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 July 1, 2004, providing for the issuance of GSAMP Trust 2004-HE2 Mortgage Pass-Through Certificates Series 2004-HE2) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-100818-44 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: (212) 902-1000 (Former name or former address, if changed since last report.) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 8.01 Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 9.01 Financial Statements and Exhibits (c) Exhibits: Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of December 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: ~~Sep~~Dec 2730, 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-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
				External Parties					Table of Contents
												Page
				Seller
									1. Certificate Payment Report					2
				Goldman, Sachs & Co.
									2. Collection Account Report					4
									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10
									6. REO Report					14
				Financial Security Assurance					7. Foreclosure Report					15
									8. Prepayment Report					1617
									9. Prepayment Detail Report					1920
									10. Realized Loss Report					2023
									11. Realized Loss Detail Report					2326
				Servicer(s)
									12. Triggers and Adj. Cert. Report					2427
				Chase Manhattan Mortgage
									13. Other Related Information					2528
				Ocwen Federal
				Countrywide Home Loans Serv
				Underwriter(s)
				Goldman, Sachs & Co.
									Total Number of Pages					2528
				Dates					Contacts
				Cut-Off Date:		July 01, 2004			~~Valerie~~Nicholas ~~Delgado~~Gisler
				Close Date:		July 30, 2004			Administrator
				First Distribution Date:		August 25, 2004			(714) 247-~~6273~~6268
									valerie.m.delgado@db.com
									Nicholas.Gisler@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		~~September~~December 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		~~September~~December 24, 2004
									Main Phone Number:			(714) 247-6000
									https://www.corporatetrust.db.com/invr
									https://www.tss.db.com/invr
Page 1 of 25
Page 1 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior											Current
	Class		Original		Principal					Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest		Principal		Distribution		Loss		Interest		Balance
					(1)	(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
A-1	SEQ/SR	$	284,714,000.00		~~276~~264,~~798~~025,~~774~~676.6938	~~483~~561,~~359~~711.8618		36,~~119~~960,~~875~~119.3826		37,~~603~~521,~~235~~830.2444		0.00		0.00		~~273~~257,~~678~~065,~~899~~557.3112
A-2	SEQ/SR	$	236,934,000.00		~~233~~222,~~327~~322,~~884~~615.5267	~~422~~486,~~420~~389.6958		15,~~741~~046,~~412~~036.1173		25,~~163~~532,~~832~~426.8031		0.00		0.00		~~231~~217,~~586~~276,~~472~~578.4194
A-3A	SEQ/SR	$	117,719,000.00		~~114~~103,~~277~~044,~~256~~992.9020	~~188~~209,~~033~~466.7022		111,~~793~~102,~~843~~929.5909		111,~~981~~312,~~877~~395.2931		0.00		0.00		~~112~~91,~~483~~942,~~413~~063.3111
A-3B	SEQ/SR	$	45,371,000.00		45,371,000.00	8198,~~724~~870.5138		0.00		8198,~~724~~870.5138		0.00		0.00		45,371,000.00
A-3C	SEQ/SR	$	32,809,000.00		32,809,000.00	6677,~~014~~993.4486		0.00		6677,~~014~~993.4486		0.00		0.00		32,809,000.00
M-1	SUB	$	58,510,000.00		58,510,000.00	~~121~~142,~~481~~617.3936		0.00		~~121~~142,~~481~~617.3936		0.00		0.00		58,510,000.00
M-2	SUB	$	31,750,000.00		31,750,000.00	7989,~~017~~693.8134		0.00		7989,~~017~~693.8134		0.00		0.00		31,750,000.00
M-3	SUB	$	13,607,000.00		13,607,000.00	3540,~~735~~197.3817		0.00		3540,~~735~~197.3817		0.00		0.00		13,607,000.00
M-4	SUB	$	13,607,000.00		13,607,000.00	3842,~~230~~540.0060		0.00		3842,~~230~~540.0060		0.00		0.00		13,607,000.00
B-1	SUB	$	13,607,000.00		13,607,000.00	4347,~~842~~813.8931		0.00		4347,~~842~~813.8931		0.00		0.00		13,607,000.00
B-2	SUB	$	9,072,000.00		9,072,000.00	3133,~~309~~830.7488		0.00		3133,~~309~~830.7488		0.00		0.00		9,072,000.00
B-3	SUB	$	9,071,000.00		9,071,000.00	4244,~~531~~372.6519		0.00		4244,~~531~~372.6519		0.00		0.00		9,071,000.00
B-4	SUB	$	20,411,000.00		20,411,000.00	85,045.83		0.00		85,045.83		0.00		0.00		20,411,000.00
P	NOF	$	~~100~~0.00		~~100~~0.00	~~107~~368,~~171~~016.7630		0.00		~~107~~368,~~171~~016.7630		0.00		0.00		~~100~~0.00
X	SR/NTL	$	19,957,208.94		19,957,062.60	32,~~149~~712,~~747~~325.3042		0.00		32,~~149~~712,~~747~~325.3042		0.00		0.00		19,957,062.60
UT-R	SR/RES	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			907,139,~~308~~208.94		~~892~~857,~~176~~165,~~078~~346.7185	45,~~975~~040,~~666~~883.9562		623,~~655~~109,~~131~~085.08		1128,~~630~~149,~~798~~968.0370		0.00		0.00		~~885~~834,~~520~~056,~~947~~261.6377
Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
								Orig. Principal		Prior							Current
	Period		Period					(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	0811/2526/04		0912/26/04		A-Act/360	36242DAA1		284,714,000.00		~~972~~927.~~199381~~336472		1.~~697703~~972896		1024.~~957928~~446003		1226.~~655631~~418899	~~961~~902.~~241454~~890469
A-2	0811/2526/04		0912/26/04		A-Act/360	36242DAB9		236,934,000.00		~~984~~938.~~780084~~331416		12.~~782862~~052848		721.~~349777~~297225		923.~~132639~~350073	~~977~~917.~~430307~~034191
A-3A	0811/2526/04		0912/26/04		A-Act/360	36242DAC7		117,719,000.00		~~970~~875.~~763062~~347159		1.~~597310~~779375		1594.~~238352~~317222		1696.~~835662~~096597	~~955~~781.~~524710~~029937
A-3B	0811/2526/04		0912/26/04		A-Act/360	36242DAQ6		45,371,000.00		1,000.000000		12.~~801250~~179154		0.000000		12.~~801250~~179154	1,000.000000
A-3C	0811/2526/04		0912/26/04		A-Act/360	36242DAR4		32,809,000.00		1,000.000000		2.~~012083~~377209		0.000000		2.~~012083~~377209	1,000.000000
M-1	0811/2526/04		0912/26/04		A-Act/360	36242DAD5		58,510,000.00		1,000.000000		2.~~076250~~437487		0.000000		2.~~076250~~437487	1,000.000000
M-2	0811/2526/04		0912/26/04		A-Act/360	36242DAE3		31,750,000.00		1,000.000000		2.~~488750~~824987		0.000000		2.~~488750~~824987	1,000.000000
M-3	0811/2526/04		0912/26/04		A-Act/360	36242DAF0		13,607,000.00		1,000.000000		2.~~626250~~954154		0.000000		2.~~626250~~954154	1,000.000000
M-4	0811/2526/04		0912/26/04		A-Act/360	36242DAG8		13,607,000.00		1,000.000000		23.~~809583~~126376		0.000000		23.~~809583~~126376	1,000.000000
B-1	0811/2526/04		0912/26/04		A-Act/360	36242DAH6		13,607,000.00		1,000.000000		3.~~222083~~513876		0.000000		3.~~222083~~513876	1,000.000000
B-2	0811/2526/04		0912/26/04		A-Act/360	36242DAJ2		9,072,000.00		1,000.000000		3.~~451250~~729153		0.000000		3.~~451250~~729153	1,000.000000
B-3	0811/2526/04		0912/26/04		A-Act/360	36242DAK9		9,071,000.00		1,000.000000		4.~~688750~~891654		0.000000		4.~~688750~~891654	1,000.000000
B-4	0811/01/04		0811/30/04		F-30/360			20,411,000.00		1,000.000000		4.166667		0.000000		4.166667	1,000.000000
P	0811/01/04		0811/30/04			~~100~~0.00		~~1,000~~0.000000		~~1,071,717~~0.~~600000~~000000		0.000000		~~1,071,717~~0.~~600000~~000000		~~1,000~~0.000000
X	0811/01/04		0811/30/04			927,096,417.88		21.526415		32.~~397432~~925613		0.000000		32.~~397432~~925613		21.526415
UT-R	0811/01/04		0811/30/04		36242DAP8	0.00		0.000000		0.000000		0.000000		0.000000		0.000000
Page 2 of 25
Page 2 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 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-1	284,714,000.00		~~847~~2,~~319~~396,341.2606		1026,~~409~~096,~~300~~819.5784	~~625~~1,~~800~~551,623.1204		1127,~~035~~648,~~100~~442.6988		1130,~~882~~044,~~419~~783.9594		0.00		0.00		~~273~~257,~~678~~065,~~899~~557.3112
A-2	236,934,000.00		~~737~~2,~~279~~082,311.6504		418,~~919~~595,~~949~~465.7366	~~427~~1,~~577~~061,955.8640		519,~~347~~657,~~527~~421.5906		621,~~084~~739,~~807~~732.2410		0.00		0.00		~~231~~217,~~586~~276,~~472~~578.4194
A-3A	117,719,000.00		~~329~~919,~~165~~348.7087		424,~~845~~818,~~044~~770.8270	~~390~~958,~~541~~166.8719		525,~~235~~776,~~586~~936.6989		526,~~564~~696,~~752~~285.3976		0.00		0.00		~~112~~91,~~483~~942,~~413~~063.3111
A-3B	45,371,000.00		~~141~~409,~~689~~894.8589		0.00	0.00		0.00		~~141~~409,~~689~~894.8589		0.00		0.00		45,371,000.00
A-3C	32,809,000.00		~~114~~327,~~826~~848.9406		0.00	0.00		0.00		~~114~~327,~~826~~848.9406		0.00		0.00		32,809,000.00
M-1	58,510,000.00		~~211~~601,~~489~~733.2796		0.00	0.00		0.00		~~211~~601,~~489~~733.2796		0.00		0.00		58,510,000.00
M-2	31,750,000.00		~~138~~386,~~178~~057.6454		0.00	0.00		0.00		~~138~~386,~~178~~057.6454		0.00		0.00		31,750,000.00
M-3	13,607,000.00		62173,~~563~~955.8587		0.00	0.00		0.00		62173,~~563~~955.8587		0.00		0.00		13,607,000.00
M-4	13,607,000.00		67185,~~023~~295.9203		0.00	0.00		0.00		67185,~~023~~295.9203		0.00		0.00		13,607,000.00
B-1	13,607,000.00		77210,~~059~~808.0916		0.00	0.00		0.00		77210,~~059~~808.0916		0.00		0.00		13,607,000.00
B-2	9,072,000.00		55149,~~093~~999.5010		0.00	0.00		0.00		55149,~~093~~999.5010		0.00		0.00		9,072,000.00
B-3	9,071,000.00		75201,~~157~~006.0194		0.00	0.00		0.00		75201,~~157~~006.0194		0.00		0.00		9,071,000.00
B-4	20,411,000.00		~~170~~425,~~091~~229.6615		0.00	0.00		0.00		~~170~~425,~~091~~229.6615		0.00		0.00		20,411,000.00
P	~~100~~0.00		~~131~~860,~~104~~948.8374		0.00	0.00		0.00		~~131~~860,~~104~~948.8374		0.00		0.00		~~100~~0.00
X	19,957,208.94		615,~~790~~616,~~789~~595.3323		0.00	0.00		146.34		615,~~790~~616,~~935~~741.6757		0.00		0.00		19,957,062.60
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total	907,139,~~308~~208.94		924,~~948~~947,~~832~~373.5064		2069,~~174~~511,~~295~~056.1220	13,~~443~~571,~~919~~744.8563		2173,~~618~~082,~~361~~947.3117		3198,~~567~~030,~~193~~320.81		0.00		0.00		~~885~~834,~~520~~056,~~947~~261.6377
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		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	12.~~90500~~47063%		~~276~~264,~~798~~025,~~774~~676.6938		~~483~~561,~~359~~711.8618	0.00		0.00		0.00		~~483~~561,~~359~~711.8618		~~483~~561,~~359~~711.8618		0.00
A-2	12.~~97500~~54063%		~~233~~222,~~327~~322,~~884~~615.5267		~~422~~486,~~420~~389.6958	0.00		0.00		0.00		~~422~~486,~~420~~389.6958		~~422~~486,~~420~~389.6958		0.00
A-3A	12.~~79500~~36063%		~~114~~103,~~277~~044,~~256~~992.9020		~~188~~209,~~033~~466.7022	0.00		0.00		0.00		~~188~~209,~~033~~466.7022		~~188~~209,~~033~~466.7022		0.00
A-3B	12.~~96500~~53063%		45,371,000.00		8198,~~724~~870.5138	0.00		0.00		0.00		8198,~~724~~870.5138		8198,~~724~~870.5138		0.00
A-3C	2.~~19500~~76063%		32,809,000.00		6677,~~014~~993.4486	0.00		0.00		0.00		6677,~~014~~993.4486		6677,~~014~~993.4486		0.00
M-1	2.~~26500~~83063%		58,510,000.00		~~121~~142,~~481~~617.3936	0.00		0.00		0.00		~~121~~142,~~481~~617.3936		~~121~~142,~~481~~617.3936		0.00
M-2	23.~~71500~~28063%		31,750,000.00		7989,~~017~~693.8134	0.00		0.00		0.00		7989,~~017~~693.8134		7989,~~017~~693.8134		0.00
M-3	23.~~86500~~43063%		13,607,000.00		3540,~~735~~197.3817	0.00		0.00		0.00		3540,~~735~~197.3817		3540,~~735~~197.3817		0.00
M-4	3.~~06500~~63063%		13,607,000.00		3842,~~230~~540.0060	0.00		0.00		0.00		3842,~~230~~540.0060		3842,~~230~~540.0060		0.00
B-1	34.~~51500~~08063%		13,607,000.00		4347,~~842~~813.8931	0.00		0.00		0.00		4347,~~842~~813.8931		4347,~~842~~813.8931		0.00
B-2	34.~~76500~~33063%		9,072,000.00		3133,~~309~~830.7488	0.00		0.00		0.00		3133,~~309~~830.7488		3133,~~309~~830.7488		0.00
B-3	5.~~11500~~68063%		9,071,000.00		4244,~~531~~372.6519	0.00		0.00		0.00		4244,~~531~~372.6519		4244,~~531~~372.6519		0.00
B-4	5.00000%		20,411,000.00		85,045.83	0.00		0.00		0.00		85,045.83		85,045.83		0.00
P	0.00000%		~~100~~0.00		0.00	0.00		0.00		0.00		0.00		~~107~~368,~~171~~016.7630		0.00
X	~~189~~163.~~39144~~08966%		19,957,062.60		0.00	0.00		0.00		0.00		0.00		32,~~149~~712,~~747~~325.3042		0.00
UT-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			~~892~~857,~~176~~165,~~078~~346.7185		1,~~718~~960,~~747~~541.8990	0.00		0.00		0.00		1,~~718~~960,~~747~~541.8990		45,~~975~~040,~~666~~883.9562		0.00
Page 3 of 25
Page 3 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Collection Account Report
SUMMARY
							Group 3		Group 2		Group 1		Total
Principal Collections							111,~~862~~168,~~544~~916.0152		15,~~741~~046,~~339~~036.9573		36,~~119~~960,~~746~~119.1126		623,~~654~~109,~~855~~085.3208
Principal Withdrawals							0.00		0.00		0.00		0.00
Principal Other Accounts							0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL							111,~~862~~168,~~544~~916.0152		15,~~741~~046,~~339~~036.9573		36,~~119~~960,~~746~~119.1126		623,~~654~~109,~~855~~085.3208
Interest Collections							1,~~348~~284,~~270~~200.8082		1,~~671~~601,~~262~~804.5505		1,~~925~~851,~~426~~645.2658		4,~~944~~737,~~959~~650.6146
Interest Withdrawals							-0.00		-0.00		-0.00		-0.00
Interest Fees							-1514,~~416~~213.2785		-2316,~~228~~378.1683		-2118,~~397~~788.6296		-7664,~~188~~783.6614
Interest Other Accounts													~~107~~368,~~171~~016.7630
TOTAL NET INTEREST							1,~~332~~269,~~854~~986.5497		1,~~648~~585,~~034~~425.3822		1,~~904~~832,~~028~~856.6462		45,~~975~~040,~~942~~883.7262
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													1128,~~630~~149,~~798~~968.0470
PRINCIPAL - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Principal Received								~~195~~183,~~443~~587.8965		~~214~~209,~~420~~537.2799		~~312~~305,~~599~~234.9366		~~722~~698,~~464~~360.0930
Curtailments								1610,~~578~~715.7660		1310,~~634~~371.7940		1412,~~206~~406.7639		4433,~~420~~493.3139
Prepayments In Full								110,~~183~~908,~~822~~625.3784		14,~~513~~826,~~284~~127.8934		25,~~792~~925,~~939~~137.4238		521,~~490~~659,~~046~~890.6856
Repurchased/Substitutions								0.00		0.00		0717,340.0083		0717,340.0083
Liquidations								~~398,200~~0.00		0.00		0.00		~~398,200~~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								-~~167~~165,~~757~~079.8341		-~~175~~184,~~122~~421.3868		-~~268~~270,~~951~~475.4583		-~~611~~619,~~831~~976.6692
Realized Losses								-~~275~~0.7600		-0.00		-0.00		-~~275~~0.7600
Advanced Principal								~~167~~165,~~757~~079.8341		~~175~~184,~~122~~421.3868		~~268~~270,~~951~~475.4583		~~611~~619,~~831~~976.6692
TOTAL PRINCIPAL COLLECTED								111,~~862~~168,~~544~~916.0152		15,~~741~~046,~~339~~036.9573		36,~~119~~960,~~746~~119.1126		623,~~654~~109,~~855~~085.3208
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
							Group 3		Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS							0.00		0.00		0.00		0.00
Page 4 of 25
Page 4 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
INTEREST - COLLECTIONS
							Group 3		Group 2		Group 1		Total
Scheduled Interest							1,~~432~~367,~~712~~626.9479		1,~~772~~704,~~054~~833.3610		21,~~051~~969,~~557~~981.5952		5,~~256~~042,~~324~~441.8941
Repurchased/Substitution Interest							0.00		0.00		05,051.0011		05,051.0011
Liquidation Interest							~~2,488~~0.7500		0.00		0.00		~~2,488~~0.7500
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							-1,~~230~~175,~~553~~629.9429		-1,~~455~~483,~~356~~376.6575		-1,~~768~~728,~~972~~094.5054		-4,~~454~~387,~~883~~100.0958
Compensating Interest							0.00		0.00		0.00		0.00
Civil Relief Act Shortfalls							-0.00		-0.00		-0.00		-0.00
Interest Advanced							1,~~143~~092,~~623~~203.0533		#######		1,~~642~~604,~~841~~707.1749		4,~~141~~077,~~029~~258.0651
TOTAL INTEREST COLLECTED							1,~~348~~284,~~270~~200.8082		1,~~671~~601,~~262~~804.5505		1,~~925~~851,~~426~~645.2658		4,~~944~~737,~~959~~650.6146
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
							Group 3		Group 2		Group 1		Total
Prepayment Charges													~~107~~368,~~171~~016.7630
Interest Cap Payment													0.00
TOTAL INTEREST OTHER ACCOUNTS													~~107~~368,~~171~~016.7630
INTEREST - FEES
							Group 3		Group 2		Group 1		Total
Current Servicing Fees							1413,~~826~~650.0880		2215,~~513~~690.0026		2017,~~546~~969.8909		5747,~~885~~310.9715
Trustee Fees							~~590~~563.1905		~~715~~688.1757		~~850~~819.7387		2,~~156~~071.0949
Certificate Insurance Policy Payment													1615,~~146~~401.6050
TOTAL INTEREST FEES							1514,~~416~~213.2785		2316,~~228~~378.1683		2118,~~397~~788.6296		7664,~~188~~783.6614
Page 5 of 25
Page 5 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Credit Enhancement Report
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
							Group 3		Group 2		Group 1		Total
Overcollateralized Amount													19,957,062.60
Overcollateralization Reduction Amount													0.00
Overcollateralization Deficiency Amount													~~275~~0.7600
Overcollateralization Target Amount													19,957,062.60
Page 6 of 25
Page 6 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Collateral Report
COLLATERAL
								Group 3		Group 2		Group 1		Total
Loan Count:
Original							1,190		2,017		2,230		5,437
Prior							1,~~170~~129		1,~~994~~935		2,~~187~~121		5,~~351~~185
Prefunding							0		0		0		0
Scheduled Paid Offs							-0		-0		-0		-0
Full Voluntary Prepayments							-536		-832		-1537		-28105
Repurchases							-0		-0		-04		-04
Liquidations							-10		-0		-0		-10
Current							1,~~164~~093		1,~~986~~903		2,~~172~~080		5,~~322~~076
Principal Balance:
Original							247,658,492.23		299,537,699.57		359,943,017.14		907,139,208.94
Prior							~~244~~232,~~216~~984,~~715~~249.4734		~~295~~284,~~931~~926,~~548~~352.8213		~~352~~339,~~027~~254,~~714~~745.4238		~~892~~857,~~175~~165,~~978~~346.7185
Prefunding							0.00		0.00		0.00		0.00
Scheduled Principal							-~~195~~183,~~443~~587.8965		-~~214~~209,~~420~~537.2799		-~~312~~305,~~599~~234.9366		-~~722~~698,~~464~~360.0930
Partial Prepayments							-1610,~~578~~715.7660		-1310,~~634~~371.7940		-1412,~~206~~406.7639		-4433,~~420~~493.3139
Full Voluntary Prepayments							-110,~~183~~908,~~822~~625.3784		-14,~~513~~826,~~284~~127.8934		-25,~~792~~925,~~939~~137.4238		-521,~~490~~659,~~046~~890.6856
Repurchases							-0.00		-0.00		-0717,340.0083		-0717,340.0083
Liquidations							-~~398,200~~0.00		-0.00		-0.00		-~~398,200~~0.00
Current							~~242~~221,~~422~~881,~~670~~320.4525		~~294~~279,~~190~~880,~~208~~315.8740		~~348~~332,~~907~~294,~~968~~626.3112		~~885~~834,~~520~~056,~~847~~261.6377
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 25
Page 7 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
CHARACTERISTICS
							Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original							7.05777%		7.16125%		7.00176%		7.06972%
Weighted Average Coupon Prior							7.~~05777~~04618%		7.~~16125~~18322%		76.~~00176~~99143%		7.~~06972~~06994%
Weighted Average Coupon Current							7.~~05211~~04405%		7.~~18567~~18010%		6.~~99340~~98602%		7.~~07324~~06630%
Weighted Average Months to Maturity Original							353		354		353		353
Weighted Average Months to Maturity Prior							~~353~~350		~~354~~351		~~353~~350		~~353~~350
Weighted Average Months to Maturity Current							~~352~~349		~~353~~350		~~352~~349		~~352~~349
Weighted Avg Remaining Amortization Term Original							353		354		353		353
Weighted Avg Remaining Amortization Term Prior							~~353~~350		~~354~~351		~~353~~350		~~353~~350
Weighted Avg Remaining Amortization Term Current							~~352~~349		~~353~~350		~~352~~349		~~352~~349
Weighted Average Seasoning Original							2.94		2.63		3.17		2.93
Weighted Average Seasoning Prior							25.9493		25.6361		36.17		25.9392
Weighted Average Seasoning Current							36.9392		36.6260		47.1716		36.9391
Page 8 of 25
Page 8 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
ARM CHARACTERISTICS
							Group 3		Group 2		Group 1		Total
Weighted Average Margin Original							6.23460%		6.75346%		5.51788%		6.16006%
Weighted Average Margin Prior							6.~~23460~~20451%		6.~~75346~~75472%		5.~~51788~~51625%		6.~~16006~~15595%
Weighted Average Margin Current							6.~~23291~~19923%		6.~~75172~~75640%		5.~~52125~~51580%		6.~~16435~~15625%
Weighted Average Max Rate Original							13.64980%		14.08662%		13.15197%		13.62632%
Weighted Average Max Rate Prior							13.~~64980~~61810%		14.~~08662~~08658%		13.~~15197~~14279%		13.~~62632~~61759%
Weighted Average Max Rate Current							13.~~63547~~61344%		14.~~08172~~08513%		13.~~14227~~13586%		13.~~62034~~61430%
Weighted Average Min Rate Original							7.26495%		7.22806%		7.15197%		7.20926%
Weighted Average Min Rate Prior							7.~~26495~~23659%		7.~~22806~~22241%		7.~~15197~~14279%		7.~~20926~~19669%
Weighted Average Min Rate Current							7.~~25000~~23743%		7.~~22081~~21924%		7.~~14227~~13586%		7.~~19940~~19315%
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							1413,~~826~~650.0880		2215,~~513~~690.0026		2017,~~546~~969.8909		5747,~~885~~310.9715
Delinquent Servicing Fees							8683,~~930~~425.8997		~~100~~103,~~791~~029.8205		~~126~~123,~~131~~387.3305		~~313~~309,~~854~~842.0307
TOTAL SERVICING FEES							~~101~~97,~~756~~076.9777		~~123~~118,~~304~~719.8232		~~146~~141,~~678~~356.2215		~~371~~357,~~740~~152.0024
Total Servicing Fees							~~101~~97,~~756~~076.9777		~~123~~118,~~304~~719.8232		~~146~~141,~~678~~356.2215		~~371~~357,~~740~~152.0024
Compensating Interest							-0.00		-0.00		-0.00		-0.00
Delinquent Servicing Fees							-8683,~~930~~425.8997		-~~100~~103,~~791~~029.8205		-~~126~~123,~~131~~387.3305		-~~313~~309,~~854~~842.0307
COLLECTED SERVICING FEES							1413,~~826~~650.0880		2215,~~513~~690.0026		2017,~~546~~969.8909		5747,~~885~~310.9717
Total Advanced Interest							1,~~143~~092,~~623~~203.0533		1,~~354~~380,~~564~~347.8370		1,~~642~~604,~~841~~707.1749		4,~~141~~077,~~029~~258.0651
Total Advanced Principal							~~167~~165,~~757~~079.8341		~~175~~184,~~122~~421.3868		~~268~~270,~~951~~475.4583		~~611~~619,~~831~~976.6692
Aggregate Advances with respect to this Distribution							1,~~311~~257,~~380~~282.8874		1,~~529~~564,~~687~~769.2138		1,~~911~~875,~~792~~183.6232		3,~~441~~439,~~479~~952.8470
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							~~242~~221,~~422~~881,~~670~~320.4525		~~294~~279,~~190~~880,~~208~~315.8740		~~348~~332,~~907~~294,~~968~~626.3112		~~885~~834,~~520~~056,~~847~~261.6377
Weighted Average Net Mortgage Rate							6.~~549205~~541148%		6.~~682766~~677200%		6.~~490496~~483116%		6.~~570342~~563404%
Page 9 of 25
Page 9 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			1121,~~217~~529,~~072~~172.0513		13,~~760~~577,~~088~~458.0340		02,043,618.0035		1227,~~977~~150,~~160~~248.0888
			% Balance			12.2758%		0.2043%		0.0025%		13.4726%
			# Loans			68137		1126		015		79178
			% # Loans			12.2870%		0.2151%		0.0030%		13.4851%
	FORECLOSURE		Balance		0156,766.0089	0.00		~~283~~5,~~844~~183,087.9068		17,~~074~~188,~~160~~137.2974		112,~~358~~527,~~005~~992.1931
			% Balance		0.0002%	0.00%		0.0362%		0.1286%		01.1550%
			# Loans		01	0		228		736		965
			% # Loans		0.0002%	0.00%		0.0455%		0.1371%		01.1728%
	BANKRUPTCY		Balance		~~868~~1,~~533~~632,507.6635	8370,~~011~~274.0339		0389,800.00		0329,924.0008		~~951~~2,~~544~~422,505.6982
			% Balance		0.1020%	0.01%		0.0005%		0.0004%		0.1129%
			# Loans		611	1		02		02		716
			% # Loans		0.1122%	0.02%		0.0004%		0.0004%		0.1332%
	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		~~868~~1,~~533~~789,274.6624	1121,~~300~~599,~~083~~446.0852		29,~~043~~150,~~932~~346.9308		19,~~074~~561,~~160~~680.2917		1542,~~286~~100,~~709~~747.9601
			% Balance		0.1021%	12.2859%		01.2310%		01.1215%		15.7305%
			# Loans		612	69138		1356		753		95259
			% # Loans		0.1124%	12.3072%		01.2410%		01.1304%		15.7910%
Page 10 of 25
Page 10 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			48,~~271~~960,~~414~~082.5054		~~373~~1,~~935~~255,204.8752		01,009,812.0043		411,~~645~~225,~~350~~099.3749
			% Balance			12.2270%		0.1138%		0.0030%		13.3338%
			# Loans			2857		29		07		3073
			% # Loans			12.2974%		0.0943%		0.0034%		13.3851%
	FORECLOSURE		Balance		0156,766.0089	0.00		02,205,799.0064		01,626,044.0069		03,988,611.0022
			% Balance		0.0005%	0.00%		0.0066%		0.0049%		01.0020%
			# Loans		01	0		015		012		028
			% # Loans		0.0005%	0.00%		0.0072%		0.0058%		01.0035%
	BANKRUPTCY		Balance		0415,798.0087	0.00		0389,800.00		0.00		0805,598.0087
			% Balance		0.0013%	0.00%		0.0012%		0.00%		0.0024%
			# Loans		03	0		02		0		05
			% # Loans		0.0014%	0.00%		0.0010%		0.00%		0.0024%
	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		0572,565.0076	48,~~271~~960,~~414~~082.5054		~~373~~3,~~935~~850,804.8716		02,635,857.0012		416,~~645~~019,~~350~~309.3758
			% Balance		0.0017%	12.2270%		01.1116%		0.0079%		14.3382%
			# Loans		04	2857		226		019		30106
			% # Loans		0.0019%	12.2974%		01.0925%		0.0091%		15.3810%
Page 11 of 25
Page 11 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			37,~~839~~504,~~498~~027.5999		~~894~~1,~~448~~401,527.6231		0484,410.0043		49,~~733~~389,~~947~~965.2173
			% Balance			12.3168%		0.3050%		0.0017%		13.6135%
			# Loans			2654		611		04		3269
			% # Loans			12.3184%		0.3058%		0.0021%		13.6163%
	FORECLOSURE		Balance		0.00	0.00		~~283~~1,~~844~~120,270.9054		12,~~074~~001,~~160~~840.2985		13,~~358~~122,~~005~~111.1939
			% Balance		0.00%	0.00%		0.1040%		0.3772%		01.4612%
			# Loans		0	0		25		711		916
			% # Loans		0.00%	0.00%		0.1026%		0.3558%		0.4584%
	BANKRUPTCY		Balance		~~868~~1,~~533~~155,747.6681	070,274.0039		0.00		0247,091.0004		~~868~~1,~~533~~473,113.6624
			% Balance		0.3041%	0.0003%		0.00%		0.0009%		0.3053%
			# Loans		67	01		0		01		69
			% # Loans		0.3037%	0.0005%		0.00%		0.0005%		0.3047%
	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		~~868~~1,~~533~~155,747.6681	37,~~839~~574,~~498~~302.5938		12,~~178~~521,~~293~~797.5285		12,~~074~~733,~~160~~342.2932		613,~~960~~985,~~486~~190.0636
			% Balance		0.3041%	12.3171%		0.4090%		0.3798%		25.3700%
			# Loans		67	2655		816		716		4794
			% # Loans		0.3037%	12.3189%		0.4084%		0.3584%		24.3794%
Page 12 of 25
Page 12 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
	GROUP 3
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			35,~~106~~065,~~158~~061.9660		~~491~~920,~~703~~726.5457		0549,395.0049		36,~~597~~535,~~862~~183.5066
			% Balance			12.28%		0.2041%		0.0025%		12.4895%
			# Loans			1426		36		04		1736
			% # Loans			12.2038%		0.2655%		0.0037%		13.4629%
	FORECLOSURE		Balance		0.00	0.00		01,857,017.0050		03,560,252.0020		05,417,269.0070
			% Balance		0.00%	0.00%		0.0084%		01.0060%		02.0044%
			# Loans		0	0		08		013		021
			% # Loans		0.00%	0.00%		0.0073%		01.0019%		01.0092%
	BANKRUPTCY		Balance		060,960.0067	~~83,011~~0.0300		0.00		082,833.0004		83143,~~011~~793.0371
			% Balance		0.0003%	0.0300%		0.00%		0.0004%		0.0306%
			# Loans		01	10		0		01		12
			% # Loans		0.0009%	0.0900%		0.00%		0.0009%		0.0918%
	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		060,960.0067	35,~~189~~065,~~169~~061.9960		~~491~~2,~~703~~777,744.5407		04,192,480.0073		312,~~680~~096,~~873~~247.5307
			% Balance		0.0003%	12.3228%		01.2025%		01.0089%		15.5245%
			# Loans		01	1526		314		018		1859
			% # Loans		0.0009%	12.2938%		01.2628%		01.0065%		15.5540%
Page 13 of 25
Page 13 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 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
TOTAL
Page 14 of 25
Page 14 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 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
402487 2
56812753 1
			137,750.00		137,028.34	01-Apr-2004		6.750%		UT - 95.00%		360		01-Apr-2004
			135,000.00		134,180.71	01-Jun-2004		7.500%		OH - 90.00%		360		01-May-2004
411314 2			244,000.00		242,830.30	01-Apr-2004		6.250%		FL - 80.00%		360		01-May-2004
56920630 1			100,800.00		100,271.62	01-Jun-2004		7.550%		MI - 90.00%		360		01-Jun-2004
411934 2			157,200.00		156,717.06	01-May-2004		8.500%		NC - 80.00%		360		01-May-2004
56935273 1			72,000.00		71,688.09	01-Jun-2004		8.500%		NC - 90.00%		360		01-Jun-2004
412189 2			166,500.00		166,038.38	01-Apr-2004		9.000%		RI - 74.00%		360		01-May-2004
57092835 1			199,898.00		199,014.32	01-Aug-2004		8.400%		AZ - 95.00%		360		01-Jun-2004
412569 2			127,500.00		127,127.84	01-May-2004		8.750%		IL - 85.00%		360		01-May-2004
57165557 1			76,500.00		76,110.76	01-Jul-2004		7.700%		WA - 90.00%		360		01-Jun-2004
416446 2			72,500.00		72,234.28	01-Apr-2004		7.625%		ID - 65.00%		360		01-May-2004
57186116 1			157,500.00		156,766.89	01-Dec-2004		8.150%		NV - 90.00%		360		01-Jun-2004
418632 2			200,000.00		199,248.51	01-Apr-2004		7.500%		RI - 80.00%		360		01-May-2004
57244030 1			107,100.00		106,430.69	01-Aug-2004		6.650%		WA - 85.00%		360		01-Jun-2004
418723 2			66,300.00		66,074.55	01-Apr-2004		8.000%		FL - 85.00%		360		01-May-2004
57362378 1			175,750.00		174,586.06	01-Aug-2004		6.350%		IL - 95.00%		360		01-Jun-2004
421156 2			191,250.00		190,705.93	01-Apr-2004		8.875%		CO - 85.00%		360		01-May-2004
57392854 1			99,000.00		98,356.58	01-Aug-2004		6.450%		IL - 90.00%		360		01-Jun-2004
423293 2			274,500.00		0.00	01-Sep-2004		7.250%		IL - 90.00%		360		01-Jun-2004
57403495 1			137,250.00		136,760.98	01-Aug-2004		9.450%		TN - 90.00%		360		01-Jun-2004
427062 2			204,000.00		0.00	01-Sep-2004		6.125%		NV - 80.00%		360		01-Jun-2004
57438830 1			67,500.00		67,216.40	01-Aug-2004		8.650%		IA - 90.00%		360		01-Jun-2004
TOTAL			1,841,500.00		1,358,005.19
57445355 1			171,000.00		170,049.08	01-Aug-2004		7.250%		IL - 95.00%		360		01-Jun-2004
Page 15 of 25
57446692 1			192,850.00		191,798.44	01-Jun-2004		7.350%		CO - 95.00%		360		01-Jun-2004
57452633 1			124,200.00		123,502.52	01-Jun-2004		7.200%		GA - 90.00%		360		01-Jun-2004
57470874 1			156,750.00		155,869.71	01-Aug-2004		7.200%		CO - 95.00%		360		01-Jun-2004
57545899 1			128,250.00		127,570.28	01-Jul-2004		7.500%		UT - 95.00%		360		01-Jun-2004
57573693 1			225,000.00		223,785.12	01-Jun-2004		7.400%		NJ - 90.00%		360		01-Jun-2004
57662777 1			128,250.00		127,529.78	01-Jul-2004		7.200%		GA - 90.00%		360		01-Jun-2004
57687790 1			332,000.00		329,925.29	01-Aug-2004		6.650%		HI - 80.00%		360		01-Jun-2004
57730194 1			135,000.00		134,175.39	01-Aug-2004		6.800%		CA - 90.00%		360		01-Jun-2004
57772956 1			87,400.00		86,966.43	01-Aug-2004		7.850%		AZ - 95.00%		360		01-Jun-2004
57819815 1			133,600.00		132,933.67	01-Aug-2004		7.800%		WA - 80.00%		360		01-Jun-2004
57840191 1			190,000.00		188,718.10	01-Jun-2004		6.250%		FL - 95.00%		360		01-Jun-2004
57870818 1			122,550.00		121,813.16	01-Jul-2004		6.850%		UT - 95.00%		360		01-Jun-2004
57920910 1			163,400.00		162,592.12	01-Aug-2004		7.850%		CO - 95.00%		360		01-Jun-2004
58001215 1			132,300.00		131,549.72	01-Aug-2004		7.150%		MN - 90.00%		360		01-Jun-2004
63440762 1			140,400.00		139,076.11	01-Jun-2004		7.400%		CA - 90.00%		360		01-Jan-2004
73138422 1			119,872.00		119,373.20	01-Aug-2004		8.700%		TX - 90.00%		360		01-Jun-2004
403824 2			145,800.00		144,671.99	01-May-2004		6.875%		CO - 90.00%		360		01-Apr-2004
409250 2			136,000.00		135,357.84	01-Jul-2004		8.750%		IL - 85.00%		360		01-May-2004
411587 2			100,800.00		100,165.89	01-Jun-2004		7.625%		KY - 80.00%		360		01-May-2004
411686 2			212,500.00		211,210.42	01-Jul-2004		7.500%		VA - 85.00%		360		01-May-2004
413625 2			79,200.00		78,853.68	01-Jul-2004		9.125%		IL - 90.00%		360		01-May-2004
414151 2			172,000.00		0.00	01-Dec-2004		8.250%		LA - 80.00%		360		01-May-2004
418962 2			76,000.00		75,527.31	01-Aug-2004		7.375%		TN - 80.00%		360		01-May-2004
421180 2			136,000.00		135,067.44	01-Aug-2004		6.875%		CO - 80.00%		360		01-May-2004
424671 2			207,000.00		206,080.28	01-Aug-2004		8.375%		FL - 100.00%		360		01-Jun-2004
428821 2			111,000.00		110,440.85	01-Jul-2004		7.750%		GA - 100.00%		360		01-Jun-2004
430231 2			118,800.00		118,216.33	01-Jul-2004		7.875%		IL - 90.00%		360		01-Jun-2004
441451 2			144,000.00		0.00	01-Dec-2004		7.375%		FL - 80.00%		360		01-Jul-2004
443283 2			296,000.00		294,078.97	01-Jun-2004		5.625%		FL - 80.00%		360		01-Jul-2004
57335119 2			384,750.00		382,391.61	01-Aug-2004		6.750%		IL - 95.00%		360		01-Jun-2004
57487498 2			349,600.00		347,558.59	01-Jun-2004		7.000%		NY - 95.00%		360		01-Jun-2004
57712937 2			258,400.00		257,286.29	01-Jul-2004		8.525%		LA - 95.00%		360		01-Jun-2004
57907297 2			323,000.00		321,203.90	01-Aug-2004		7.250%		NY - 95.00%		360		01-Jun-2004
5243402598 2			204,000.00		204,000.00	01-Jul-2004		7.500%		CA - 80.00%		360		01-Aug-2004
407890 3			72,900.00		72,605.10	01-Jul-2004		9.500%		NC - 81.00%		360		01-May-2004
409326 3			475,000.00		472,517.72	01-Jun-2004		8.250%		IL - 75.00%		360		01-May-2004
411645 3			67,500.00		67,266.20	01-Aug-2004		9.875%		NC - 90.00%		360		01-May-2004
411777 3			46,750.00		46,584.05	01-Jul-2004		10.125%		IN - 85.00%		360		01-May-2004
Page 15 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
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
411785 3
			52,000.00		51,795.05	01-Aug-2004		9.625%		IN - 80.00%		360		01-May-2004
415539 3			309,600.00		309,600.00	01-Jul-2004		7.875%		CA - 80.00%		360		01-May-2004
424481 3			130,050.00		0.00	01-Dec-2004		9.875%		FL - 90.00%		360		01-Jun-2004
428763 3			75,200.00		75,028.18	01-Jul-2004		12.875%		FL - 20.00%		180		01-Jun-2004
430975 3			500,000.00		500,000.00	01-Jul-2004		6.125%		CA - 78.00%		360		01-Jun-2004
434761 3			302,000.00		0.00	01-Dec-2004		8.125%		FL - 100.00%		360		01-Jun-2004
441311 3			380,000.00		377,910.72	01-Jul-2004		6.500%		FL - 80.00%		360		01-Jul-2004
447078 3			270,400.00		269,448.38	01-Aug-2004		8.750%		IL - 80.00%		360		01-Jul-2004
56870579 3			400,000.00		397,924.12	01-Aug-2004		7.600%		NY - 73.00%		360		01-Jun-2004
56871114 3			76,500.00		76,053.72	01-Jul-2004		7.700%		OH - 90.00%		360		01-May-2004
57038655 3			71,100.00		70,633.27	01-Jun-2004		7.100%		OH - 90.00%		360		01-May-2004
57338550 3			427,500.00		425,237.01	01-Jul-2004		7.500%		NY - 95.00%		360		01-Jun-2004
57541971 3			337,250.00		335,280.66	01-Jun-2004		7.000%		CT - 95.00%		360		01-Jun-2004
57576415 3			97,750.00		97,271.66	01-Aug-2004		8.700%		AZ - 85.00%		360		01-Jun-2004
57735334 3			76,500.00		76,064.79	01-Aug-2004		7.150%		AL - 90.00%		360		01-Jun-2004
58132010 3			400,000.00		397,775.71	01-Jun-2004		7.250%		NY - 94.00%		360		01-Jun-2004
71905343 3			403,750.00		401,026.06	01-Jul-2004		6.250%		CA - 95.00%		360		01-Jun-2004
75224329 3			497,250.00		494,565.35	01-Aug-2004		7.400%		CA - 85.00%		360		01-Jun-2004
75394965 3			405,000.00		402,681.95	01-Aug-2004		7.500%		CA - 90.00%		360		01-Jun-2004
TOTAL			13,339,970.00		12,527,992.31
Page 16 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
2004-HE2
December 27, 2004 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
								Group 3		Group 2		Group 1		Total
Current
Number of Paid in Full Loans							536		832		1537		28105
Number of Repurchased Loans							0		0		04		04
Total Number of Loans Prepaid in Full							536		832		1541		28109
Curtailments Amount							1610,~~578~~715.7660		1310,~~634~~371.7940		1412,~~206~~406.7639		4433,~~420~~493.3139
Paid in Full Balance							110,~~183~~908,~~822~~625.3784		14,~~513~~826,~~284~~127.8934		25,~~792~~925,~~939~~137.4238		521,~~490~~659,~~046~~890.6856
Repurchased Loans Balance							0.00		0.00		0717,340.0083		0717,340.0083
Total Prepayment Amount							110,~~200~~919,~~401~~341.1344		14,~~526~~836,~~919~~498.6874		26,~~807~~654,~~146~~884.1860		522,~~534~~410,~~466~~724.9978
Cumulative
Number of Paid in Full Loans							2596		31114		58146		~~114~~356
Number of Repurchased Loans							0		0		04		04
Total Number of Loans Prepaid in Full							2596		31114		58150		~~114~~360
Paid in Full Balance							424,~~422~~367,~~651~~541.7455		418,~~900~~402,~~558~~246.7271		1025,~~382~~294,~~683~~653.5011		1968,~~705~~064,~~893~~441.9637
Repurchased Loans Balance							0.00		0.00		0717,340.0083		0717,340.0083
Curtailments Amount							2453,~~428~~264.1724		19193,~~354~~182.1206		2684,~~565~~774.2104		70331,~~347~~220.5034
Total Prepayment Amount							424,~~447~~420,~~079~~805.9179		418,~~919~~595,~~912~~428.8477		1026,~~409~~096,~~248~~767.7198		1969,~~776~~113,~~241~~002.4654
Page 16 of 25
Page 17 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
VOLUNTARY PREPAYMENTS RATES
								Group 3		Group 2		Group 1		Total
SMM							04.6669%		01.5270%		01.8096%		02.6762%
3 Months Avg SMM							02.9883%		01.8358%		1.4652%		1.1290%
12 Months Avg SMM							02.9810%		01.8328%		1.4650%		1.1259%
Avg SMM Since Cut-off							02.9810%		01.8328%		1.4650%		1.1259%
CPR							743.5881%		618.0258%		921.1718%		727.7025%
3 Months Avg CPR							1129.1915%		917.4736%		16.1684%		1220.6453%
12 Months Avg CPR							1122.1945%		914.4729%		16.1657%		1217.6446%
Avg CPR Since Cut-off							1122.1945%		914.4729%		16.1657%		1217.6446%
PSA							~~964~~3,164.1680%		~~830~~1,407.7982%		1,~~098~~478.4879%		~~980~~1,972.8434%
3 Months Avg PSA Approximation							12,~~628~~458.6644%		1,~~513~~546.1189%		21,~~199~~365.8646%		1,~~843~~734.41%
12 Months Avg PSA Approximation							12,~~628~~276.6617%		1,~~513~~547.1106%		21,~~199~~602.8670%		1,~~843~~773.4185%
Avg PSA Since Cut-off Approximation							12,~~628~~276.6617%		1,~~513~~547.1106%		21,~~199~~602.8670%		1,~~843~~773.4186%
Page 17 of 25
Page 18 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 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))
	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 18 of 25
Page 19 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 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	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
408013 2			68,000.00		67,815.65		12-Aug-2004		8.000%		WI - 80.00%		Paid Off - 360		01-May-2004
382085 2			252,000.00		250,089.87		10-Nov-2004		7.000%		CA - 80.00%		Paid Off - 360		3/1/2004
411660 2			180,000.00		179,262.09		31-Aug-2004		7.500%		CT - 90.00%		Paid Off - 360		01-May-2004
402487 2			137,750.00		136,782.33		30-Nov-2004		6.750%		UT - 95.00%		Paid Off - 360		4/1/2004
414060 2			132,700.00		132,242.31		13-Aug-2004		7.250%		FL - 80.00%		Paid Off - 360		01-May-2004
407528 2			220,500.00		219,233.24		18-Nov-2004		7.625%		VA - 90.00%		Paid Off - 360		5/1/2004
414730 3			279,000.00		278,299.06		05-Aug-2004		8.375%		MD - 90.00%		Paid Off - 360		01-May-2004
407940 3			184,500.00		183,898.59		30-Nov-2004		9.875%		CT - 90.00%		Paid Off - 360		5/1/2004
416651 2			64,000.00		63,854.89		18-Aug-2004		8.875%		IL - 80.00%		Paid Off - 360		01-May-2004
409912 3			412,000.00		412,000.00		30-Nov-2004		7.125%		CA - 80.00%		Paid Off - 360		5/1/2004
421263 3			256,800.00		256,180.89		31-Aug-2004		8.625%		CA - 80.00%		Paid Off - 360		01-May-2004
411314 2			244,000.00		242,353.84		30-Nov-2004		6.250%		FL - 80.00%		Paid Off - 360		5/1/2004
423293 2		FCL	274,500.00		274,500.00		31-Aug-2004		7.250%		IL - 90.00%		Paid Off - 360		01-Jun-2004
411934 2			157,200.00		156,519.06		30-Nov-2004		8.500%		NC - 80.00%		Paid Off - 360		5/1/2004
427062 2		FCL	204,000.00		203,283.22		31-Aug-2004		6.125%		NV - 80.00%		Paid Off - 360		01-Jun-2004
412189 2			166,500.00		165,848.85		30-Nov-2004		9.000%		RI - 74.00%		Paid Off - 360		5/1/2004
56380256 1			104,500.00		104,213.82		26-Aug-2004		7.950%		OH - 95.00%		Paid Off - 360		01-May-2004
412569 2			127,500.00		126,975.15		30-Nov-2004		8.750%		IL - 85.00%		Paid Off - 360		5/1/2004
57051534 2			327,750.00		326,978.31		19-Aug-2004		7.250%		IL - 95.00%		Paid Off - 360		01-Jun-2004
414151 2		FCL	172,000.00		171,216.23		30-Nov-2004		8.250%		LA - 80.00%		Paid Off - 360		5/1/2004
57116592 1			112,500.00		112,325.52		30-Aug-2004		9.300%		CT - 75.00%		Paid Off - 360		01-Jun-2004
414201 2			110,000.00		109,324.42		12-Nov-2004		6.740%		FL - 69.00%		Paid Off - 360		5/1/2004
57129157 1			124,355.00		123,860.68		31-Aug-2004		6.990%		OH - 95.00%		Paid Off - 360		01-May-2004
414631 2			212,000.00		210,762.10		01-Nov-2004		7.000%		RI - 80.00%		Paid Off - 360		5/1/2004
57263196 1			104,500.00		104,133.50		26-Aug-2004		6.700%		WI - 95.00%		Paid Off - 360		01-May-2004
416180 2			244,000.00		242,504.38		05-Nov-2004		6.750%		CA - 80.00%		Paid Off - 360		5/1/2004
57276636 1			270,000.00		269,332.16		16-Aug-2004		7.000%		IL - 92.00%		Paid Off - 360		01-Jun-2004
416446 2			72,500.00		72,125.61		30-Nov-2004		7.625%		ID - 65.00%		Paid Off - 360		5/1/2004
57305997 1			218,500.00		217,889.50		16-Aug-2004		7.850%		CA - 95.00%		Paid Off - 360		01-May-2004
417113 2			175,000.00		173,847.19		18-Nov-2004		6.375%		VA - 47.00%		Paid Off - 360		5/1/2004
57400095 1			238,500.00		237,898.38		16-Aug-2004		6.900%		CA - 90.00%		Paid Off - 360		01-Jun-2004
418632 2			200,000.00		198,941.30		30-Nov-2004		7.500%		RI - 80.00%		Paid Off - 360		5/1/2004
57555153 1			223,250.00		222,793.00		19-Aug-2004		7.950%		FL - 95.00%		Paid Off - 360		01-Jun-2004
418699 2			103,900.00		103,438.32		24-Nov-2004		8.375%		MI - 80.00%		Paid Off - 360		5/1/2004
57575375 1			147,250.00		146,933.01		16-Aug-2004		7.700%		FL - 95.00%		Paid Off - 360		01-Jun-2004
418723 2			66,300.00		65,982.26		30-Nov-2004		8.000%		FL - 85.00%		Paid Off - 360		5/1/2004
57713497 1			103,000.00		101,913.99		27-Aug-2004		5.800%		FL - 60.00%		Paid Off - 180		01-Jun-2004
421156 2			191,250.00		190,482.63		30-Nov-2004		8.875%		CO - 85.00%		Paid Off - 360		5/1/2004
57788036 2			266,000.00		265,348.42		18-Aug-2004		7.050%		CA - 95.00%		Paid Off - 360		01-Jun-2004
421412 2			140,000.00		139,345.74		17-Nov-2004		8.125%		IL - 67.00%		Paid Off - 360		5/1/2004
57893273 3			131,400.00		131,093.64		25-Aug-2004		7.300%		FL - 90.00%		Paid Off - 360		01-Jun-2004
423004 3			115,400.00		115,070.36		17-Nov-2004		9.750%		FL - 85.00%		Paid Off - 360		6/1/2004
57976094 3			380,000.00		379,058.23		31-Aug-2004		6.990%		CA - 95.00%		Paid Off - 360		01-Jun-2004
424481 3		FCL	130,050.00		129,688.10		30-Nov-2004		9.875%		FL - 90.00%		Paid Off - 360		6/1/2004
58123399 1			175,750.00		175,386.57		31-Aug-2004		7.900%		CA - 95.00%		Paid Off - 360		01-Jun-2004
425850 2			124,000.00		123,529.42		03-Nov-2004		8.375%		VA - 80.00%		Paid Off - 360		6/1/2004
58143736 1			139,500.00		139,085.24		31-Aug-2004		6.050%		NV - 90.00%		Paid Off - 360		01-Jun-2004
428433 2			19,000.00		18,942.70			9.490%		CT - 20.00%		Paid Off - 180		6/1/2004
58255472 1			321,000.00		320,116.20		19-Aug-2004		6.450%		CA - 83.00%		Paid Off - 360		01-Jun-2004
428862 2			93,000.00		92,697.34		30-Nov-2004		9.125%		WI - 55.00%		Paid Off - 360		6/1/2004
73945560 1			306,000.00		305,341.31		30-Aug-2004		7.700%		CA - 85.00%		Paid Off - 360		01-Jun-2004
429225 3			140,400.00		140,009.34		18-Nov-2004		9.875%		RI - 90.00%		Paid Off - 360		6/1/2004
75421008 3			139,500.00		139,190.55		19-Aug-2004		7.550%		CA - 83.00%		Paid Off - 360		01-Jun-2004
429514 2			118,000.00		117,436.71		29-Nov-2004		7.375%		MI - 87.00%		Paid Off - 360		6/1/2004
76369701 1			212,121.00		211,716.54		16-Aug-2004		8.300%		FL - 95.00%		Paid Off - 360		01-Jun-2004
430751 3			356,000.00		355,177.64		18-Nov-2004		10.750%		CA - 80.00%		Paid Off - 360		6/1/2004
TOTAL			5,504,376.00		5,490,046.68
433532 2			118,800.00		118,360.46		17-Nov-2004		8.500%		IL - 90.00%		Paid Off - 360		6/1/2004
Page 19 of 25
434761 3		FCL	302,000.00		300,794.46		30-Nov-2004		8.125%		FL - 100.00%		Paid Off - 360		6/1/2004
440669 2			157,150.00		156,437.99		10-Nov-2004		7.500%		CA - 85.00%		Paid Off - 360		6/1/2004
441451 2		FCL	144,000.00		143,445.38		30-Nov-2004		7.375%		FL - 80.00%		Paid Off - 360		7/1/2004
442749 2			96,000.00		95,561.32		05-Nov-2004		6.500%		MI - 80.00%		Paid Off - 360		7/1/2004
53578274 1			118,800.00		117,581.46		30-Nov-2004		6.950%		MI - 90.00%		Paid Off - 360		12/1/2003
54518113 1			199,800.00		197,338.41		03-Nov-2004		5.500%		MN - 90.00%		Paid Off - 360		1/1/2004
54534730 1			88,000.00		87,320.10		04-Nov-2004		7.450%		GA - 89.00%		Paid Off - 360		2/1/2004
54640438 3			358,000.00		354,072.80		04-Nov-2004		5.600%		CA - 88.00%		Paid Off - 360		2/1/2004
Page 20 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
54772116 1			108,750.00		107,778.01		22-Nov-2004		8.250%		CO - 66.00%		Paid Off - 360		2/1/2004
54907019 1			186,300.00		185,144.45		23-Nov-2004		8.000%		MN - 90.00%		Paid Off - 360		3/1/2004
54926332 1			125,000.00		123,750.47		18-Nov-2004		6.300%		FL - 87.00%		Paid Off - 360		2/1/2004
55342075 3			334,171.00		331,836.83		11-Nov-2004		7.400%		IL - 95.00%		Paid Off - 360		3/1/2004
55762470 3			342,000.00		340,259.99		24-Nov-2004		7.700%		OH - 95.00%		Paid Off - 360		5/1/2004
56447253 1			207,000.00		205,532.92		26-Nov-2004		5.990%		CA - 87.00%		Paid Off - 360		5/1/2004
56599616 1			136,800.00		136,016.63		16-Nov-2004		7.100%		CA - 95.00%		Paid Off - 360		5/1/2004
56616279 1			142,200.00		141,353.35		26-Nov-2004		6.900%		AZ - 90.00%		Paid Off - 360		5/1/2004
56727233 1			251,750.00		250,750.07		03-Nov-2004		8.150%		MD - 95.00%		Paid Off - 360		6/1/2004
56858616 1			234,650.00		233,588.65		04-Nov-2004		7.500%		IL - 95.00%		Paid Off - 360		6/1/2004
56859994 1			118,800.00		118,189.50		30-Nov-2004		7.650%		AZ - 90.00%		Paid Off - 360		5/1/2004
56898539 1			228,000.00		226,988.95		18-Nov-2004		7.600%		CA - 95.00%		Paid Off - 360		6/1/2004
56974355 1			125,400.00		124,865.67		10-Nov-2004		7.800%		IL - 95.00%		Paid Off - 360		6/1/2004
57036857 3			97,000.00		96,376.08		01-Nov-2004		6.500%		DE - 57.00%		Paid Off - 360		5/1/2004
57049694 1			67,500.00		67,209.49		12-Nov-2004		7.750%		FL - 90.00%		Paid Off - 360		6/1/2004
57160137 3			387,000.00		385,415.79		15-Nov-2004		8.000%		MD - 90.00%		Paid Off - 360		6/1/2004
57192759 1			77,600.00		77,201.22		01-Nov-2004		6.850%		MD - 79.00%		Paid Off - 360		6/1/2004
57242331 3			472,500.00		469,902.11		17-Nov-2004		6.500%		IL - 90.00%		Paid Off - 360		6/1/2004
57250615 3			85,800.00		85,319.09		08-Nov-2004		6.400%		FL - 65.00%		Paid Off - 360		6/1/2004
57263634 1			172,900.00		171,870.57		10-Nov-2004		6.900%		IL - 95.00%		Paid Off - 360		5/1/2004
57281313 3			438,900.00		436,633.95		29-Nov-2004		7.700%		FL - 95.00%		Paid Off - 360		5/1/2004
57298374 3			418,000.00		415,893.46		01-Nov-2004		6.950%		CA - 95.00%		Paid Off - 360		6/1/2004
57412058 1			165,000.00		164,002.03		01-Nov-2004		6.000%		NY - 67.00%		Paid Off - 360		6/1/2004
57416810 3			500,000.00		496,800.15		10-Nov-2004		5.700%		FL - 79.00%		Paid Off - 360		6/1/2004
57440950 3			369,000.00		366,931.88		05-Nov-2004		6.400%		CA - 90.00%		Paid Off - 360		6/1/2004
57479313 3			415,800.00		413,765.14		23-Nov-2004		7.100%		CA - 90.00%		Paid Off - 360		6/1/2004
57504730 1			125,875.00		125,207.38		17-Nov-2004		6.700%		FL - 95.00%		Paid Off - 360		6/1/2004
57555690 3			112,000.00		111,616.24		26-Nov-2004		8.950%		WI - 90.00%		Paid Off - 360		6/1/2004
57580979 1			164,200.00		163,464.63		19-Nov-2004		7.550%		IN - 95.00%		Paid Off - 360		6/1/2004
57587016 3			472,500.00		469,585.82		03-Nov-2004		5.950%		CA - 89.00%		Paid Off - 360		6/1/2004
57619835 1			84,550.00		84,152.11		09-Nov-2004		7.300%		MI - 95.00%		Paid Off - 360		6/1/2004
57653719 3			499,700.00		496,947.31		09-Nov-2004		6.490%		CA - 95.00%		Paid Off - 360		6/1/2004
57685273 1			218,500.00		217,565.20		08-Nov-2004		7.780%		RI - 95.00%		Paid Off - 360		6/1/2004
57693814 1			271,225.00		269,660.66		22-Nov-2004		6.250%		CA - 90.00%		Paid Off - 360		6/1/2004
57711715 3			313,500.00		311,776.32		22-Nov-2004		6.500%		CA - 95.00%		Paid Off - 360		6/1/2004
57721458 1			61,500.00		61,204.85		10-Nov-2004		7.200%		WI - 75.00%		Paid Off - 360		6/1/2004
57756991 1			102,600.00		102,121.93		19-Nov-2004		7.350%		FL - 95.00%		Paid Off - 360		6/1/2004
57759631 1			166,250.00		165,335.59		08-Nov-2004		6.500%		CA - 95.00%		Paid Off - 360		6/1/2004
Page 21 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
2004-HE2
December 27, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
57802993 1			136,800.00		136,030.81		09-Nov-2004		7.200%		CA - 90.00%		Paid Off - 360		6/1/2004
57851495 3			63,750.00		63,515.98		26-Nov-2004		8.550%		LA - 73.00%		Paid Off - 360		6/1/2004
57853855 3			399,000.00		397,008.45		16-Nov-2004		7.125%		CA - 95.00%		Paid Off - 360		6/1/2004
57871675 1			175,000.00		173,880.01		18-Nov-2004		5.700%		CA - 80.00%		Paid Off - 360		6/1/2004
57941379 1			208,000.00		206,819.08		16-Nov-2004		6.375%		CA - 80.00%		Paid Off - 360		6/1/2004
58011453 1			87,875.00		87,377.36		30-Nov-2004		7.100%		AZ - 95.00%		Paid Off - 360		6/1/2004
58048596 3			361,000.00		359,492.26		12-Nov-2004		7.900%		CA - 95.00%		Paid Off - 360		6/1/2004
58072257 1			247,500.00		246,481.70		24-Nov-2004		7.975%		CT - 90.00%		Paid Off - 360		6/1/2004
58142415 1			211,500.00		210,442.43		09-Nov-2004		6.990%		MN - 90.00%		Paid Off - 360		6/1/2004
71416382 1			165,750.00		164,922.83		19-Nov-2004		7.000%		CA - 75.00%		Paid Off - 360		6/1/2004
74330028 3			427,500.00		425,122.78		02-Nov-2004		7.250%		CA - 90.00%		Paid Off - 360		5/1/2004
75368662 3			256,000.00		255,081.39		02-Nov-2004		8.650%		CA - 80.00%		Paid Off - 360		6/1/2004
75790741 1			72,000.00		71,754.53		12-Nov-2004		8.900%		CA - 90.00%		Paid Off - 360		6/1/2004
76051705 3			400,000.00		398,190.78		23-Nov-2004		7.500%		CA - 89.00%		Paid Off - 360		6/1/2004
76272780 1			234,000.00		232,774.06		24-Nov-2004		6.750%		CA - 90.00%		Paid Off - 360		6/1/2004
76688100 3			187,200.00		186,283.52		24-Nov-2004		7.100%		NV - 90.00%		Paid Off - 360		6/1/2004
76752641 1			148,000.00		147,242.07		09-Nov-2004		7.300%		CA - 79.00%		Paid Off - 360		6/1/2004
77071082 1			324,000.00		322,218.20		04-Nov-2004		6.500%		CA - 90.00%		Paid Off - 360		6/1/2004
78130242 3			400,000.00		398,222.74		24-Nov-2004		7.590%		CA - 80.00%		Paid Off - 360		6/1/2004
3029401956 2			224,900.00		223,941.58		05-Nov-2004		6.875%		CT - 90.00%		Paid Off - 360		7/1/2004
3029402802 2			148,500.00		148,117.31		30-Nov-2004		8.250%		MD - 90.00%		Paid Off - 360		8/1/2004
3061400318 3			321,300.00		320,330.25		10-Nov-2004		7.500%		CA - 70.00%		Paid Off - 360		8/1/2004
3076401087 2			228,000.00		227,380.69		22-Nov-2004		7.990%		IL - 95.00%		Paid Off - 360		8/1/2004
3076401126 2			204,000.00		203,440.64		16-Nov-2004		8.000%		IL - 80.00%		Paid Off - 360		8/1/2004
3076401239 3			153,000.00		152,703.29		16-Nov-2004		9.625%		IL - 90.00%		Paid Off - 360		8/1/2004
5240403275 2			131,500.00		131,209.43		12-Nov-2004		9.000%		WA - 85.00%		Paid Off - 360		8/1/2004
5240403405 3			376,000.00		376,000.00		03-Nov-2004		8.125%		CA - 80.00%		Paid Off - 360		8/1/2004
5240403406 3			94,000.00		93,887.74		03-Nov-2004		11.875%		CA - 20.00%		Paid Off - 360		8/1/2004
5257400627 3			263,500.00		263,015.21		24-Nov-2004		9.875%		CO - 85.00%		Paid Off - 360		8/1/2004
5277401406 2			50,000.00		49,853.85		08-Nov-2004		7.625%		IL - 68.00%		Paid Off - 360		8/1/2004
56105596 1			145,350.00		144,766.83		30-Nov-2004		8.100%		NC - 95.00%		Repur/Subs - 360		6/1/2004
56743735 1			229,410.00		228,747.70		30-Nov-2004		9.700%		NJ - 90.00%		Repur/Subs - 360		6/1/2004
57826273 1			225,000.00		224,041.27		30-Nov-2004		7.800%		FL - 90.00%		Repur/Subs - 360		6/1/2004
58097270 1			120,308.00		119,785.03		30-Nov-2004		7.700%		TX - 90.00%		Repur/Subs - 360		6/1/2004
TOTAL			22,487,164.00		22,377,231.39
Page 22 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
2004-HE2
December 27, 2004 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
								Group 3		Group 2		Group 1		Total
Current
Number of Loans Liquidated							10		0		0		10
Collateral Principal Realized Loss/(Gain) Amount							~~275~~0.7600		0.00		0.00		~~275~~0.7600
Collateral Interest Realized Loss/(Gain) Amount							0.00		0.00		0.00		0.00
Net Liquidation Proceeds							~~397,924~~0.2400		0.00		0.00		~~397,924~~0.2400
Cumulative
Number of Loans Liquidated							1		0		0		1
Collateral Realized Loss/(Gain) Amount							275.76		0.00		0.00		275.76
Net Liquidation Proceeds							397,924.24		0.00		0.00		397,924.24
Page 20 of 25
Page 23 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
DEFAULT SPEEDS
								Group 3		Group 2		Group 1		Total
MDR							0.1600%		0.00%		0.00%		0.0400%
3 Months Avg MDR							0.0800%		0.00%		0.00%		0.0200%
12 Months Avg MDR							0.0803%		0.00%		0.00%		0.0201%
Avg MDR Since Cut-off							0.0803%		0.00%		0.00%		0.0201%
CDR							10.9400%		0.00%		0.00%		0.5300%
3 Months Avg CDR							0.9700%		0.00%		0.00%		0.2700%
12 Months Avg CDR							0.9739%		0.00%		0.00%		0.2711%
Avg CDR Since Cut-off							0.9739%		0.00%		0.00%		0.2711%
SDA							240.6500%		0.00%		0.00%		60.8100%
3 Months Avg SDA Approximation							140.1800%		0.00%		0.00%		30.9000%
12 Months Avg SDA Approximation							143.1896%		0.00%		0.00%		31.9009%
Avg SDA Since Cut-off Approximation							143.1896%		0.00%		0.00%		31.9009%
Loss Severity Approximation for Current Period							0.0700%		0.00%		0.00%		0.0700%
3 Months Avg Loss Severity Approximation							0.0300%		0.00%		0.00%		0.0300%
12 Months Avg Loss Severity Approximation							0.0301%		0.00%		0.00%		0.0301%
Avg Loss Severity Approximation Since Cut-off							0.0301%		0.00%		0.00%		0.0301%
Page 21 of 25
Page 24 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 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 22 of 25
Page 25 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			~~Original~~Current		~~Prior~~State &			~~Current~~Prior		~~State &~~Realized				Cumulative
													First
&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized
&			Principal		Principal	Realized		Note		LTV at		Original		Payment
Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group			Balance		Balance	Loss/(Gain)		Rate		Origination		Term		Date
TOTAL
410332 3
Page 26 of 28
			398,200.00		398,200.00	0.00		7.500%		CA - 80.00%		360		01-May-2004
TOTAL			398,200.00		398,200.00	0.00
Page 23 of 25
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Triggers and Adj. Cert. Report
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													115,~~752~~399,~~603~~604.5535
(2) Stated Principal Balance													~~885~~834,~~520~~056,~~847~~261.6377
60+ Day Delinquency % ( (1)/(2) )													01.2085%
(3) 38% of Senior Enhancement %													8.1464%
(ii) The quotient of ( (4)/(5) > (6))
(4) Aggregate Cumulative Realized Loss													275.76
(5) Cutoff Date Pool Principal Balance													907,139,208.94
Trigger Event Loss % ( (4)/(5) )													0.00000000%
(6) Applicable Loss %													0.00%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
							Group 3		Group 2		Group 1		Total
Net Monthly Excess Cashflow													32,~~149~~712,~~747~~325.3041
Net Monthly Excess Cashflow Alloc to Losses													~~275~~0.7600
Net Monthly Excess Cashflow Alloc to Unpaid Int													0.00
Current LIBOR Rate													12.~~615000~~180630%
Next LIBOR Rate													12.~~840000~~416880%
Page 24 of 25
Page 27 of 28
GSAMP Trust 2004-HE2
Mortgage Pass-Through Certificates
REMIC 2004-HE2
2004-HE2
September 27, 2004 Distribution
December 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
							Group 3		Group 2		Group 1		Total
Current Scheduled Payments													5,~~978~~740,~~788~~801.9871
Current Scheduled Payments 1 Month Prior													65,~~065~~857,~~802~~962.6744
Current Scheduled Payments 2 Month Prior													05,936,266.0077
Current Scheduled Payments 3 Month Prior													05,978,788.0098
Current Scheduled Payments 4 Month Prior													06,065,802.0067
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													29144,~~782~~398.6146
Delinq. 60+ Sched. Pmnts, 1 Month Prior													8118,~~627~~329.5034
Delinq. 60+ Sched. Pmnts, 2 Month Prior													063,173.0027
Delinq. 60+ Sched. Pmnts, 3 Month Prior													029,782.0061
Delinq. 60+ Sched. Pmnts, 4 Month Prior													08,627.0050
Delinq. 60+ Sched. Pmnts, 5 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior													0.00
Page 25 of 25
Page 28 of 28

Filing Compare · GS MORTGAGE SECURITIES CORP. GSAMP TRUST 2004-HE2