500		33.307894		34.860394	966.692106
A-2A	08/31/04		09/26/04		A-Act/360	36242DDL4		267,588,000.00		1,000.000000		1.477500		21.640930		23.118430	978.359070
A-2B	08/31/04		09/26/04		A-Act/360	36242DDM2		29,732,000.00		1,000.000000		1.612500		0.000000		1.612500	1,000.000000
A-3A	08/31/04		09/26/04		A-Act/360	36242DDN0		78,744,000.00		1,000.000000		1.350000		50.206246		51.556246	949.793754
A-3B	08/31/04		09/26/04		A-Act/360	36242DEC3		53,228,000.00		1,000.000000		1.485000		0.000000		1.485000	1,000.000000
A-3C	08/31/04		09/26/04		A-Act/360	36242DED1		20,661,000.00		1,000.000000		1.665000		0.000000		1.665000	1,000.000000
M-1	08/31/04		09/26/04		A-Act/360	36242DDP5		45,865,000.00		1,000.000000		1.657500		0.000000		1.657500	1,000.000000
M-2	08/31/04		09/26/04		A-Act/360	36242DDQ3		31,715,000.00		1,000.000000		1.687500		0.000000		1.687500	1,000.000000
M-3	08/31/04		09/26/04		A-Act/360	36242DDR1		18,054,000.00		1,000.000000		1.725000		0.000000		1.725000	1,000.000000
M-4	08/31/04		09/26/04		A-Act/360	36242DDS9		14,637,000.00		1,000.000000		2.062500		0.000000		2.062500	1,000.000000
M-5	08/31/04		09/26/04		A-Act/360	36242DDT7		15,126,000.00		1,000.000000		2.175000		0.000000		2.175000	1,000.000000
M-6	08/31/04		09/26/04		A-Act/360	36242DDU4		16,102,000.00		1,000.000000		2.325000		0.000000		2.325000	1,000.000000
B-1	08/31/04		09/26/04		A-Act/360	36242DDV2		16,589,000.00		1,000.000000		2.662500		0.000000		2.662500	1,000.000000
B-2	08/31/04		09/26/04		A-Act/360	36242DDW0		12,198,000.00		1,000.000000		2.752500		0.000000		2.752500	1,000.000000
B-3	08/31/04		09/26/04		A-Act/360	36242DDX8		9,759,000.00		1,000.000000		4.050000		0.000000		4.050000	1,000.000000
B-4	08/01/04		08/30/04		F-30/360	36242DDY6		14,638,000.00		1,000.000000		4.166667		0.000000		4.166667	1,000.000000
X	08/01/04		08/30/04		36242DDZ3	1,002,688,139.32		26.764124		3.762705		0.000137		3.762842		26.763987
P	08/01/04		08/30/04		36242DEA7	0.00		0.000000		0.000000		0.000000		0.000000		0.000000
UT-R	08/01/04		08/30/04		36242DEB5	0.00		0.000000		0.000000		0.000000		0.000000		0.000000




Page 3 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

Distribution to Date -
																Current


	Original				Unscheduled	Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal	Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1A	273,942,000.00		404,749.31		8,827,831.81	296,599.18		9,124,430.99		9,529,180.30		0.00		0.00		264,817,569.01
A-1B	30,438,000.00		47,255.00		980,870.21	32,955.46		1,013,825.67		1,061,080.67		0.00		0.00		29,424,174.33
A-2A	267,588,000.00		395,361.27		5,465,594.45	325,258.61		5,790,853.06		6,186,214.33		0.00		0.00		261,797,146.94
A-2B	29,732,000.00		47,942.85		0.00	0.00		0.00		47,942.85		0.00		0.00		29,732,000.00
A-3A	78,744,000.00		106,304.40		3,783,760.69	169,679.91		3,953,440.60		4,059,745.00		0.00		0.00		74,790,559.40
A-3B	53,228,000.00		79,043.58		0.00	0.00		0.00		79,043.58		0.00		0.00		53,228,000.00
A-3C	20,661,000.00		34,400.57		0.00	0.00		0.00		34,400.57		0.00		0.00		20,661,000.00
M-1	45,865,000.00		76,021.24		0.00	0.00		0.00		76,021.24		0.00		0.00		45,865,000.00
M-2	31,715,000.00		53,519.06		0.00	0.00		0.00		53,519.06		0.00		0.00		31,715,000.00
M-3	18,054,000.00		31,143.15		0.00	0.00		0.00		31,143.15		0.00		0.00		18,054,000.00
M-4	14,637,000.00		30,188.81		0.00	0.00		0.00		30,188.81		0.00		0.00		14,637,000.00
M-5	15,126,000.00		32,899.05		0.00	0.00		0.00		32,899.05		0.00		0.00		15,126,000.00
M-6	16,102,000.00		37,437.15		0.00	0.00		0.00		37,437.15		0.00		0.00		16,102,000.00
B-1	16,589,000.00		44,168.21		0.00	0.00		0.00		44,168.21		0.00		0.00		16,589,000.00
B-2	12,198,000.00		33,575.00		0.00	0.00		0.00		33,575.00		0.00		0.00		12,198,000.00
B-3	9,759,000.00		39,523.95		0.00	0.00		0.00		39,523.95		0.00		0.00		9,759,000.00
B-4	14,638,000.00		60,991.67		0.00	0.00		0.00		60,991.67		0.00		0.00		14,638,000.00
X	26,836,069.66		3,772,819.41		0.00	0.00		137.74		3,772,957.15		0.00		0.00		26,835,931.92
P	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total	975,852,069.66		5,327,343.68		19,058,057.16	824,493.16		19,882,688.06		25,210,031.74		0.00		0.00		955,969,381.60



Page 4 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

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

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

Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	1.97000%		273,942,000.00		404,749.30	0.00		0.00		0.00		404,749.30		404,749.31		0.00
A-1B	2.07000%		30,438,000.00		47,254.99	0.00		0.00		0.00		47,254.99		47,255.00		0.00
A-2A	1.97000%		267,588,000.00		395,361.27	0.00		0.00		0.00		395,361.27		395,361.27		0.00
A-2B	2.15000%		29,732,000.00		47,942.85	0.00		0.00		0.00		47,942.85		47,942.85		0.00
A-3A	1.80000%		78,744,000.00		106,304.40	0.00		0.00		0.00		106,304.40		106,304.40		0.00
A-3B	1.98000%		53,228,000.00		79,043.58	0.00		0.00		0.00		79,043.58		79,043.58		0.00
A-3C	2.22000%		20,661,000.00		34,400.57	0.00		0.00		0.00		34,400.57		34,400.57		0.00
M-1	2.21000%		45,865,000.00		76,021.24	0.00		0.00		0.00		76,021.24		76,021.24		0.00
M-2	2.25000%		31,715,000.00		53,519.06	0.00		0.00		0.00		53,519.06		53,519.06		0.00
M-3	2.30000%		18,054,000.00		31,143.15	0.00		0.00		0.00		31,143.15		31,143.15		0.00
M-4	2.75000%		14,637,000.00		30,188.81	0.00		0.00		0.00		30,188.81		30,188.81		0.00
M-5	2.90000%		15,126,000.00		32,899.05	0.00		0.00		0.00		32,899.05		32,899.05		0.00
M-6	3.10000%		16,102,000.00		37,437.15	0.00		0.00		0.00		37,437.15		37,437.15		0.00
B-1	3.55000%		16,589,000.00		44,168.21	0.00		0.00		0.00		44,168.21		44,168.21		0.00
B-2	3.67000%		12,198,000.00		33,574.99	0.00		0.00		0.00		33,574.99		33,575.00		0.00
B-3	5.40000%		9,759,000.00		39,523.95	0.00		0.00		0.00		39,523.95		39,523.95		0.00
B-4	5.00000%		14,638,000.00		60,991.67	0.00		0.00		0.00		60,991.67		60,991.67		0.00
X	168.70516%		26,836,069.66		0.00	0.00		0.00		0.00		0.00		3,772,819.41		0.00
P	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
UT-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			975,852,069.66		1,554,524.24	0.00		0.00		0.00		1,554,524.24		5,327,343.68		0.00



Page 5 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
							Group 3		Group 2		Group 1		Total
Principal Collections							4,165,036.86		5,790,893.18		10,138,326.89		19,882,688.06
Principal Withdrawals							0.00		0.00		0.00		0.00
Principal Other Accounts							0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL							4,165,036.86		5,790,893.18		10,138,326.89		19,882,688.06
Interest Collections							#######		2,138,620.16		2,185,568.65		5,402,376.30
Interest Withdrawals							-0.00		-0.00		-0.00		-0.00
Interest Fees							-14,703.63		-29,476.76		-30,852.23		-75,032.62
Interest Other Accounts													0.00
TOTAL NET INTEREST							1,063,483.87		2,109,143.40		2,154,716.42		5,327,343.68
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													25,210,031.74



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Principal Received								169,679.91		325,258.61		329,554.64		824,493.16
Curtailments								5,271.36		11,506.60		15,975.13		32,753.09
Prepayments In Full								1,825,394.28		2,285,917.76		3,379,037.97		7,490,350.01
Repurchased/Substitutions								1,953,122.44		3,168,210.21		6,413,759.15		11,535,091.80
Liquidations								0.00		0.00		0.00		0.00
Insurance Principal								0.00		0.00		0.00		0.00
Other Additional Principal								0.00		0.00		0.00		0.00
Delinquent Principal								-142,966.51		-270,108.12		-275,907.37		-688,982.00
Realized Losses								-0.00		-0.00		-0.00		-0.00
Advanced Principal								142,966.51		270,108.12		275,907.37		688,982.00
TOTAL PRINCIPAL COLLECTED								4,165,036.86		5,790,893.18		10,138,326.89		19,882,688.06


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
							Group 3		Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS							0.00		0.00		0.00		0.00





Page 6 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
							Group 3		Group 2		Group 1		Total
Scheduled Interest							1,134,228.94		2,251,295.02		2,280,126.29		5,665,650.25
Repurchased/Substitution Interest							11,972.05		18,977.11		39,544.98		70,494.14
Liquidation Interest							0.00		0.00		0.00		0.00
Insurance Interest							0.00		0.00		0.00		0.00
Other Additional Interest							0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls							-0.00		-0.00		-0.00		-0.00
Delinquent Interest							-950,813.12		-1,865,206.22		-1,896,000.75		-4,712,020.10
Compensating Interest							0.00		0.00		0.00		0.00
Civil Relief Act Shortfalls							-0.00		-0.00		-0.00		-0.00
Interest Advanced							882,799.63		1,733,554.25		1,761,898.14		4,378,252.02
TOTAL INTEREST COLLECTED							1,078,187.50		2,138,620.16		2,185,568.65		5,402,376.30


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
							Group 3		Group 2		Group 1		Total
Non-Recoverable Advances							0.00		0.00		0.00		0.00
Reimbursements to Master Servicer							0.00		0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS							0.00		0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
							Group 3		Group 2		Group 1		Total
Prepayment Charges													0.00
Interest Cap Payment													0.00
TOTAL INTEREST OTHER ACCOUNTS													0.00



INTEREST - FEES
INTEREST - FEES
							Group 3		Group 2		Group 1		Total
Current Servicing Fees							14,259.36		28,611.34		29,966.26		72,836.96
Trustee Fees							444.27		865.42		885.97		2,195.66
TOTAL INTEREST FEES							14,703.63		29,476.76		30,852.23		75,032.62




Page 7 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
							Group 3		Group 2		Group 1		Total
Beginning Excess Reserve Fund Account Balance													0.00
Basis Risk CarryOver Deposit													0.00
Interest Cap Payment Deposit													0.00
Basis Risk CarryOver Amount Paid													0.00
Interest Cap Pmt Amount Released to Class X													0.00
Ending Excess Reserve Fund Account Balance													0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
							Group 3		Group 2		Group 1		Total
Overcollateralized Amount													26,835,931.92
Overcollateralization Reduction Amount													137.74
Overcollateralization Deficiency Amount													0.00
Overcollateralization Target Amount													26,835,931.92





Page 8 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Collateral Report


COLLATERAL



								Group 3		Group 2		Group 1		Total



*Loan Count:*


Original							672		2,427		2,286		5,385
Prior							672		2,427		2,286		5,385
Prefunding							0		0		0		0
Scheduled Paid Offs							-0		-0		-0		-0
Full Voluntary Prepayments							-5		-12		-18		-35
Repurchases							-7		-23		-36		-66
Liquidations							-0		-0		-0		-0
Current							660		2,392		2,232		5,284
*Principal Balance:*


Original							197,454,837.97		384,631,933.50		393,765,298.19		975,852,069.66
Prior							197,454,837.97		384,631,933.50		393,765,298.19		975,852,069.66
Prefunding							0.00		0.00		0.00		0.00
Scheduled Principal							-169,679.91		-325,258.61		-329,554.64		-824,493.16
Partial Prepayments							-5,271.36		-11,506.60		-15,975.13		-32,753.09
Full Voluntary Prepayments							-1,825,394.28		-2,285,917.76		-3,379,037.97		-7,490,350.01
Repurchases							-1,953,122.44		-3,168,210.21		-6,413,759.15		-11,535,091.80
Liquidations							-0.00		-0.00		-0.00		-0.00
Current							193,501,369.98		378,841,040.32		383,626,971.30		955,969,381.60





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
							Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original							6.96585%		7.08294%		7.06920%		7.05371%
Weighted Average Coupon Prior							6.96585%		7.08294%		7.06920%		7.05371%
Weighted Average Coupon Current							6.96585%		7.08294%		7.06920%		7.05371%
Weighted Average Months to Maturity Original							355		354		354		354
Weighted Average Months to Maturity Prior							355		354		354		354
Weighted Average Months to Maturity Current							355		354		354		354
Weighted Avg Remaining Amortization Term Original							355		354		354		354
Weighted Avg Remaining Amortization Term Prior							355		354		354		354
Weighted Avg Remaining Amortization Term Current							355		354		354		354
Weighted Average Seasoning Original							3.12		3.12		3.13		3.12
Weighted Average Seasoning Prior							3.12		3.12		3.13		3.12
Weighted Average Seasoning Current							3.12		3.12		3.13		3.12









Page 10 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
							Group 3		Group 2		Group 1		Total
Weighted Average Margin Original							5.99104%		5.98080%		5.97275%		5.97960%
Weighted Average Margin Prior							5.99104%		5.98080%		5.97275%		5.97960%
Weighted Average Margin Current							5.99104%		5.98080%		5.97275%		5.97960%
Weighted Average Max Rate Original							13.06952%		13.14674%		13.13690%		13.12738%
Weighted Average Max Rate Prior							13.06952%		13.14674%		13.13690%		13.12738%
Weighted Average Max Rate Current							13.06952%		13.14674%		13.13690%		13.12738%
Weighted Average Min Rate Original							7.13526%		7.18924%		7.18231%		7.17569%
Weighted Average Min Rate Prior							7.13526%		7.18924%		7.18231%		7.17569%
Weighted Average Min Rate Current							7.13526%		7.18924%		7.18231%		7.17569%
Weighted Average Cap Up Original							1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior							1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current							1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original							1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior							1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current							1.00000%		1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

								Group 3		Group 2		Group 1		Total




Current Servicing Fees							14,259.36		28,611.34		29,966.26		72,836.96
Delinquent Servicing Fees							68,013.49		131,651.97		134,102.62		333,768.08
TOTAL SERVICING FEES							82,272.85		160,263.31		164,068.88		406,605.04


Total Servicing Fees							82,272.85		160,263.31		164,068.88		406,605.04
Compensating Interest							-0.00		-0.00		-0.00		-0.00
Delinquent Servicing Fees							-68,013.49		-131,651.97		-134,102.62		-333,768.08
COLLECTED SERVICING FEES							14,259.36		28,611.34		29,966.26		72,836.96


Total Advanced Interest							882,799.63		1,733,554.25		1,761,898.14		4,378,252.02
Total Advanced Principal							142,966.51		270,108.12		275,907.37		688,982.00
Aggregate Advances with respect to this Distribution							1,025,766.14		2,003,662.37		2,037,805.51		5,067,234.02





ADDITIONAL COLLATERAL INFORMATION
							Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)							0.00		0.00		0.00		0.00
Compensating Interest							-0.00		-0.00		-0.00		-0.00
Net Prepayment Interest Shortfall (PPIS)							0.00		0.00		0.00		0.00


Ending Pool Stated Principal Balance							193,501,369.98		378,841,040.32		383,626,971.30		955,969,381.60
Weighted Average Net Mortgage Rate							6.463152%		6.580244%		6.566500%		6.551006%




Page 11 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			1,008,580.91		0.00		0.00		1,008,580.91
			% Balance			0.11%		0.00%		0.00%		0.11%
			# Loans			7		0		0		7
			% # Loans			0.13%		0.00%		0.00%		0.13%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	1,008,580.91		0.00		0.00		1,008,580.91
			% Balance		0.00%	0.11%		0.00%		0.00%		0.11%
			# Loans		0	7		0		0		7
			% # Loans		0.00%	0.13%		0.00%		0.00%		0.13%









Page 12 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			524,137.17		0.00		0.00		524,137.17
			% Balance			0.14%		0.00%		0.00%		0.14%
			# Loans			3		0		0		3
			% # Loans			0.13%		0.00%		0.00%		0.13%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	524,137.17		0.00		0.00		524,137.17
			% Balance		0.00%	0.14%		0.00%		0.00%		0.14%
			# Loans		0	3		0		0		3
			% # Loans		0.00%	0.13%		0.00%		0.00%		0.13%










Page 13 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			484,443.74		0.00		0.00		484,443.74
			% Balance			0.13%		0.00%		0.00%		0.13%
			# Loans			4		0		0		4
			% # Loans			0.17%		0.00%		0.00%		0.17%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	484,443.74		0.00		0.00		484,443.74
			% Balance		0.00%	0.13%		0.00%		0.00%		0.13%
			# Loans		0	4		0		0		4
			% # Loans		0.00%	0.17%		0.00%		0.00%		0.17%










Page 14 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

	GROUP 3
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0.00		0.00		0.00		0.00
			% Balance			0.00%		0.00%		0.00%		0.00%
			# Loans			0		0		0		0
			% # Loans			0.00%		0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%









Page 15 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

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

													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment

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



TOTAL



Page 16 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

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

													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date




TOTAL



Page 17 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

								Group 3		Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans							5		12		18		35
Number of Repurchased Loans							7		23		36		66
Total Number of Loans Prepaid in Full							12		35		54		101
Curtailments Amount							5,271.36		11,506.60		15,975.13		32,753.09
Paid in Full Balance							1,825,394.28		2,285,917.76		3,379,037.97		7,490,350.01
Repurchased Loans Balance							1,953,122.44		3,168,210.21		6,413,759.15		11,535,091.80
Total Prepayment Amount							3,783,788.08		5,465,634.57		9,808,772.25		19,058,194.90

*Cumulative*


Number of Paid in Full Loans							5		12		18		35
Number of Repurchased Loans							7		23		36		66
Total Number of Loans Prepaid in Full							12		35		54		101
Paid in Full Balance							1,825,394.28		2,285,917.76		3,379,037.97		7,490,350.01
Repurchased Loans Balance							1,953,122.44		3,168,210.21		6,413,759.15		11,535,091.80
Curtailments Amount							5,271.36		11,506.60		15,975.13		32,753.09
Total Prepayment Amount							3,783,788.08		5,465,634.57		9,808,772.25		19,058,194.90










Page 18 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

								Group 3		Group 2		Group 1		Total



SMM							1.92%		1.42%		2.49%		1.95%
3 Months Avg SMM							1.92%		1.42%		2.49%		1.95%
12 Months Avg SMM							1.92%		1.42%		2.49%		1.95%
Avg SMM Since Cut-off							1.92%		1.42%		2.49%		1.95%


CPR							20.74%		15.79%		26.14%		21.09%
3 Months Avg CPR							20.74%		15.79%		26.14%		21.09%
12 Months Avg CPR							20.74%		15.79%		26.14%		21.09%
Avg CPR Since Cut-off							20.74%		15.79%		26.14%		21.09%


PSA							3,323.22%		2,532.04%		4,179.17%		3,377.55%
3 Months Avg PSA Approximation							3,323.23%		2,532.05%		4,179.17%		3,377.55%
12 Months Avg PSA Approximation							3,323.23%		2,532.05%		4,179.17%		3,377.55%
Avg PSA Since Cut-off Approximation							3,323.23%		2,532.05%		4,179.17%		3,377.55%










Page 19 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution






PREPAYMENT CALCULATION METHODOLOGY

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

	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...*(1-SMMm)]^(1/months in period n,m)
	Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

	Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
	Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

	Weighted Average Seasoning (WAS)

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




Page 20 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

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

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

57742116 3			346,250.00		345,691.81		19-Aug-2004		7.100%		IL - 92.33%		Paid Off - 360		01-Jul-2004
57742116 3			346,250.00		345,691.81		19-Aug-2004		7.100%		IL - 92.33%		Paid Off - 360		01-Jul-2004
57852550 1			175,037.00		174,616.63		17-Aug-2004		7.150%		NV - 95.00%		Paid Off - 360		01-Jun-2004
57870453 1			131,700.00		131,354.53		20-Aug-2004		6.700%		CA - 84.97%		Paid Off - 360		01-Jun-2004
58010570 3			358,000.00		357,250.65		31-Aug-2004		5.750%		CA - 85.85%		Paid Off - 360		01-Jul-2004
58010695 1			236,300.00		235,883.91		27-Aug-2004		6.650%		CA - 85.00%		Paid Off - 360		01-Jul-2004
58011156 1			101,650.00		101,512.84		16-Aug-2004		7.990%		NV - 95.00%		Paid Off - 360		01-Jul-2004
58034257 1			291,650.00		290,696.89		02-Aug-2004		5.550%		CO - 95.00%		Paid Off - 360		01-Jun-2004
58040098 2			199,000.00		198,672.79		18-Aug-2004		7.000%		CA - 94.76%		Paid Off - 360		01-Jul-2004
58073578 2			297,000.00		296,579.39		13-Aug-2004		7.750%		CA - 90.00%		Paid Off - 360		01-Jul-2004
58083155 1			161,500.00		161,223.84		24-Aug-2004		6.800%		IL - 95.00%		Paid Off - 360		01-Jul-2004
58122474 1			76,500.00		76,323.39		03-Aug-2004		7.350%		OH - 90.00%		Paid Off - 360		01-Jun-2004
58143595 1			237,500.00		237,165.68		03-Aug-2004		7.780%		MD - 95.00%		Paid Off - 360		01-Jul-2004
58204793 1			283,500.00		283,116.33		06-Aug-2004		7.975%		IL - 89.72%		Paid Off - 360		01-Jul-2004
58212275 2			138,750.00		138,547.50		27-Aug-2004		7.600%		CA - 75.00%		Paid Off - 360		01-Jul-2004
58217134 2			130,000.00		129,733.89		04-Aug-2004		7.950%		OH - 89.66%		Paid Off - 360		01-Jun-2004
58253691 3			360,000.00		359,274.55		18-Aug-2004		5.950%		CA - 80.00%		Paid Off - 360		01-Jul-2004
58258252 2			220,500.00		220,130.26		25-Aug-2004		6.900%		PA - 90.00%		Paid Off - 360		01-Jul-2004
58290818 1			238,500.00		237,991.72		23-Aug-2004		7.750%		CA - 90.00%		Paid Off - 360		01-Jun-2004
58309675 2			233,910.00		233,532.93		31-Aug-2004		7.100%		CA - 90.00%		Paid Off - 360		01-Jul-2004
58336652 1			126,350.00		126,178.13		03-Aug-2004		7.950%		WI - 95.00%		Paid Off - 360		01-Jul-2004
58490434 2			215,910.00		215,554.99		30-Aug-2004		7.000%		IL - 90.00%		Paid Off - 360		01-Jul-2004
58526096 1			208,800.00		208,507.27		31-Aug-2004		7.800%		AZ - 90.00%		Paid Off - 360		01-Jul-2004
58533837 3			382,500.00		381,729.22		23-Aug-2004		5.950%		CA - 90.00%		Paid Off - 360		01-Jul-2004
58549734 2			142,500.00		142,300.21		11-Aug-2004		7.800%		IL - 93.14%		Paid Off - 360		01-Jul-2004
58616210 2			283,500.00		282,986.03		31-Aug-2004		6.500%		CA - 90.00%		Paid Off - 360		01-Jul-2004
58633132 2			240,000.00		239,576.59		27-Aug-2004		7.800%		WI - 80.00%		Paid Off - 360		01-Jul-2004
58669516 1			279,900.00		279,499.61		03-Aug-2004		7.700%		MD - 90.00%		Paid Off - 360		01-Jul-2004
58698333 1			160,500.00		160,283.88		30-Aug-2004		8.000%		MN - 94.97%		Paid Off - 360		01-Jul-2004
58778333 2			96,750.00		96,625.54		23-Aug-2004		8.225%		GA - 90.00%		Paid Off - 360		01-Jul-2004
58778531 2			91,800.00		91,677.64		27-Aug-2004		8.050%		FL - 90.00%		Paid Off - 360		01-Jul-2004
58815531 1			207,000.00		206,652.88		31-Aug-2004		6.900%		CA - 90.00%		Paid Off - 360		01-Jul-2004
58819418 1			148,500.00		148,321.27		11-Aug-2004		8.550%		NV - 90.00%		Paid Off - 360		01-Jul-2004
58890377 3			382,000.00		381,448.05		30-Aug-2004		7.650%		CA - 79.58%		Paid Off - 360		01-Jul-2004
58945452 1			158,650.00		157,955.25		30-Aug-2004		7.600%		NJ - 95.00%		Paid Off - 360		01-Jul-2004
59097493 1			162,000.00		161,753.92		05-Aug-2004		7.400%		FL - 90.00%		Paid Off - 360		01-Jul-2004
55678635 1			191,250.00		190,680.16		23-Aug-2004		8.650%		NJ - 85.00%		Repur/Subs - 360		01-May-2004
56265531 2			156,750.00		156,161.02		23-Aug-2004		7.500%		GA - 95.00%		Repur/Subs - 360		01-May-2004
56265531 2			156,750.00		156,161.02		23-Aug-2004		7.500%		GA - 95.00%		Repur/Subs - 360		01-May-2004



Page 21 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

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

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

56970775 1			192,540.00		191,991.11		23-Aug-2004		7.750%		MN - 95.00%		Repur/Subs - 360		01-Jun-2004
56970775 1			192,540.00		191,991.11		23-Aug-2004		7.750%		MN - 95.00%		Repur/Subs - 360		01-Jun-2004
57155616 1			206,250.00		205,719.45		23-Aug-2004		6.800%		CA - 75.00%		Repur/Subs - 360		01-Jul-2004
57349599 1			113,658.00		113,197.65		23-Aug-2004		5.950%		TX - 84.19%		Repur/Subs - 360		01-Jun-2004
57403271 1			146,250.00		145,826.77		23-Aug-2004		7.675%		SC - 90.00%		Repur/Subs - 360		01-Jun-2004
57457012 1			181,495.00		181,130.92		23-Aug-2004		8.050%		MD - 94.53%		Repur/Subs - 360		01-Jul-2004
57470536 1			89,910.00		89,635.18		23-Aug-2004		7.400%		MA - 90.00%		Repur/Subs - 360		01-Jun-2004
57481673 2			181,800.00		181,412.56		23-Aug-2004		7.750%		RI - 90.00%		Repur/Subs - 360		01-Jul-2004
57551392 2			88,200.00		87,951.07		23-Aug-2004		7.800%		WA - 90.00%		Repur/Subs - 360		01-Jun-2004
57617896 1			324,000.00		323,166.57		23-Aug-2004		6.800%		CA - 92.57%		Repur/Subs - 360		01-Jul-2004
57638793 1			238,400.00		237,599.89		23-Aug-2004		6.950%		CA - 80.00%		Repur/Subs - 360		01-Jun-2004
57657678 1			297,000.00		295,988.40		23-Aug-2004		6.850%		NY - 90.00%		Repur/Subs - 360		01-Jun-2004
57672834 1			97,200.00		96,859.08		23-Aug-2004		6.700%		AZ - 90.00%		Repur/Subs - 360		01-Jun-2004
57679714 1			234,650.00		234,237.81		23-Aug-2004		8.700%		MI - 95.00%		Repur/Subs - 360		01-Jul-2004
57683237 2			184,500.00		183,614.83		23-Aug-2004		7.250%		UT - 90.00%		Repur/Subs - 360		01-Jun-2004
57816373 3			61,500.00		61,408.51		23-Aug-2004		9.500%		NY - 75.00%		Repur/Subs - 360		01-Jul-2004
57898819 2			75,000.00		74,521.98		23-Aug-2004		6.200%		FL - 46.88%		Repur/Subs - 240		01-Jul-2004
58019498 2			81,000.00		80,807.39		23-Aug-2004		7.200%		IA - 90.00%		Repur/Subs - 360		01-Jul-2004
58020330 1			99,000.00		98,700.35		23-Aug-2004		7.450%		MI - 90.00%		Repur/Subs - 360		01-Jun-2004
58026352 1			207,000.00		206,301.77		23-Aug-2004		6.900%		AZ - 90.00%		Repur/Subs - 360		01-Jun-2004
58044033 1			116,000.00		115,524.04		23-Aug-2004		6.300%		MI - 80.00%		Repur/Subs - 360		01-Jun-2004
58146655 2			185,000.00		184,524.10		23-Aug-2004		6.800%		CO - 94.87%		Repur/Subs - 360		01-Jul-2004
58155839 1			218,500.00		217,744.91		23-Aug-2004		6.900%		CA - 95.00%		Repur/Subs - 360		01-Jun-2004
58242215 1			414,000.00		413,152.55		23-Aug-2004		7.950%		NY - 90.00%		Repur/Subs - 360		01-Jul-2004
58243635 2			189,000.00		188,290.78		23-Aug-2004		6.350%		MN - 90.00%		Repur/Subs - 360		01-Jun-2004
58277559 2			85,000.00		84,795.86		23-Aug-2004		7.150%		MI - 85.00%		Repur/Subs - 360		01-Jul-2004
58283276 2			194,700.00		194,110.00		23-Aug-2004		5.950%		CA - 55.00%		Repur/Subs - 360		01-Jul-2004
58301037 3			437,750.00		436,688.35		23-Aug-2004		7.100%		CA - 85.00%		Repur/Subs - 360		01-Jul-2004
58316613 1			270,000.00		269,357.97		23-Aug-2004		7.200%		NY - 90.00%		Repur/Subs - 360		01-Jul-2004
58321738 1			103,200.00		102,893.18		23-Aug-2004		6.050%		NM - 80.00%		Repur/Subs - 360		01-Jul-2004
58328113 2			106,000.00		105,745.42		23-Aug-2004		7.150%		AZ - 89.83%		Repur/Subs - 360		01-Jul-2004
58350679 2			67,500.00		66,905.69		23-Aug-2004		7.900%		PA - 86.54%		Repur/Subs - 180		01-Jul-2004
58351297 1			224,000.00		223,434.95		23-Aug-2004		6.900%		CA - 79.15%		Repur/Subs - 360		01-Jul-2004
58367699 3			185,250.00		184,917.79		23-Aug-2004		8.600%		MN - 95.00%		Repur/Subs - 360		01-Jul-2004
58389917 1			286,200.00		285,571.46		23-Aug-2004		7.600%		IL - 90.00%		Repur/Subs - 360		01-Jul-2004
58412297 2			128,700.00		128,393.94		23-Aug-2004		7.200%		GA - 90.00%		Repur/Subs - 360		01-Jul-2004
58435876 1			139,500.00		139,199.71		23-Aug-2004		7.700%		AZ - 90.00%		Repur/Subs - 360		01-Jul-2004
58440975 2			202,500.00		202,113.90		23-Aug-2004		8.300%		NY - 75.00%		Repur/Subs - 360		01-Jul-2004
58500919 1			85,500.00		85,345.08		23-Aug-2004		8.550%		MO - 95.00%		Repur/Subs - 360		01-Jul-2004
58500919 1			85,500.00		85,345.08		23-Aug-2004		8.550%		MO - 95.00%		Repur/Subs - 360		01-Jul-2004



Page 22 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution

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

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

58551771 3			336,000.00		335,189.10		23-Aug-2004		7.125%		CA - 75.00%		Repur/Subs - 360		01-Jul-2004
58551771 3			336,000.00		335,189.10		23-Aug-2004		7.125%		CA - 75.00%		Repur/Subs - 360		01-Jul-2004
58556754 2			180,975.00		180,540.39		23-Aug-2004		7.150%		CO - 94.75%		Repur/Subs - 360		01-Jul-2004
58566530 1			248,000.00		247,355.80		23-Aug-2004		6.750%		CA - 79.49%		Repur/Subs - 360		01-Jul-2004
58596651 2			125,400.00		125,058.05		23-Aug-2004		6.500%		UT - 95.00%		Repur/Subs - 360		01-Jul-2004
58602491 1			104,405.00		104,219.70		23-Aug-2004		8.650%		FL - 95.00%		Repur/Subs - 360		01-Jul-2004
58605650 1			72,000.00		71,835.43		23-Aug-2004		7.400%		PA - 90.00%		Repur/Subs - 360		01-Jul-2004
58615238 1			199,500.00		198,976.72		23-Aug-2004		6.700%		FL - 95.00%		Repur/Subs - 360		01-Jul-2004
58638032 1			166,250.00		165,972.65		23-Aug-2004		8.950%		OR - 95.00%		Repur/Subs - 360		01-Jul-2004
58645235 1			130,000.00		129,642.07		23-Aug-2004		6.450%		IL - 74.29%		Repur/Subs - 360		01-Jul-2004
58659517 1			72,900.00		72,767.91		23-Aug-2004		8.550%		MS - 90.00%		Repur/Subs - 360		01-Jul-2004
58686593 3			429,400.00		428,398.94		23-Aug-2004		7.300%		FL - 95.00%		Repur/Subs - 360		01-Jul-2004
58690637 1			216,000.00		214,581.32		23-Aug-2004		6.550%		CA - 90.00%		Repur/Subs - 240		01-Jul-2004
58754839 1			252,000.00		251,435.39		23-Aug-2004		7.500%		CA - 80.00%		Repur/Subs - 360		01-Jul-2004
58782954 1			109,200.00		108,927.23		23-Aug-2004		6.950%		TX - 94.96%		Repur/Subs - 360		01-Jul-2004
58820499 2			109,250.00		109,010.07		23-Aug-2004		7.600%		AZ - 95.00%		Repur/Subs - 360		01-Jul-2004
58848995 2			80,750.00		80,596.03		23-Aug-2004		8.300%		LA - 95.00%		Repur/Subs - 360		01-Jul-2004
58893751 1			135,000.00		134,750.35		23-Aug-2004		8.450%		CO - 90.00%		Repur/Subs - 360		01-Jul-2004
58897075 2			174,150.00		173,751.99		23-Aug-2004		7.400%		CO - 90.00%		Repur/Subs - 360		01-Jul-2004
58897851 2			177,600.00		177,120.39		23-Aug-2004		6.550%		PA - 94.97%		Repur/Subs - 360		01-Jul-2004
58912452 2			108,000.00		107,716.70		23-Aug-2004		6.700%		AZ - 90.00%		Repur/Subs - 360		01-Jul-2004
58922634 3			423,000.00		421,868.71		23-Aug-2004		6.600%		FL - 90.00%		Repur/Subs - 360		01-Jul-2004
58990219 1			145,800.00		145,556.77		23-Aug-2004		8.950%		IN - 90.00%		Repur/Subs - 360		01-Jul-2004
59004333 1			99,450.00		99,244.36		23-Aug-2004		7.900%		TN - 90.00%		Repur/Subs - 360		01-Jul-2004
59027896 3			83,250.00		83,123.54		23-Aug-2004		9.400%		GA - 90.00%		Repur/Subs - 360		01-Jul-2004
59052019 2			128,400.00		128,085.50		23-Aug-2004		7.050%		FL - 95.00%		Repur/Subs - 360		01-Jul-2004
59075895 2			164,610.00		164,180.39		23-Aug-2004		8.188%		MN - 90.00%		Repur/Subs - 360		01-Jun-2004


TOTAL			19,060,850.00		19,015,877.66
TOTAL


Page 23 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



								Group 3		Group 2		Group 1		Total


*Current*
*Current*



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

*Cumulative*
*Cumulative*



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










Page 24 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution


DEFAULT SPEEDS



								Group 3		Group 2		Group 1		Total



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


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


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


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












Page 25 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 26 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Original		Prior			Current		State &

													First
&			Principal		Principal	Realized		Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Loss/(Gain)		Rate		Origination		Term		Date

SPACE INTENTIONALLY LEFT BLANK
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 27 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
							Group 3		Group 2		Group 1		Total
Optional Termination in Effect (0=No,1=Yes)													0.00

Has a Stepdown Date Occurred? (0=No,1=Yes)													0.00

Does a Trigger Event Exist? (0=No,1=Yes)													0.00

A Trigger Event Exists if either (i) or (ii) are true

(i) The quotient of ( (1)/(2) > (3) )
(1) 60+ Day Rolling Delinquency Balance													0.00
(2) Stated Principal Balance													955,969,381.60
60+ Day Delinquency % ( (1)/(2) )													0.00%
(3) 35% of Senior Enhancement %													8.11%

(ii) The quotient of ( (4)/(5) > (6))
(4) Aggregate Cumulative Realized Loss													0.00
(5) Cutoff Date Pool Principal Balance													975,852,069.66
Trigger Event Loss % ( (4)/(5) )													0.00%
(6) Applicable Loss %													0.00%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
							Group 3		Group 2		Group 1		Total
Net Monthly Excess Cashflow													3,772,957.16
Net Monthly Excess Cashflow Alloc to Losses													0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int													0.00

Current LIBOR Rate													1.650000%
Next LIBOR Rate													1.840000%




Page 28 of 29
GSAMP Trust 2004-AR2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC

September 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
							Group 3		Group 2		Group 1		Total
Current Scheduled Payments													6,490,143.41
Current Scheduled Payments 1 Month Prior													0.00
Current Scheduled Payments 2 Month Prior													0.00
Current Scheduled Payments 3 Month Prior													0.00
Current Scheduled Payments 4 Month Prior													0.00
Current Scheduled Payments 5 Month Prior													0.00
Current Scheduled Payments 6 Month Prior													0.00
Current Scheduled Payments 7 Month Prior													0.00
Current Scheduled Payments 8 Month Prior													0.00
Current Scheduled Payments 9 Month Prior													0.00
Current Scheduled Payments 10 Month Prior													0.00
Current Scheduled Payments 11 Month Prior													0.00

Delinquent 60+ Scheduled Payments													0.00
Delinq. 60+ Sched. Pmnts, 1 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 2 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior													0.00




Page 29 of 29

GS Mortgage GSAMP Trust 2004-AR2 8-K