
                                      UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  December 27, 2004
                          (Date of earliest event reported)

              GS Mortgage Securities Corporation (as Depositor under the
               Pooling and Servicing Agreement, dated as April 1, 2004,
               providing for the issuance of GSAMP Trust 2004-NC1 Mortgage
                      Pass-Through Certificates Series 2004-NC1)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-100818-32                          13-6357101
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        1004
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (203) 625-2700


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 2004.

                                    Signatures

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

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


          Date:  Dec 31, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of December 27, 2004.


	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates


	December 27, 2004 Distribution - REVISED


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				12
			8.	Prepayment Report				13
			9.	Prepayment Detail Report				16
			10.	Realized Loss Report				18
			11.	Realized Loss Detail Report				21
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				22
			13.	Other Related Information				23




				Total Number of Pages				23



			CONTACTS

				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		New Century Mortgage Securities, Inc.					Cut-Off Date: April 1, 2004
	Certificate Insurer(s):							Closing Date: April 29, 2004
								First Payment Date: May 25, 2004
	Servicer(s):		New Century Mortgage Corporation Master Servicer
			Impac Funding Corp. Sub-Servicer
			Countrywide Funding Corporation
								Distribution Date: December 27, 2004
	Underwriter(s):		Goldman, Sachs & Co. Underwriter					Record Date: December 24, 2004
			Goldman, Sachs & Co.






						Page 1 of 23					© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1	FLT, STEP,	201,244,000.00			132,905,583.70	261,010.06	16,681,981.10	16,942,991.16	-	-	116,223,602.60
A-2	FLT, STEP,	70,956,000.00			70,956,000.00	145,458.87	-	145,458.87	-	-	70,956,000.00
A-3	FLT, STEP,	51,672,000.00			51,672,000.00	114,381.04	-	114,381.04	-	-	51,672,000.00
M-1	MEZ, STEP,	27,673,000.00			27,673,000.00	65,069.62	-	65,069.62	-	-	27,673,000.00
M-2	MEZ, STEP,	23,573,000.00			23,573,000.00	66,999.40	-	66,999.40	-	-	23,573,000.00
M-3	MEZ, STEP,	7,174,000.00			7,174,000.00	21,810.86	-	21,810.86	-	-	7,174,000.00
B-1	SUB, STEP,	5,125,000.00			5,125,000.00	17,346.63	-	17,346.63	-	-	5,125,000.00
B-2	SUB, STEP,	4,715,000.00			4,715,000.00	16,973.94	-	16,973.94	-	-	4,715,000.00
B-3	SUB, STEP,	5,124,000.00			5,124,000.00	22,858.67	-	22,858.67	-	-	5,124,000.00
N		-			-	37,690.81	1,354,714.58	1,392,405.39	-	-	-
X	OC	12,709,557.00			12,708,932.65	-	-	-	-	-	12,708,932.65
R-1		-			-	-	-	-	-	-	-
R-2		-			-	-	-	-	-	-	-


Total		409,965,557.00			341,626,516.35	769,599.90	18,036,695.68	18,806,295.58	-	-	324,944,535.25


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	11/26/04	12/26/04		A-Act/360	36228FP34	201,244,000.00	660.420105	1.296983	82.894303	84.191286	577.525803
A-2	11/26/04	12/26/04		A-Act/360	36228FP42	70,956,000.00	1,000.000000	2.049987	-	2.049987	1,000.000000
A-3	11/26/04	12/26/04		A-Act/360	36228FP59	51,672,000.00	1,000.000000	2.213598	-	2.213598	1,000.000000
M-1	11/26/04	12/26/04		A-Act/360	36228FP67	27,673,000.00	1,000.000000	2.351376	-	2.351376	1,000.000000
M-2	11/26/04	12/26/04		A-Act/360	36228FP75	23,573,000.00	1,000.000000	2.842209	-	2.842209	1,000.000000
M-3	11/26/04	12/26/04		A-Act/360	36228FP83	7,174,000.00	1,000.000000	3.040265	-	3.040265	1,000.000000
B-1	11/26/04	12/26/04		A-Act/360	36228FP91	5,125,000.00	1,000.000000	3.384708	-	3.384708	1,000.000000
B-2	11/26/04	12/26/04		A-Act/360	36228FQ25	4,715,000.00	1,000.000000	3.599987	-	3.599987	1,000.000000
B-3	11/26/04	12/26/04		A-Act/360	36228FQ33	5,124,000.00	1,000.000000	4.461099	-	4.461099	1,000.000000
N				F-30/360	36228FS72	20,574,000.00	439.671192	1.831963	65.845950	67.677913	373.825242
X				A-30/360	36228FS80	422,675,114.00	838.316326	-	-	-	798.848705
R-1				A-30/360	36228FS98	-	-	-	-	-	-
R-2				A-30/360	36228FZ82	-	-	-	-	-	-


							Page 2 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	201,244,000.00		1,865,664.32		82,311,365.09	2,709,032.34	85,020,397.43	86,886,061.75	-	-	116,223,602.60
A-2	70,956,000.00		845,863.58		-	-	-	845,863.58	-	-	70,956,000.00
A-3	51,672,000.00		681,976.42		-	-	-	681,976.42	-	-	51,672,000.00
M-1	27,673,000.00		394,997.12		-	-	-	394,997.12	-	-	27,673,000.00
M-2	23,573,000.00		426,798.69		-	-	-	426,798.69	-	-	23,573,000.00
M-3	7,174,000.00		140,979.96		-	-	-	140,979.96	-	-	7,174,000.00
B-1	5,125,000.00		114,494.56		-	-	-	114,494.56	-	-	5,125,000.00
B-2	4,715,000.00		113,258.82		-	-	-	113,258.82	-	-	4,715,000.00
B-3	5,124,000.00		157,528.06		-	-	-	157,528.06	-	-	5,124,000.00
N	-		487,139.16		1,047,700.66	11,835,218.82	12,882,919.47	13,370,058.63	-	-	-
X	12,709,557.00		-		-	-	-	-	624.35	-	12,708,932.65
R-1	-		-		-	-	-	-	-	-	-
R-2	-		-		-	-	-	-	-	-	-


Total	409,965,557.00		5,228,700.69		83,359,065.74	14,544,251.16	97,903,316.90	103,132,017.59	624.35	-	324,944,535.25


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	2.28063%	132,905,583.70			261,010.06	-	-	-	261,010.06	261,010.06	-
A-2	2.38063%	70,956,000.00			145,458.87	-	-	-	145,458.87	145,458.87	-
A-3	2.57063%	51,672,000.00			114,381.04	-	-	-	114,381.04	114,381.04	-
M-1	2.73063%	27,673,000.00			65,069.62	-	-	-	65,069.62	65,069.62	-
M-2	3.30063%	23,573,000.00			66,999.40	-	-	-	66,999.40	66,999.40	-
M-3	3.53063%	7,174,000.00			21,810.86	-	-	-	21,810.86	21,810.86	-
B-1	3.93063%	5,125,000.00			17,346.63	-	-	-	17,346.63	17,346.63	-
B-2	4.18063%	4,715,000.00			16,973.94	-	-	-	16,973.94	16,973.94	-
B-3	5.18063%	5,124,000.00			22,858.67	-	-	-	22,858.67	22,858.67	-
N	5.00000%	9,045,795.10			-	-	-	-	-	37,690.81	-
X	3.96046%	354,335,448.60			1,127,498.83	-	-	-	############	-	12,026,108.89
R-1		-			37,690.81	-	-	-	37,690.81	-	-
R-2		-			-	-	-	-	-	-	-


Total		692,298,827.40			1,897,098.73	-	-	-	############	769,599.90	12,026,108.89


							Page 3 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							16,630,556.16
	Principal Withdrawls							0.00
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							16,630,556.16

	Interest Collections							1,881,032.63
	Interest Withdrawals							(1,833.92)
	Interest Fees							(21,625.03)
	Interest Other Accounts							318,165.74
	TOTAL NET INTEREST							2,175,739.42

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							18,806,295.58


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal Received							307,013.92
	Curtailments							11,093.00
	Prepayments in Full							16,312,449.24
	Repurchased Principal Amounts							0.00
	Liquidations							51,424.94
	Insurance Principal							0.00
	Other Principal							0.00
	Current Realized Loss of Principal							(51,424.94)
	Supplemental Realized Loss\Gain of Principal							0.00
	Subtitution Shortfall Principal							0.00
	Loan Adjustment Principal							0.00
	Delinquent Principal							(274,639.89)
	Advanced Principal							274,639.89

	TOTAL PRINCIPAL COLLECTED							16,630,556.16


				Page 4 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							2,003,134.30
	Repurchased Interest							0.00
	Liquidation Interest							0.00
	Insurance Interest							0.00
	Other Interest							0.00
	Prepayment Interest Shortfalls							(60,952.80)
	Realized Losses of Interest							0.00
	Compensating Interest							60,952.80
	Relief Act Interest Shortfalls							0.00
	Substitution Shortfall Interest							0.00
	Loan Adjustment Interest							0.00
	Delinquent Interest							(1,723,918.31)
	Interest Advanced							1,601,816.64

	TOTAL INTEREST COLLECTED							1,881,032.63


				Page 5 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL

	Trust Fund Expenses							0.00
	Non Recoverable Advances							(1,833.92)
	Reimbursements to Master Servicer							0.00

	TOTAL INTEREST WITHDRAWALS							(1,833.92)


INTEREST - OTHER ACCOUNTS								TOTAL

	Prepayment Charges							318,165.74
	Interest Cap Payments							0.00

	TOTAL INTEREST OTHER ACCOUNTS							318,165.74


INTEREST - FEES								TOTAL

	Current Servicing Fees							19,831.49
	Trustee Fee							1,793.54

	TOTAL INTEREST OTHER FEES							21,625.03


				Page 6 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS								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 Interest							0.00
	Ending Excess Reserve Fund Account Balance							0.00


INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES								TOTAL

	Overcollateralized Amount							12,708,932.25

	Specified Overcollateralized Amount							12,708,932.25


				Page 7 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							2377
	Prior							2,023
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(88)
	Repurchases							-
	Liquidations							(2)
	Current							1,933

	*Principal Balance:*
	Original							409,965,556.60
	Prior							341,626,515.95
	Prefunding							-
	Scheduled Principal							(307,013.92)
	Partial and Full Voluntary Prepayments							(16,323,542.24)
	Repurchases							-
	Liquidations							(51,424.94)
	Current							324,944,534.85

PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK




Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							7.066079%
	Weighted Average Coupon Prior							7.051948%
	Weighted Average Coupon Current							7.036225%
	Weighted Average Months to Maturity Original							344
	Weighted Average Months to Maturity Prior							338
	Weighted Average Months to Maturity Current							337
	Weighted Avg Remaining Amortization Term Original							344
	Weighted Avg Remaining Amortization Term Prior							-
	Weighted Avg Remaining Amortization Term Current							337
	Weighted Average Seasoning Original							4.10
	Weighted Average Seasoning Prior							-
	Weighted Average Seasoning Current							11.10

Note: Original information refers to deal issue.




WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							4.200%
	Weighted Average Margin Prior							0.000%
	Weighted Average Margin Current							4.124%
	Weighted Average Max Rate Original							10.878%
	Weighted Average Max Rate Prior							0.000%
	Weighted Average Max Rate Current							10.666%
	Weighted Average Min Rate Original							5.342%
	Weighted Average Min Rate Prior							0.000%
	Weighted Average Min Rate Current							5.233%
	Weighted Average Cap Up Original							1.205%
	Weighted Average Cap Up Prior							0.000%
	Weighted Average Cap Up Current							1.182%
	Weighted Average Cap Down Original							1.205%
	Weighted Average Cap Down Prior							0.000%
	Weighted Average Cap Down Current							1.182%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current Servicing Fees							19,831.49
	Delinquent Servicing Fees							122,101.67
	TOTAL SERVICING FEES							141,933.16

	Prepayment Interest Shortfall							60,952.80
	Compensating Interest							(60,952.80)
	Delinquent Servicing Fees							(122,101.67)
	COLLECTED SERVICING FEES							19,831.49

	Aggregate Advances with respect to this Distribution							1,876,456.53
	Aggregate Outstanding Advances as reported by Servicer							0.00


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Prepayment Interest Shortfall							60,952.80
	Compensating Interest							(60,952.80)
	NET PREPAYMENT INTEREST SHORTFALL							0.00

	Net Monthly Excess Cash Flow							1,125,664.59
	Net Monthly Excess Cash Flow alloc to Realized Losses							51,424.94
	Net Monthly Excess Cash Flow alloc to Unpaid Interest							0.00

	Current LIBOR							2.180630%
	Next LIBOR							2.417500%
	TR1MLB



				Page 10 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			11,139,909.66	5,496,966.19	4,305,541.24	20,942,417.09
		% Balance			3.43%	1.69%	1.33%	6.44%
		# Loans			79	30	32	141
		% # Loans			4.09%	1.55%	1.66%	7.29%
FORECLOSURE		Balance		-	-	-	5,285,893.80	5,285,893.80
		% Balance		0.00%	0.00%	0.00%	1.63%	1.63%
		# Loans		-	-	-	25	25
		% # Loans		0.00%	0.00%	0.00%	1.29%	1.29%
BANKRUPTCY		Balance		-	-	-	536,670.02	536,670.02
		% Balance		0.00%	0.00%	0.00%	0.17%	0.17%
		# Loans		-	-	-	4	4
		% # Loans		0.00%	0.00%	0.00%	0.21%	0.21%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	11,139,909.66	5,496,966.19	10,128,105.06	26,764,980.91
		% Balance		0.00%	3.43%	1.69%	3.12%	8.24%
		# Loans		-	79	30	61	170
		% # Loans		0.00%	4.09%	1.55%	3.16%	8.79%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	REO Report for December 27, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 - Fixed/Adj; REO Book Value = 000.00
Total Original Principal Balance = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 12 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							88
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							88

	Paid in Full Balance							16,312,449.24
	Repurchased Loans Balance							-
	Curtailments Amount							11,093.00
	Total Prepayment Amount							16,323,542.24

	*Cumulative*
	Number of Paid in Full Loans							442
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							442

	Paid in Full Balance							82,104,992.63
	Repurchased Loans Balance							-
	Curtailments Amount							155,571.84
	Total Prepayment Amount							82,260,564.47

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 13 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							4.78%
	3 Months Avg SMM							3.87%
	12 Months Avg SMM
	Avg SMM Since Cut-off							2.77%

	CPR							44.46%
	3 Months Avg CPR							37.76%
	12 Months Avg CPR
	Avg CPR Since Cut-off							28.66%

	PSA							2003.22%
	3 Months Avg PSA Approximation							2804.47%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							2570.22%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 14 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments




CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*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 and repurchases.
Dates correspond to distribution dates.

				Page 15 of 23				© COPYRIGHT 2004 Deutsche Bank


	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 88						Loan Group 1 = Group 1 - Fixed/Adj
Total Original Principal Balance = 16,456,360.00
Total Prepayment Amount = 16,312,449.24


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1074247 1			248,000.00	246,199.30	Nov-01-04	8.250%	MA - 80.00%	Paid Off - 360	Nov-10-03
1091244 1			114,750.00	112,250.54	Nov-10-04	6.050%	CA - 85.00%	Paid Off - 360	Dec-11-03
1139817 1			29,200.00	28,778.60	Nov-29-04	10.800%	HI - 20.00%	Paid Off - 240	Nov-07-03
1157947 1			255,000.00	253,036.83	Nov-15-04	7.600%	WA - 85.00%	Paid Off - 360	Dec-12-03
1165488 1			35,000.00	34,078.06	Nov-23-04	9.675%	CA - 26.92%	Paid Off - 180	Dec-04-03
1170400 1			232,900.00	232,852.45	Nov-17-04	5.250%	CA - 85.00%	Paid Off - 300	Dec-05-03
1196516 1			240,000.00	238,421.39	Nov-16-04	8.250%	VA - 100.00%	Paid Off - 360	Dec-18-03
1198583 1			259,000.00	256,983.65	Nov-03-04	7.400%	CA - 84.91%	Paid Off - 360	Dec-12-03
1200998 1			73,700.00	71,894.58	Nov-02-04	11.400%	CA - 28.12%	Paid Off - 180	Nov-20-03
1208312 1			86,700.00	86,095.25	Nov-11-04	8.450%	OH - 85.00%	Paid Off - 360	Nov-25-03
1209891 1			200,000.00	198,331.65	Nov-03-04	7.550%	NV - 100.00%	Paid Off - 360	Nov-21-03
1211467 1			308,750.00	306,572.08	Nov-18-04	7.900%	NJ - 95.00%	Paid Off - 360	Dec-05-03
1213321 1			85,500.00	84,820.03	Nov-23-04	7.800%	FL - 90.00%	Paid Off - 360	Nov-18-03
1218223 1			242,000.00	239,295.87	Nov-08-04	5.500%	CA - 76.82%	Paid Off - 360	Dec-18-03
1220533 1			85,050.00	84,347.47	Nov-02-04	7.600%	NV - 90.00%	Paid Off - 360	Nov-21-03
1220989 1			272,000.00	269,666.34	Nov-03-04	6.900%	NY - 83.69%	Paid Off - 360	Dec-05-03
1221145 1			293,250.00	291,097.85	Nov-18-04	7.700%	MN - 85.00%	Paid Off - 360	Dec-10-03
1223290 1			281,000.00	279,095.35	Nov-30-04	8.100%	CT - 79.82%	Paid Off - 360	Dec-08-03
1230874 1			152,150.00	151,007.61	Nov-01-04	7.600%	NY - 85.00%	Paid Off - 360	Nov-18-03
1235046 1			328,800.00	326,032.96	Nov-01-04	7.000%	CA - 80.00%	Paid Off - 360	Dec-15-03
1235471 1			340,000.00	337,529.12	Nov-11-04	7.750%	CA - 80.00%	Paid Off - 360	Dec-19-03
1236808 1			102,200.00	101,556.48	Nov-19-04	8.475%	CA - 83.08%	Paid Off - 360	Dec-19-03
1237178 1			199,200.00	197,649.15	Nov-17-04	7.400%	RI - 80.00%	Paid Off - 360	Dec-31-03
1238078 1			86,450.00	85,783.50	Nov-02-04	7.450%	FL - 95.00%	Paid Off - 360	Dec-17-03
1240322 1			345,000.00	342,885.20	Nov-02-04	8.600%	CA - 79.31%	Paid Off - 360	Dec-12-03
1241338 1			260,100.00	257,768.64	Nov-15-04	6.875%	CA - 90.00%	Paid Off - 360	Dec-18-03
1241760 1			280,000.00	277,965.30	Nov-22-04	7.750%	IL - 100.00%	Paid Off - 360	Dec-18-03
1242294 1			203,400.00	202,007.44	Nov-03-04	8.050%	CA - 90.00%	Paid Off - 360	Dec-17-03
1244649 1			258,750.00	256,352.96	Nov-24-04	6.500%	CA - 75.00%	Paid Off - 360	Dec-18-03
1245718 1			85,320.00	84,594.97	Nov-23-04	6.950%	VA - 79.00%	Paid Off - 360	Dec-17-03
1246066 1			136,500.00	135,209.49	Nov-30-04	6.400%	FL - 89.80%	Paid Off - 360	Dec-11-03
1247945 1			65,450.00	64,983.68	Nov-03-04	7.850%	SC - 85.00%	Paid Off - 360	Dec-23-03
1249075 1			198,000.00	196,030.75	Nov-19-04	6.125%	CA - 90.00%	Paid Off - 360	Dec-16-03
1250543 1			148,500.00	147,286.14	Nov-24-04	7.150%	IL - 90.00%	Paid Off - 360	Dec-24-03
1250589 1			248,000.00	245,908.87	Nov-01-04	6.990%	IL - 80.00%	Paid Off - 360	Dec-30-03
1251766 1			31,200.00	30,765.18	Nov-22-04	9.850%	CA - 19.87%	Paid Off - 240	Dec-15-03
1252151 1			193,500.00	191,865.78	Nov-29-04	6.990%	CA - 90.00%	Paid Off - 360	Dec-02-03
1252333 1			180,000.00	178,584.94	Nov-02-04	7.350%	CA - 90.00%	Paid Off - 360	Dec-05-03
1252425 1			60,000.00	59,200.67	Nov-09-04	10.990%	CA - 20.00%	Paid Off - 240	Nov-22-03
1254423 1			194,500.00	192,646.08	Nov-22-04	6.350%	IL - 74.80%	Paid Off - 360	Dec-17-03
1254540 1			162,400.00	161,342.38	Nov-08-04	8.300%	CO - 70.00%	Paid Off - 360	Dec-16-03
1255141 1			202,500.00	201,509.66	Nov-02-04	9.700%	MA - 75.00%	Paid Off - 360	Dec-26-03
1255301 1			210,000.00	208,229.28	Nov-03-04	6.990%	NY - 70.00%	Paid Off - 360	Dec-30-03
1256062 1			540,000.00	534,718.45	Nov-18-04	6.400%	CA - 90.00%	Paid Off - 360	Dec-10-03

					Page 16 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

1256331 1			159,600.00	157,964.03	Nov-09-04	6.300%	NV - 80.00%	Paid Off - 360	Dec-10-03
1259326 1			247,500.00	244,784.96	Nov-02-04	5.600%	CA - 75.00%	Paid Off - 360	Dec-24-03
1259579 1			28,200.00	27,840.25	Nov-08-04	10.550%	IL - 20.00%	Paid Off - 240	Dec-30-03
1259658 1			102,000.00	101,251.44	Nov-11-04	7.700%	AZ - 85.00%	Paid Off - 360	Dec-26-03
1260294 1			288,000.00	286,004.53	Nov-23-04	7.990%	NY - 80.00%	Paid Off - 360	Dec-19-03
1261232 1			270,000.00	267,918.52	Nov-03-04	7.450%	MA - 90.00%	Paid Off - 360	Dec-31-03
1264387 1			100,000.00	99,073.60	Nov-08-04	6.500%	CA - 83.33%	Paid Off - 360	Dec-11-03
1264430 1			262,000.00	252,822.98	Nov-03-04	6.050%	CA - 59.54%	Paid Off - 180	Dec-12-03
1264993 1			346,500.00	343,259.37	Nov-08-04	6.450%	CA - 90.00%	Paid Off - 360	Dec-11-03
1265199 1			100,000.00	99,434.89	Nov-03-04	9.000%	OH - 80.00%	Paid Off - 360	Dec-26-03
1265221 1			297,500.00	295,208.33	Nov-23-04	7.500%	OH - 85.00%	Paid Off - 360	Dec-17-03
1265783 1			342,000.00	338,282.95	Nov-01-04	5.650%	CA - 90.00%	Paid Off - 360	Dec-11-03
1269464 1			82,000.00	81,019.38	Nov-15-04	6.850%	CA - 31.53%	Paid Off - 360	Dec-23-03
1270776 1			141,950.00	140,673.80	Nov-03-04	6.700%	AZ - 85.00%	Paid Off - 360	Dec-26-03
1272581 1			408,000.00	404,036.68	Nov-02-04	6.250%	CA - 64.76%	Paid Off - 360	Dec-22-03
1274008 1			119,000.00	118,177.15	Nov-30-04	8.000%	MO - 85.00%	Paid Off - 360	Dec-15-03
1274494 1			162,360.00	161,058.36	Nov-18-04	7.250%	FL - 90.00%	Paid Off - 360	Dec-19-03
1275628 1			310,000.00	306,986.03	Nov-11-04	6.250%	CA - 94.22%	Paid Off - 360	Dec-19-03
1276203 1			131,250.00	128,422.67	Nov-05-04	6.900%	FL - 75.00%	Paid Off - 240	Dec-22-03
1276369 1			169,600.00	168,095.01	Nov-16-04	6.725%	WA - 80.00%	Paid Off - 360	Dec-17-03
1276848 1			177,650.00	176,857.56	Nov-08-04	10.400%	CA - 85.00%	Paid Off - 360	Dec-23-03
1279330 1			126,000.00	124,937.56	Nov-19-04	6.990%	CA - 90.00%	Paid Off - 360	Dec-16-03
1280228 1			220,000.00	217,942.08	Nov-29-04	6.450%	IL - 74.57%	Paid Off - 360	Dec-23-03
1281055 1			174,250.00	173,103.78	Nov-09-04	8.250%	FL - 85.00%	Paid Off - 360	Dec-30-03
1282214 1			178,500.00	177,626.92	Nov-04-04	9.700%	DC - 85.00%	Paid Off - 360	Dec-23-03
1282244 1			292,500.00	289,916.91	Nov-10-04	6.750%	CA - 67.24%	Paid Off - 360	Dec-18-03
1285855 1			258,000.00	257,956.11	Nov-05-04	5.750%	CA - 81.90%	Paid Off - 300	Dec-23-03
1286267 1			42,400.00	41,790.39	Nov-16-04	9.600%	WA - 20.00%	Paid Off - 240	Dec-17-03
1286665 1			66,180.00	65,116.90	Nov-18-04	9.120%	TN - 19.35%	Paid Off - 240	Dec-19-03
1287367 1			225,000.00	223,213.74	Nov-10-04	7.300%	NY - 75.00%	Paid Off - 360	Dec-23-03
1287908 1			352,500.00	350,607.77	Nov-30-04	9.250%	NV - 75.00%	Paid Off - 360	Dec-23-03
1288008 1			405,000.00	400,891.63	Nov-22-04	6.750%	CA - 90.00%	Paid Off - 360	Dec-29-03
1288204 1			39,000.00	38,432.17	Nov-10-04	9.500%	CA - 20.00%	Paid Off - 240	Dec-23-03
1288212 1			30,000.00	29,093.19	Nov-10-04	9.800%	CA - 20.00%	Paid Off - 240	Dec-22-03
1288692 1			32,760.00	32,164.67	Nov-18-04	8.850%	NV - 20.00%	Paid Off - 240	Dec-23-03
1289133 1			39,000.00	37,917.95	Nov-18-04	9.050%	CA - 10.26%	Paid Off - 180	Dec-24-03
1291517 1			236,000.00	233,975.15	Nov-30-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-23-03
1291558 1			59,000.00	58,157.03	Nov-30-04	9.650%	CA - 20.00%	Paid Off - 240	Dec-23-03
1291968 1			308,800.00	308,800.00	Nov-08-04	5.250%	CA - 80.00%	Paid Off - 300	Dec-18-03
1292182 1			138,500.00	137,689.57	Nov-30-04	8.850%	IL - 72.89%	Paid Off - 360	Dec-23-03
1294789 1			113,500.00	112,633.58	Nov-02-04	7.500%	CA - 48.60%	Paid Off - 360	Dec-29-03
1295114 1			175,000.00	173,617.44	Nov-01-04	7.325%	CO - 67.30%	Paid Off - 360	Dec-26-03
1295423 1			123,840.00	122,940.07	Nov-08-04	7.750%	CA - 90.00%	Paid Off - 360	Dec-29-03
1297416 1			21,800.00	21,520.17	Nov-29-04	10.500%	NM - 20.00%	Paid Off - 240	Dec-26-03


					Page 17 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES								TOTAL

	*Current*
	Number of Loans Liquidated							2
	Collateral Realized Loss/(Gain) Amount							51,424.94
	Net Liquidation Proceeds							-

	*Cumulative*
	Number of Loans Liquidated							2
	Collateral Realized Loss/(Gain) Amount							51,424.94
	Net Liquidation Proceeds							-

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.


	Supplemental Realized Losses (Recoveries)							0.00

	Cumulative Loss Percentage							0.030426%

	Applied Realized Loss Amount Current							0.00
	Applied Realized Loss Amount Aggregate							0.00


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 18 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS								TOTAL

	MDR							0.02%
	3 Months Avg MDR							0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.00%

	CDR							0.18%
	3 Months Avg CDR							0.06%
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.02%

	SDA							0.81%
	3 Months Avg SDA Approximation							0.45%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							0.20%

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



CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 19 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral




CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


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 20 of 23				© COPYRIGHT 2004 Deutsche Bank


	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Realized Loss Detail Report for December 27, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 2
Total Loan Count Revisions = 0						Loan Group 1 = Group 1 - Fixed/Adj
Total Prior Principal Balance = 51,424.94
Total Current Realized Loss Amount = 51,424.94
Total Revisions Amount = 0.00
Total Realized Loss Amount = 51,424.94
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)

1172223 1			0.000%	FL - 20.00%	240	24,802.11		24,802.11
1300203 1			0.000%	IN - 20.00%	240	26,622.83		26,622.83


					Page 21 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 27, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL

	Has the Optional Termination Date been reached							No

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No

	A Trigger Event exists if either (i) or (ii) are true
	(i) the quotient of (1) divided by (2) > 45% of Sr. Enhance %
	(1) 60+ Day Rolling Delq loans							13,334,770.18
	(2) Stated Principal Balance							324,944,534.85
	60+ Day Delq % ( quotient of (1) over (2) )							4.103707%
	Senior Enhancement Percentage							26.478829%
	46.5% of Sr Enhancement Percentage							10.061955%
	(ii) the quotient of (x) divided by (y) > the applicable loss %
	(x) aggregate Realized Losses since Cutoff Date							124,738.16
	(y) Cutoff Date Pool Principal Balance							409,965,556.60
	Trigger Event Loss % (quotient of (x) over (y) )							0.030426%
	Applicable Loss Percentage							100.000000%



ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL

	Scheduled Principal
	1 Month Prior							307,013.92
	2 Months Prior							319,742.12
	3 Months Prior							329,497.78
	4 Months Prior							338,088.31
	5 Months Prior							345,012.47
	6 Months Prior							351,194.12
	7 Months Prior							358,427.83
	8 Months Prior							360,055.79
	9 Months Prior							264,917.33
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 22 of 23				© COPYRIGHT 2004 Deutsche Bank
	GSAMP Trust 2004-NC1
	Mortgage Pass-Through Certificates
	Series 2004-NC1
	Other Related Information for December 27, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION								TOTAL

	Scheduled Principal on 60+ Day Delinquent Loans
	1 Month Prior							7,201.10
	2 Months Prior							6,702.97
	3 Months Prior							4,866.52
	4 Months Prior							4,114.96
	5 Months Prior							3,488.47
	6 Months Prior							2,780.26
	7 Months Prior							729.36
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 23 of 23				© COPYRIGHT 2004 Deutsche Bank

GSAMP Trust 2004-NC1 8-K