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


                                        FORM 8-K /A


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

           Date of Report (Date of earliest event reported):  November 26, 2004
                         (Date of earliest event reported)

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


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-117485-06                          13-6357101
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     November 26, 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:  Jan 06, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of November 26, 2004.



GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

				External Parties					Table of Contents

												Page
				Seller								Page
				Seller					1. Certificate Payment Report					2
				Goldman, Sachs & Co.					1. Certificate Payment Report					2
				Goldman, Sachs & Co.					2. Collection Account Report					4
									2. Collection Account Report					4
									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10
				Certificate Insurer(s)					5. Delinquency Report					10
									6. REO Report					13

									7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18
									9. Prepayment Detail Report					18
									10. Realized Loss Report					19
									11. Realized Loss Detail Report					22
				Servicer(s)					11. Realized Loss Detail Report					22
				Servicer(s)					12. Triggers and Adj. Cert. Report					23
				Litton Loan Servicing					12. Triggers and Adj. Cert. Report					23
				Litton Loan Servicing					13. Other Related Information					24
									13. Other Related Information					24


				Underwriter(s)
				Goldman, Sachs & Co.


									Total Number of Pages					24
									Total Number of Pages

				Dates					Contacts

				Cut-Off Date:		October 01, 2004			Bradley Gray
				Close Date:		October 28, 2004			Administrator
				First Distribution Date:		November 26, 2004			(714) 247-6275
									bradley.gray@db.com
									bradley.gray@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		November 26, 2004
									Factor Information:			(800) 735-7777
				Record Date:		November 24, 2004			Factor Information:			(800) 735-7777
									Main Phone Number:			(714) 247-6000
									Main Phone Number:			(714) 247-6000

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

				REVISED STATEMENT

				Class X deferred interest amount reflects the initial OC release to meet the initial Target.




Page 1 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior											Current
	Class		Original		Principal					Total		Realized		Deferred		Principal
	Class		Original		Principal					Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest		Principal		Distribution		Loss		Interest		Balance


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

A-1A	FLT,STE	$	148,594,000.00		148,594,000.00	276,359.04		1,750,774.71		2,027,133.75		0.00		0.00		146,843,225.29
A-1A	FLT,STE	$	148,594,000.00		148,594,000.00	276,359.04		1,750,774.71		2,027,133.75		0.00		0.00		146,843,225.29
A-1B	FLT,STE	$	37,149,000.00		37,149,000.00	70,886.23		437,699.57		508,585.80		0.00		0.00		36,711,300.43
A-2A	FLT,STE	$	77,099,000.00		77,099,000.00	131,590.32		2,301,233.80		2,432,824.12		0.00		0.00		74,797,766.20
A-2B	FLT,STE	$	41,803,000.00		41,803,000.00	77,746.32		0.00		77,746.32		0.00		0.00		41,803,000.00
A-2C	FLT,STE	$	23,637,000.00		23,637,000.00	47,388.08		0.00		47,388.08		0.00		0.00		23,637,000.00
A-2D	FLT,STE	$	74,388,000.00		74,388,000.00	138,948.00		1,200,963.81		1,339,911.81		0.00		0.00		73,187,036.19
M-1	MEZ,FLT	$	28,585,000.00		28,585,000.00	60,071.18		0.00		60,071.18		0.00		0.00		28,585,000.00
M-2	MEZ,FLT	$	24,359,000.00		24,359,000.00	61,001.53		0.00		61,001.53		0.00		0.00		24,359,000.00
M-3	MEZ,FLT	$	7,209,000.00		7,209,000.00	17,937.14		0.00		17,937.14		0.00		0.00		7,209,000.00
B-1	SUB,FLT	$	5,965,000.00		5,965,000.00	18,061.32		0.00		18,061.32		0.00		0.00		5,965,000.00
B-2	SUB,FLT	$	4,971,000.00		4,971,000.00	17,854.69		0.00		17,854.69		0.00		0.00		4,971,000.00
B-3	SUB,FLT	$	4,972,000.00		4,972,000.00	17,858.28		0.00		17,858.28		0.00		0.00		4,972,000.00
B-4	SUB,FLT	$	5,965,000.00		5,965,000.00	21,424.91		0.00		21,424.91		0.00		0.00		5,965,000.00
N	SUB	$	0.00		27,913,000.00	116,304.17		1,767,123.73		1,883,427.90		0.00		0.00		26,145,876.25
X	SUB	$	12,428,629.00		12,428,629.00	0.00		0.00		0.00		0.00		-513.28		12,428,115.72
UT-R	RES	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			497,124,629.00		525,037,629.00	1,073,431.21		7,457,795.62		8,531,226.83		0.00		-513.28		517,579,320.08
Total




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

								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	10/28/04		11/25/04		A-Act/360	36242DHJ5		148,594,000.00		1,000.000000		1.859826		11.782271		13.642097	988.217729
A-1B	10/28/04		11/25/04		A-Act/360	36242DHK2		37,149,000.00		1,000.000000		1.908160		11.782271		13.690430	988.217729
A-2A	10/28/04		11/25/04		A-Act/360	36242DHL0		77,099,000.00		1,000.000000		1.706771		29.847778		31.554548	970.152222
A-2B	10/28/04		11/25/04		A-Act/360	36242DHM8		41,803,000.00		1,000.000000		1.859826		0.000000		1.859826	1,000.000000
A-2C	10/28/04		11/25/04		A-Act/360	36242DHN6		23,637,000.00		1,000.000000		2.004826		0.000000		2.004826	1,000.000000
A-2D	10/28/04		11/25/04		A-Act/360	36242DHP1		74,388,000.00		1,000.000000		1.867882		16.144591		18.012473	983.855409
M-1	10/28/04		11/25/04		A-Act/360	36242DHQ9		28,585,000.00		1,000.000000		2.101493		0.000000		2.101493	1,000.000000
M-2	10/28/04		11/25/04		A-Act/360	36242DHR7		24,359,000.00		1,000.000000		2.504271		0.000000		2.504271	1,000.000000
M-3	10/28/04		11/25/04		A-Act/360	36242DHS5		7,209,000.00		1,000.000000		2.488159		0.000000		2.488159	1,000.000000
B-1	10/28/04		11/25/04		A-Act/360	36242DHT3		5,965,000.00		1,000.000000		3.027883		0.000000		3.027883	1,000.000000
B-2	10/28/04		11/25/04		A-Act/360	36242DHU0		4,971,000.00		1,000.000000		3.591770		0.000000		3.591770	1,000.000000
B-3	10/28/04		11/25/04		A-Act/360	36242DHV8		4,972,000.00		1,000.000000		3.591770		0.000000		3.591770	1,000.000000
B-4	10/28/04		11/25/04		A-Act/360	36242DHW6		5,965,000.00		1,000.000000		3.591770		0.000000		3.591770	1,000.000000
N	10/25/04		11/24/04		A-30/360	36242DHX4		27,913,000.00		1,000.000000		4.166667		63.308270		67.474936	936.691730
X	10/28/04		11/24/04		A-30/360	36242DHY2		12,428,629.00		1,000.000000		0.000000		0.000000		0.000000	999.958702
UT-R	10/28/04		11/24/04		A-30/360	36242DHZ9		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

Distribution to Date - REMIC II
																Current


	Original				Unscheduled	Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal	Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1A	148,594,000.00		276,359.04		1,623,044.33	127,730.38		1,750,774.71		2,027,133.75		0.00		0.00		146,843,225.29
A-1B	37,149,000.00		70,886.23		405,766.54	31,933.03		437,699.57		508,585.80		0.00		0.00		36,711,300.43
A-2A	77,099,000.00		131,590.32		2,187,366.60	113,867.20		2,301,233.80		2,432,824.12		0.00		0.00		74,797,766.20
A-2B	41,803,000.00		77,746.32		0.00	0.00		0.00		77,746.32		0.00		0.00		41,803,000.00
A-2C	23,637,000.00		47,388.08		0.00	0.00		0.00		47,388.08		0.00		0.00		23,637,000.00
A-2D	74,388,000.00		138,948.00		1,141,539.00	59,424.81		1,200,963.81		1,339,911.81		0.00		0.00		73,187,036.19
M-1	28,585,000.00		60,071.18		0.00	0.00		0.00		60,071.18		0.00		0.00		28,585,000.00
M-2	24,359,000.00		61,001.53		0.00	0.00		0.00		61,001.53		0.00		0.00		24,359,000.00
M-3	7,209,000.00		17,937.14		0.00	0.00		0.00		17,937.14		0.00		0.00		7,209,000.00
B-1	5,965,000.00		18,061.32		0.00	0.00		0.00		18,061.32		0.00		0.00		5,965,000.00
B-2	4,971,000.00		17,854.69		0.00	0.00		0.00		17,854.69		0.00		0.00		4,971,000.00
B-3	4,972,000.00		17,858.28		0.00	0.00		0.00		17,858.28		0.00		0.00		4,972,000.00
B-4	5,965,000.00		21,424.91		0.00	0.00		0.00		21,424.91		0.00		0.00		5,965,000.00
N	0.00		116,304.17		0.00	0.00		1,767,123.73		1,883,427.90		0.00		0.00		26,145,876.25
X	12,428,629.00		0.00		0.00	0.00		0.00		0.00		0.00		-513.28		12,428,115.72
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total	497,124,629.00		1,073,431.21		5,357,716.47	332,955.42		7,457,795.62		8,531,226.83		0.00		-513.28		517,579,320.08


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

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

Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	2.30875%		148,594,000.00		276,359.04	0.00		0.00		0.00		276,359.04		276,359.04		0.00
A-1B	2.36875%		37,149,000.00		70,886.23	0.00		0.00		0.00		70,886.23		70,886.23		0.00
A-2A	2.11875%		77,099,000.00		131,590.32	0.00		0.00		0.00		131,590.32		131,590.32		0.00
A-2B	2.30875%		41,803,000.00		77,746.32	0.00		0.00		0.00		77,746.32		77,746.32		0.00
A-2C	2.48875%		23,637,000.00		47,388.08	0.00		0.00		0.00		47,388.08		47,388.08		0.00
A-2D	2.31875%		74,388,000.00		138,948.00	0.00		0.00		0.00		138,948.00		138,948.00		0.00
M-1	2.60875%		28,585,000.00		60,071.18	0.00		0.00		0.00		60,071.18		60,071.18		0.00
M-2	3.10875%		24,359,000.00		61,001.53	0.00		0.00		0.00		61,001.53		61,001.53		0.00
M-3	3.08875%		7,209,000.00		17,937.14	0.00		0.00		0.00		17,937.14		17,937.14		0.00
B-1	3.75875%		5,965,000.00		18,061.32	0.00		0.00		0.00		18,061.32		18,061.32		0.00
B-2	4.45875%		4,971,000.00		17,854.69	0.00		0.00		0.00		17,854.69		17,854.69		0.00
B-3	4.45875%		4,972,000.00		17,858.28	0.00		0.00		0.00		17,858.28		17,858.28		0.00
B-4	4.45875%		5,965,000.00		21,424.91	0.00		0.00		0.00		21,424.91		21,424.91		0.00
N	5.00000%		27,913,000.00		116,304.17	0.00		0.00		0.00		116,304.17		116,304.17		0.00
X	-0.05506%		12,428,629.00		0.00	0.00		0.00		0.00		0.00		-513.28		513.28
UT-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			525,037,629.00		1,073,431.21	0.00		0.00		0.00		1,073,431.21		1,072,917.93		513.28



Page 3 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
									Group 2		Group 1		Total
Principal Collections									3,502,513.39		2,188,671.61		5,691,185.00
Principal Withdrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									3,502,513.39		2,188,671.61		5,691,185.00
Interest Collections									1,489,192.13		1,279,434.19		2,768,626.32
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Fees									-23,448.40		-21,685.47		-45,133.88
Interest Other Accounts													116,549.40
TOTAL NET INTEREST									1,465,743.72		1,257,748.71		2,840,041.84
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													8,531,226.84



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										173,292.01		159,663.41		332,955.42
Curtailments										7,340.02		13,831.87		21,171.89
Prepayments In Full										3,321,881.36		2,015,176.33		5,337,057.69
Repurchased/Substitutions										0.00		0.00		0.00
Liquidations										0.00		0.00		0.00
Insurance Principal										0.00		0.00		0.00
Other Additional Principal										0.00		0.00		0.00
Delinquent Principal										-141,226.69		-124,920.74		-266,147.43
Realized Losses										-0.00		-0.00		-0.00
Advanced Principal										141,226.69		124,920.74		266,147.43
TOTAL PRINCIPAL COLLECTED										3,502,513.39		2,188,671.61		5,691,185.00


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



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





Page 4 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									1,578,492.26		1,354,289.65		2,932,781.91
Repurchased/Substitution Interest									0.00		0.00		0.00
Liquidation Interest									0.00		0.00		0.00
Insurance Interest									0.00		0.00		0.00
Other Additional Interest									0.00		0.00		0.00
Prepayment Interest Shortfalls									-0.00		-0.00		-0.00
Delinquent Interest									-1,265,050.42		-1,063,774.50		-2,328,824.92
Compensating Interest									0.00		0.00		0.00
Civil Relief Act Shortfalls									-0.00		-0.00		-0.00
Interest Advanced									1,175,750.29		988,919.04		2,164,669.33
TOTAL INTEREST COLLECTED									1,489,192.13		1,279,434.19		2,768,626.32


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



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
									Group 2		Group 1		Total
Prepayment Charges													116,549.40
Interest Cap Payment													0.00
TOTAL INTEREST OTHER ACCOUNTS													#######



INTEREST - FEES
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									22,287.89		20,691.78		42,979.67
Trustee Fees									1,160.52		993.69		2,154.21
TOTAL INTEREST FEES									23,448.40		21,685.47		45,133.88




Page 5 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
									Group 2		Group 1		Total
Beginning Excess Reserve Fund Account Balance													0.00
Basis Risk CarryOver Deposit													0.00
Interest Cap Payment Deposit													0.00
Basis Risk CarryOver Amount Paid													0.00
Interest Cap Pmt Amount Released to Class X													0.00
Ending Excess Reserve Fund Account Balance													0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Overcollateralized Amount													12,428,115.72
Overcollateralization Reduction Amount													513.28
Overcollateralization Deficiency Amount													0.00
Overcollateralization Target Amount													12,428,115.72





Page 6 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Collateral Report


COLLATERAL



										Group 2		Group 1		Total



Loan Count:


Original									1,441		1,457		2,898
Prior									1,441		1,457		2,898
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-15		-13		-28
Repurchases									-0		-0		-0
Liquidations									-0		-0		-0
Current									1,426		1,444		2,870
Principal Balance:


Original									267,811,249.81		229,313,379.02		497,124,628.83
Prior									267,811,249.81		229,313,379.02		497,124,628.83
Prefunding									0.00		0.00		0.00
Scheduled Principal									-173,292.01		-159,663.41		-332,955.42
Partial Prepayments									-7,340.02		-13,831.87		-21,171.89
Full Voluntary Prepayments									-3,321,881.36		-2,015,176.33		-5,337,057.69
Repurchases									-0.00		-0.00		-0.00
Liquidations									-0.00		-0.00		-0.00
Current									264,308,736.42		227,124,707.41		491,433,443.83





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									7.07286%		7.08702%		7.07939%
Weighted Average Coupon Prior									7.07286%		7.08702%		7.07939%
Weighted Average Coupon Current									7.07286%		7.08702%		7.07939%
Weighted Average Months to Maturity Original									351		347		349
Weighted Average Months to Maturity Prior									351		347		349
Weighted Average Months to Maturity Current									351		347		349
Weighted Avg Remaining Amortization Term Original									351		347		349
Weighted Avg Remaining Amortization Term Prior									351		347		349
Weighted Avg Remaining Amortization Term Current									351		347		349
Weighted Average Seasoning Original									5.01		4.52		4.78
Weighted Average Seasoning Prior									5.01		4.52		4.78
Weighted Average Seasoning Current									5.01		4.52		4.78









Page 8 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.69451%		5.64347%		5.67069%
Weighted Average Margin Prior									5.69451%		5.64347%		5.67069%
Weighted Average Margin Current									5.69451%		5.64347%		5.67069%
Weighted Average Max Rate Original									14.04686%		13.97966%		14.01550%
Weighted Average Max Rate Prior									14.04686%		13.97966%		14.01550%
Weighted Average Max Rate Current									14.04686%		13.97966%		14.01550%
Weighted Average Min Rate Original									7.04686%		6.97966%		7.01550%
Weighted Average Min Rate Prior									7.04686%		6.97966%		7.01550%
Weighted Average Min Rate Current									7.04686%		6.97966%		7.01550%
Weighted Average Cap Up Original									1.49985%		1.49831%		1.49913%
Weighted Average Cap Up Prior									1.49985%		1.49831%		1.49913%
Weighted Average Cap Up Current									1.49985%		1.49831%		1.49913%
Weighted Average Cap Down Original									1.49985%		1.49831%		1.49913%
Weighted Average Cap Down Prior									1.49985%		1.49831%		1.49913%
Weighted Average Cap Down Current									1.49985%		1.49831%		1.49913%




SERVICING FEES & ADVANCES

										Group 2		Group 1		Total




Current Servicing Fees									22,287.89		20,691.78		42,979.67
Delinquent Servicing Fees									89,300.13		74,855.46		164,155.59
TOTAL SERVICING FEES									111,588.02		95,547.24		207,135.27


Total Servicing Fees									111,588.02		95,547.24		207,135.27
Compensating Interest									-0.00		-0.00		-0.00
Delinquent Servicing Fees									-89,300.13		-74,855.46		-164,155.59
COLLECTED SERVICING FEES									22,287.89		20,691.78		42,979.68


Total Advanced Interest									1,175,750.29		988,919.04		2,164,669.33
Total Advanced Principal									141,226.69		124,920.74		266,147.43
Aggregate Advances with respect to this Distribution									1,316,976.98		1,113,839.78		2,430,816.76





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


Ending Pool Stated Principal Balance									264,308,736.42		227,124,707.41		491,433,443.83
Weighted Average Net Mortgage Rate									6.567657%		6.581816%		6.574188%




Page 9 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			7,564,507.25		2,375,076.07		946,722.79		10,886,306.11
			% Balance			1.54%		0.48%		0.19%		2.22%
			# Loans			43		13		7		63
			% # Loans			1.50%		0.45%		0.24%		2.20%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		131,614.68		131,614.68
			% Balance		0.00%	0.00%		0.00%		0.03%		0.03%
			# Loans		0	0		0		1		1
			% # Loans		0.00%	0.00%		0.00%		0.03%		0.03%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	7,564,507.25		2,375,076.07		1,078,337.47		11,017,920.79
			% Balance		0.00%	1.54%		0.48%		0.22%		2.24%
			# Loans		0	43		13		8		64
			% # Loans		0.00%	1.50%		0.45%		0.28%		2.23%









Page 10 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			4,077,978.51		280,126.09		628,889.35		4,986,993.95
			% Balance			1.80%		0.12%		0.28%		2.20%
			# Loans			23		1		3		27
			% # Loans			1.59%		0.07%		0.21%		1.87%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	4,077,978.51		280,126.09		628,889.35		4,986,993.95
			% Balance		0.00%	1.80%		0.12%		0.28%		2.20%
			# Loans		0	23		1		3		27
			% # Loans		0.00%	1.59%		0.07%		0.21%		1.87%










Page 11 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			3,486,528.74		2,094,949.98		317,833.44		5,899,312.16
			% Balance			1.32%		0.79%		0.12%		2.23%
			# Loans			20		12		4		36
			% # Loans			1.40%		0.84%		0.28%		2.52%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		131,614.68		131,614.68
			% Balance		0.00%	0.00%		0.00%		0.05%		0.05%
			# Loans		0	0		0		1		1
			% # Loans		0.00%	0.00%		0.00%		0.07%		0.07%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	3,486,528.74		2,094,949.98		449,448.12		6,030,926.84
			% Balance		0.00%	1.32%		0.79%		0.17%		2.28%
			# Loans		0	20		12		5		37
			% # Loans		0.00%	1.40%		0.84%		0.35%		2.59%









Page 12 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
REO Report
Loan Number			Original		Stated			Current		State &

													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment

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



TOTAL



Page 13 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated			Current		State &

													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date




TOTAL



Page 14 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

										Group 2		Group 1		Total




Current


Number of Paid in Full Loans									15		13		28
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									15		13		28
Curtailments Amount									7,340.02		13,831.87		21,171.89
Paid in Full Balance									3,321,881.36		2,015,176.33		5,337,057.69
Repurchased Loans Balance									0.00		0.00		0.00
Total Prepayment Amount									3,329,221.38		2,029,008.20		5,358,229.58

Cumulative


Number of Paid in Full Loans									15		13		28
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									15		13		28
Paid in Full Balance									3,321,881.36		2,015,176.33		5,337,057.69
Repurchased Loans Balance									0.00		0.00		0.00
Curtailments Amount									7,340.02		13,831.87		21,171.89
Total Prepayment Amount									3,329,221.38		2,029,008.20		5,358,229.58










Page 15 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

										Group 2		Group 1		Total



SMM									1.24%		0.89%		1.08%
3 Months Avg SMM									1.24%		0.89%		1.08%
12 Months Avg SMM									1.24%		0.89%		1.08%
Avg SMM Since Cut-off									1.24%		0.89%		1.08%


CPR									13.95%		10.12%		12.20%
3 Months Avg CPR									13.95%		10.12%		12.20%
12 Months Avg CPR									13.95%		10.12%		12.20%
Avg CPR Since Cut-off									13.95%		10.12%		12.20%


PSA									1,393.24%		1,118.76%		1,275.59%
3 Months Avg PSA Approximation									1,393.24%		1,118.77%		1,275.59%
12 Months Avg PSA Approximation									1,393.24%		1,118.77%		1,275.59%
Avg PSA Since Cut-off Approximation									1,393.24%		1,118.77%		1,275.59%










Page 16 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution






PREPAYMENT CALCULATION METHODOLOGY

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

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

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

	Weighted Average Seasoning (WAS)

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




Page 17 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
Loan Number			Original						Current		State &		Type Prepayment

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

311146664 1			110,000.00		109,471.80		30-Oct-2004		7.990%		NJ - 52.63%		Paid Off - 360		4/1/2004
311146664 1			110,000.00		109,471.80		30-Oct-2004		7.990%		NJ - 52.63%		Paid Off - 360		4/1/2004
312235123 1			284,750.00		282,595.46		30-Oct-2004		6.990%		CA - 85.00%		Paid Off - 360		2/1/2004
401158969 2			153,000.00		151,897.58		30-Oct-2004		7.499%		IL - 85.00%		Paid Off - 360		3/1/2004
403107778 2			296,000.00		294,757.51		30-Oct-2004		7.875%		CA - 80.00%		Paid Off - 360		5/1/2004
403295058 1			73,800.00		73,516.00		30-Oct-2004		6.990%		NY - 90.00%		Paid Off - 360		7/1/2004
404019935 1			69,000.00		68,890.64		30-Oct-2004		11.625%		CA - 20.00%		Paid Off - 180		6/1/2004
404129160 1			265,500.00		264,703.81		30-Oct-2004		7.500%		WI - 90.00%		Paid Off - 360		7/1/2004
404142325 1			90,000.00		89,617.94		30-Oct-2004		6.880%		CA - 60.00%		Paid Off - 360		6/1/2004
404195128 2			61,500.00		61,329.46		30-Oct-2004		8.999%		FL - 15.00%		Paid Off - 180		6/1/2004
404231366 1			265,000.00		264,033.89		30-Oct-2004		6.500%		AL - 79.10%		Paid Off - 360		7/1/2004
404274471 2			175,000.00		174,613.21		30-Oct-2004		8.999%		FL - 57.51%		Paid Off - 360		7/1/2004
404285869 2			328,000.00		326,714.99		30-Oct-2004		6.125%		CA - 80.00%		Paid Off - 360		7/1/2004
404308432 2			134,100.00		133,587.04		30-Oct-2004		6.250%		CA - 90.00%		Paid Off - 360		7/1/2004
405075044 2			224,400.00		223,629.34		30-Oct-2004		6.875%		GA - 71.92%		Paid Off - 360		7/1/2004
405131425 2			256,000.00		255,020.76		30-Oct-2004		6.250%		CA - 80.00%		Paid Off - 360		7/1/2004
405132257 1			42,750.00		42,688.03		30-Oct-2004		10.990%		CA - 15.00%		Paid Off - 180		7/1/2004
405174282 2			337,500.00		336,671.70		30-Oct-2004		8.490%		CA - 90.00%		Paid Off - 360		7/1/2004
405174734 2			159,200.00		158,698.69		30-Oct-2004		7.250%		RI - 80.00%		Paid Off - 360		7/1/2004
405185629 1			140,000.00		139,636.14		30-Oct-2004		6.750%		NJ - 68.29%		Paid Off - 360		8/1/2004
405197274 1			220,000.00		220,000.00		30-Oct-2004		6.500%		OH - 80.00%		Paid Off - 360		7/1/2004
405200461 2			468,000.00		466,840.13		30-Oct-2004		6.990%		CA - 88.30%		Paid Off - 360		8/1/2004
405209852 2			110,637.00		110,329.42		30-Oct-2004		7.875%		MD - 80.00%		Paid Off - 360		7/1/2004
405211025 1			187,200.00		186,690.86		30-Oct-2004		7.990%		MD - 80.00%		Paid Off - 360		7/1/2004
405242008 1			57,000.00		56,855.51		30-Oct-2004		6.875%		TX - 75.00%		Paid Off - 360		8/1/2004
405254936 1			217,000.00		216,476.25		30-Oct-2004		7.125%		CA - 44.74%		Paid Off - 360		8/1/2004
406098575 2			342,000.00		342,000.00		30-Oct-2004		7.500%		CA - 90.00%		Paid Off - 360		8/1/2004
406098765 2			91,200.00		91,059.50		30-Oct-2004		9.333%		GA - 80.00%		Paid Off - 360		8/1/2004
406112191 2			195,000.00		194,732.03		30-Oct-2004		9.875%		FL - 75.00%		Paid Off - 360		8/1/2004


TOTAL			5,353,537.00		5,337,057.69
TOTAL


Page 18 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



										Group 2		Group 1		Total


Current
Current



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

Cumulative
Cumulative



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










Page 19 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution


DEFAULT SPEEDS



										Group 2		Group 1		Total



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


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


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


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












Page 20 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 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 21 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative
														Cumulative
&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 22 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
									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													1,151,137.85
(2) Stated Principal Balance													491,433,443.83
60+ Day Delinquency % ( (1)/(2) )													0.23%
(3) 38% of Senior Enhancement %													7.30%

(ii) The quotient of ( (4)/(5) > (6))
(4) Aggregate Cumulative Realized Loss													0.00
(5) Cutoff Date Pool Principal Balance													502,868,307.00
Trigger Event Loss % ( (4)/(5) )													0.00%
(6) Applicable Loss %													0.00%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Net Monthly Excess Cashflow													1,766,878.51
Net Monthly Excess Cashflow Alloc to Losses													0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int													0.00

Current LIBOR Rate													1.958750%
Next LIBOR Rate													2.180630%




Page 23 of 24
GSAMP Trust 2004-AHL1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-AHL1

November 26, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Current Scheduled Payments													3,265,737.33
Current Scheduled Payments 1 Month Prior													0.00
Current Scheduled Payments 2 Month Prior													0.00
Current Scheduled Payments 3 Month Prior													0.00
Current Scheduled Payments 4 Month Prior													0.00
Current Scheduled Payments 5 Month Prior													0.00
Current Scheduled Payments 6 Month Prior													0.00
Current Scheduled Payments 7 Month Prior													0.00
Current Scheduled Payments 8 Month Prior													0.00
Current Scheduled Payments 9 Month Prior													0.00
Current Scheduled Payments 10 Month Prior													0.00
Current Scheduled Payments 11 Month Prior													0.00

Delinquent 60+ Scheduled Payments													24,900.25
Delinq. 60+ Sched. Pmnts, 1 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 2 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior													0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior													0.00




Page 24 of 24

GS Mortgage GSAMP Trust 2004 - AHL 8-K