

                           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):  September 22, 2003


                            GS Mortgage Securities Corp.,
                 (as depositor, Ocwen Federal Bank FSB, as Servicer,
                        NC Capital Corporation as Responsible Party,
                 and Deutsche Bank National Trust Company, as Trustee).


            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-100818-09                         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


     Item 5.  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 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     September 22, 2003.




                                     SIGNATURE


               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,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of May 1,2003.


          Date:  Oct 01, 2003               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of September 22, 2003.


	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates


	September 22, 2003 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
			14.	Other Related Information				26
			15.	Additional Certificate Report				27


				Total Number of Pages				27



			CONTACTS

				Administrator: Valerie Delgado
				Direct Phone Number: (714)247-6273
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

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



ISSUANCE INFORMATION

	Seller:		Goldman Sachs Mortgage Securities					Cut-Off Date: May 1, 2003
	Certificate Insurer(s):							Closing Date: May 28, 2003
								First Payment Date: June 20, 2003
	Servicer(s):		Ocwen Federal Master Servicer


								Distribution Date: September 22, 2003
	Underwriter(s):		Goldman, Sachs & Co. Lead Underwriter					Record Date: September 19, 2003
			Banc One Capital Markets Underwriter






						Page 1 of 27					© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	UPPER TIER REMIC
	Certificate Payment Report for September 22, 2003 Distribution


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

A-1	FLT,STEP	183,528,000.00			170,629,496.46	226,668.80	6,351,111.29	6,577,780.09	-	-	164,278,385.17
A-2A	FLT,STEP	125,852,000.00			116,808,416.12	136,978.92	4,726,953.43	4,863,932.35	-	-	112,081,462.69
A-2B	FLT,STEP	42,418,000.00			42,418,000.00	65,287.36	-	65,287.36	-	-	42,418,000.00
M-1	MEZ,FLT	25,407,000.00			25,407,000.00	45,156.97	-	45,156.97	-	-	25,407,000.00
M-2	MEZ,FLT	23,888,000.00			23,888,000.00	65,874.28	-	65,874.28	-	-	23,888,000.00
M-3		7,600,000.00			7,600,000.00	23,743.11	-	23,743.11	-	-	7,600,000.00
B-1		10,424,000.00			10,424,000.00	52,143.08	-	52,143.08	-	-	10,424,000.00
B-2		6,515,000.00			6,515,000.00	30,500.36	-	30,500.36	-	-	6,515,000.00
X		8,686,640.55			8,686,372.81	1,889,426.71	-	1,889,426.71	-	-	8,686,372.81
P		-			-	179,767.89	-	179,767.89	-	-	-
UT-R		-			-	-	-	-	-	-	-


Total		434,318,640.55			412,376,285.39	2,715,547.49	11,078,064.72	13,793,612.21	-	-	401,298,220.67


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

A-1	08/20/03	09/21/03		A-Act/360	36228FSS6	183,528,000.00	929.719152	1.235064	34.605680	35.840744	895.113471
A-2A	08/20/03	09/21/03		A-Act/360	36228FST4	125,852,000.00	928.141119	1.088413	37.559621	38.648034	890.581498
A-2B	08/20/03	09/21/03		A-Act/360	36228FSZ0	42,418,000.00	1,000.000000	1.539143	-	1.539143	1,000.000000
M-1	08/20/03	09/21/03		A-Act/360	36228FSU1	25,407,000.00	1,000.000000	1.777344	-	1.777344	1,000.000000
M-2	08/20/03	09/21/03		A-Act/360	36228FSV9	23,888,000.00	1,000.000000	2.757631	-	2.757631	1,000.000000
M-3	08/20/03	09/21/03		A-Act/360	36228FSW7	7,600,000.00	1,000.000000	3.124093	-	3.124093	1,000.000000
B-1	08/20/03	09/21/03		A-Act/360	36228FSX5	10,424,000.00	1,000.000000	5.002214	-	5.002214	1,000.000000
B-2	08/20/03	09/21/03		A-Act/360	36228FSY3	6,515,000.00	1,000.000000	4.681560	-	4.681560	1,000.000000
X	08/20/03	09/21/03		A-Act/360	36228FTA4	8,686,640.55	48,472.439463	217.509485	-	217.509485	47,197.140382
P	08/20/03	09/21/03		A-Act/360	36228FTB2	-	-	-	-	-	-
UT-R	08/20/03	09/21/03		A-Act/360	36228FTC0	-	-	-	-	-	-


							Page 2 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	UPPER TIER REMIC
	Certificate Payment Report for September 22, 2003 Distribution


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

A-1	183,528,000.00		858,522.15		18,595,166.40	654,448.43	19,249,614.83	20,108,136.98	-	-	164,278,385.17
A-2A	125,852,000.00		520,378.83		13,091,435.76	679,101.55	13,770,537.31	14,290,916.14	-	-	112,081,462.69
A-2B	42,418,000.00		236,641.36		-	-	-	236,641.36	-	-	42,418,000.00
M-1	25,407,000.00		163,206.02		-	-	-	163,206.02	-	-	25,407,000.00
M-2	23,888,000.00		236,505.94		-	-	-	236,505.94	-	-	23,888,000.00
M-3	7,600,000.00		85,123.13		-	-	-	85,123.13	-	-	7,600,000.00
B-1	10,424,000.00		186,192.10		-	-	-	186,192.10	-	-	10,424,000.00
B-2	6,515,000.00		108,960.42		-	-	-	108,960.42	-	-	6,515,000.00
X	8,686,640.55		8,059,844.68		267.74	-	267.74	8,060,112.42	-	-	8,686,372.81
P	-		460,468.05		-	-	-	460,468.05	-	-	-
UT-R	-		-		-	-	-	-	-	-	-


Total	434,318,640.55		10,915,842.69		31,686,869.90	1,333,549.98	33,020,419.88	43,936,262.57	-	-	401,298,220.67


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

A-1	1.45000%	170,629,496.46			226,795.04	126.24	-	-	226,668.80	226,668.80	-
A-2A	1.28000%	116,808,416.12			137,055.21	76.29	-	-	136,978.92	136,978.92	-
A-2B	1.68000%	42,418,000.00			65,323.72	36.36	-	-	65,287.36	65,287.36	-
M-1	1.94000%	25,407,000.00			45,182.12	25.15	-	-	45,156.97	45,156.97	-
M-2	3.01000%	23,888,000.00			65,910.97	36.69	-	-	65,874.28	65,874.28	-
M-3	3.41000%	7,600,000.00			23,756.33	13.22	-	-	23,743.11	23,743.11	-
B-1	5.46000%	10,424,000.00			52,172.12	29.04	-	-	52,143.08	52,143.08	-
B-2	5.11000%	6,515,000.00			30,517.35	16.99	-	-	30,500.36	30,500.36	-
X		421,062,658.20			1,889,426.94	-	-	-	1,889,426.94	1,889,426.71	0.02
P		-			-	-	-	-	-	179,767.89	-
UT-R		-			-	-	-	-	-	-	-


Total		824,752,570.78			2,536,139.80	359.97	-	-	2,535,779.83	2,715,547.49	0.02


							Page 3 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Collection Account Report for September 22, 2003 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					4,726,953.43	6,351,111.29	11,078,064.72
	Principal Withdrawls					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					4,726,953.43	6,351,111.29	11,078,064.72

	Interest Collections					1,212,616.36	1,343,603.89	2,556,220.25
	Interest Withdrawals					0.00	0.00	0.00
	Interest Fees					(9,436.57)	(11,004.08)	(20,440.65)
	Interest Other Accounts					0.00	179,767.89	179,767.89
	TOTAL NET INTEREST					1,203,179.79	1,512,367.70	2,715,547.49

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					5,930,133.22	7,863,478.99	13,793,612.21


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					166,722.64	158,733.96	325,456.60
	Curtailments					14,192.89	7,896.76	22,089.65
	Prepayments in Full					4,546,037.90	6,184,480.57	10,730,518.47
	Repurchased Principal Amounts					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Current Realized Loss of Principal						0.00	0.00
	Supplemental Realized Loss\Gain of Principal					0.00	0.00	0.00
	Subtitution Shortfall Principal					0.00	0.00	0.00
	Loan Adjustment Principal					0.00	0.00	0.00
	Delinquent Principal					(151,207.08)	(142,860.65)	(294,067.73)
	Advanced Principal					151,207.08	142,860.65	294,067.73

	TOTAL PRINCIPAL COLLECTED					4,726,953.43	6,351,111.29	11,078,064.72


				Page 4 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Collection Account Report for September 22, 2003 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					1,286,992.17	1,422,320.59	2,709,312.76
	Repurchased Interest					0.00	0.00	0.00
	Liquidation Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Prepayment Interest Shortfalls					(31,335.61)	(39,617.06)	(70,952.67)
	Realized Losses of Interest					0.00	0.00	0.00
	Compensating Interest					31,335.61	39,617.06	70,952.67
	Relief Act Interest Shortfalls					(359.97)	0.00	(359.97)
	Substitution Shortfall Interest					0.00	0.00	0.00
	Loan Adjustment Interest					0.00	0.00	0.00
	Delinquent Interest					(1,150,054.87)	(1,263,837.38)	(2,413,892.25)
	Interest Advanced					1,076,039.03	1,185,120.68	2,261,159.71

	TOTAL INTEREST COLLECTED					1,212,616.36	1,343,603.89	2,556,220.25


				Page 5 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Collection Account Report for September 22, 2003 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses					0.00	0.00	0.00
	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						GROUP 2	GROUP 1	TOTAL

	Prepayment Charges					0.00	179,767.89	179,767.89
	Interest Cap Payments					0.00	0.00	0.00

	TOTAL INTEREST OTHER ACCOUNTS					0.00	179,767.89	179,767.89


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					8,774.25	10,291.81	19,066.06
	Trustee Fee					662.32	712.27	1,374.59

	TOTAL INTEREST OTHER FEES					9,436.57	11,004.08	20,440.65


				Page 6 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Credit Enhancement Report for September 22, 2003 Distribution


	Credit Enhancement Report


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 Interest							0.00
	Ending Excess Reserve Fund Account Balance							0.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Overcollateralized Amount							8,686,372.81

	Specified Overcollateralized Amount							8,686,372.81


				Page 7 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Collateral Report for September 22, 2003 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					1079	1532	2611
	Prior					1,045	1,461	2,506
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(18)	(40)	(58)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					1,027	1,421	2,448

	*Principal Balance:*
	Original					207,739,888.98	226,578,751.57	434,318,640.55
	Prior					198,696,205.70	213,680,079.69	412,376,285.39
	Prefunding					-	-	-
	Scheduled Principal					(166,722.64)	(158,733.96)	(325,456.60)
	Partial and Full Voluntary Prepayments					(4,560,230.79)	(6,192,377.33)	(10,752,608.12)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					193,969,252.27	207,328,968.40	401,298,220.67

PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Collateral Report for September 22, 2003 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					7.769482%	8.007004%	7.893395%
	Weighted Average Coupon Prior					7.770161%	7.990577%	7.884996%
	Weighted Average Coupon Current					7.772623%	7.987571%	7.884002%
	Weighted Average Months to Maturity Original					346	352	349
	Weighted Average Months to Maturity Prior					(265)	(707)	(494)
	Weighted Average Months to Maturity Current					(259)	(705)	(489)
	Weighted Avg Remaining Amortization Term Original					345	350	348
	Weighted Avg Remaining Amortization Term Prior					(786)	(832)	(809)
	Weighted Avg Remaining Amortization Term Current					(786)	(832)	(810)
	Weighted Average Seasoning Original					6.19	7.01	6.61
	Weighted Average Seasoning Prior					8.12	8.93	8.54
	Weighted Average Seasoning Current					9.09	9.88	9.50

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Collateral Report for September 22, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					2.054%	5.417%
	Weighted Average Margin Prior					2.021%	5.388%
	Weighted Average Margin Current					2.029%	5.357%
	Weighted Average Max Rate Original					4.600%	12.440%
	Weighted Average Max Rate Prior					9.834%	13.454%
	Weighted Average Max Rate Current					9.844%	13.417%
	Weighted Average Min Rate Original					2.498%	6.951%
	Weighted Average Min Rate Prior					7.770%	7.992%
	Weighted Average Min Rate Current					7.773%	7.992%
	Weighted Average Cap Up Original					0.387%	1.052%
	Weighted Average Cap Up Prior					0.380%	1.047%
	Weighted Average Cap Up Current					0.381%	1.037%
	Weighted Average Cap Down Original					0.387%	1.052%
	Weighted Average Cap Down Prior					0.380%	1.047%
	Weighted Average Cap Down Current					0.381%	1.037%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					8,774.25	10,291.81	19,066.06
	Delinquent Servicing Fees					74,015.84	78,716.69	152,732.53
	TOTAL SERVICING FEES					82,790.09	89,008.50	171,798.59

	Prepayment Interest Shortfall					31,335.61	39,617.06	70,952.67
	Compensating Interest					(31,335.61)	(39,617.06)	(70,952.67)
	Delinquent Servicing Fees					(74,015.84)	(78,716.69)	(152,732.53)
	COLLECTED SERVICING FEES					8,774.25	10,291.81	19,066.06

	Aggregate Advances with respect to this Distribution					1,227,246.11	1,327,981.33	2,555,227.44
	Aggregate Outstanding Advances as reported by Servicer							0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Prepayment Interest Shortfall							70,952.67
	Compensating Interest							(70,952.67)
	NET PREPAYMENT INTEREST SHORTFALL							0.00

	Net Monthly Excess Cash Flow							1,889,426.71
	Net Monthly Excess Cash Flow alloc to Realized Losses							0.00
	Net Monthly Excess Cash Flow alloc to Unpaid Interest							0.00

	Current LIBOR							1.110000%
	Next LIBOR							1.120000%
	TR1MLB							1.120000%
	TR6MLB							1.177500%


				Page 10 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Delinquency Report for September 22, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			8,824,994.01	1,612,814.15	525,787.16	10,963,595.32
		% Balance			2.20%	0.40%	0.13%	2.73%
		# Loans			71	14	7	92
		% # Loans			2.90%	0.57%	0.29%	3.76%
FORECLOSURE		Balance		-	-	2,296,828.34	3,702,126.02	5,998,954.36
		% Balance		0.00%	0.00%	0.57%	0.92%	1.49%
		# Loans		-	-	21	27	48
		% # Loans		0.00%	0.00%	0.86%	1.10%	1.96%
BANKRUPTCY		Balance		786,133.98	143,360.10	160,276.55	204,909.99	1,294,680.62
		% Balance		0.20%	0.04%	0.04%	0.05%	0.32%
		# Loans		2	2	1	4	9
		% # Loans		0.08%	0.08%	0.04%	0.16%	0.37%
REO		Balance		-	-	-	155,949.37	155,949.37
		% Balance		0.00%	0.00%	0.00%	0.04%	0.04%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.08%	0.08%

TOTAL		Balance		786,133.98	8,968,354.11	4,069,919.04	4,588,772.54	18,413,179.67
		% Balance		0.20%	2.23%	1.01%	1.14%	4.59%
		# Loans		2	73	36	40	151
		% # Loans		0.08%	2.98%	1.47%	1.63%	6.17%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Delinquency Report for September 22, 2003 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			5,846,337.50	1,076,553.70	238,336.46	7,161,227.66
		% Balance			2.82%	0.52%	0.11%	3.45%
		# Loans			45	9	3	57
		% # Loans			3.17%	0.63%	0.21%	4.01%
FORECLOSURE		Balance		-	-	1,932,913.06	2,714,778.67	4,647,691.73
		% Balance		0.00%	0.00%	0.93%	1.31%	2.24%
		# Loans		-	-	15	22	37
		% # Loans		0.00%	0.00%	1.06%	1.55%	2.60%
BANKRUPTCY		Balance		200,804.92	98,408.64	160,276.55	117,041.08	576,531.19
		% Balance		0.10%	0.05%	0.08%	0.06%	0.28%
		# Loans		1	1	1	2	5
		% # Loans		0.07%	0.07%	0.07%	0.14%	0.35%
REO		Balance		-	-	-	49,395.38	49,395.38
		% Balance		0.00%	0.00%	0.00%	0.02%	0.02%
		# Loans		-	-	-	1	1
		% # Loans		0.00%	0.00%	0.00%	0.07%	0.07%

TOTAL		Balance		200,804.92	5,944,746.14	3,169,743.31	3,119,551.59	12,434,845.96
		% Balance		0.10%	2.87%	1.53%	1.50%	6.00%
		# Loans		1	46	25	28	100
		% # Loans		0.07%	3.24%	1.76%	1.97%	7.04%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Delinquency Report for September 22, 2003 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,978,656.51	536,260.45	287,450.70	3,802,367.66
		% Balance			1.54%	0.28%	0.15%	1.96%
		# Loans			26	5	4	35
		% # Loans			2.53%	0.49%	0.39%	3.41%
FORECLOSURE		Balance		-	-	363,915.28	987,347.35	1,351,262.63
		% Balance		0.00%	0.00%	0.19%	0.51%	0.70%
		# Loans		-	-	6	5	11
		% # Loans		0.00%	0.00%	0.58%	0.49%	1.07%
BANKRUPTCY		Balance		585,329.06	44,951.46	-	87,868.91	718,149.43
		% Balance		0.30%	0.02%	0.00%	0.05%	0.37%
		# Loans		1	1	-	2	4
		% # Loans		0.10%	0.10%	0.00%	0.19%	0.39%
REO		Balance		-	-	-	106,553.99	106,553.99
		% Balance		0.00%	0.00%	0.00%	0.05%	0.05%
		# Loans		-	-	-	1	1
		% # Loans		0.00%	0.00%	0.00%	0.10%	0.10%

TOTAL		Balance		585,329.06	3,023,607.97	900,175.73	1,469,220.95	5,978,333.71
		% Balance		0.30%	1.56%	0.46%	0.76%	3.08%
		# Loans		1	27	11	12	51
		% # Loans		0.10%	2.63%	1.07%	1.17%	4.97%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	REO Report for September 22, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 2				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Original Principal Balance = 156,700.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Current Balance = 155,949.37
REO Book Value = Not Available

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

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

36051050 1		49,600.00	49,395.38	Apr-01-03	9.990%	VA - 80.00%	360	Nov-08-02
31914724 2		107,100.00	106,553.99	Mar-01-03	9.500%	NC - 90.00%	360	Oct-24-02


				Page 14 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Foreclosure Report for September 22, 2003 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 24				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 2,780,367.00				Loan Group 2 = Group 2 Group
Total Current Balance = 2,764,375.46


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

31918592 1		175,500.00	174,064.39	May-01-03	7.750%	CA - 90.00%	360	Oct-03-02
31994833 1		138,000.00	137,259.17	Jun-01-03	9.250%	CO - 75.00%	360	Oct-23-02
31994940 1		67,900.00	67,685.74	Jun-01-03	11.250%	NY - 70.00%	360	Nov-26-02
36010973 1		204,000.00	202,818.68	May-01-03	8.880%	TX - 85.00%	360	Oct-30-02
36058758 1		165,367.00	164,262.49	Jun-01-03	7.630%	CA - 74.16%	360	Nov-29-02
36228005 1		313,200.00	312,413.16	Jun-01-03	8.375%	IL - 90.00%	360	Apr-11-03
36244028 1		126,300.00	125,891.73	Jun-01-03	8.250%	OK - 78.94%	360	Mar-28-03
36284578 1		171,000.00	170,739.03	Jun-01-03	10.750%	KY - 90.00%	360	Apr-09-03
36285864 1		198,000.00	197,636.09	Jun-01-03	9.880%	FL - 90.00%	360	Apr-08-03
36287308 1		62,900.00	62,811.58	Jun-01-03	11.130%	MO - 85.00%	360	Apr-07-03
101145662 1		92,000.00	91,029.45	Jun-01-03	8.000%	MI - 80.00%	360	May-30-02
101337434 1		79,900.00	79,352.99	Jun-01-03	8.990%	VA - 85.00%	360	Aug-12-02
101342616 1		64,000.00	63,464.23	Jun-01-03	7.990%	MI - 77.11%	360	Aug-13-02
101368017 1		98,600.00	97,776.23	Jun-01-03	8.000%	MS - 85.00%	360	Aug-23-02
101368181 1		156,000.00	154,490.06	Jun-01-03	7.250%	OR - 71.23%	360	Aug-23-02
101398923 1		156,000.00	154,986.17	Jun-01-03	9.250%	CA - 80.00%	360	Aug-30-02
101402618 1		53,550.00	53,114.94	Jun-01-03	8.500%	TN - 85.00%	360	Aug-30-02
723179 2		91,200.00	90,664.05	May-01-03	8.990%	FL - 80.00%	360	Oct-28-02
796322 2		56,000.00	55,679.31	Jun-01-03	7.100%	MI - 80.00%	360	Feb-05-03
31995418 2		41,600.00	41,440.20	Jun-01-03	9.750%	TX - 80.00%	360	Dec-20-02
36002111 2		69,750.00	69,534.94	Jun-01-03	11.865%	OR - 90.00%	360	Nov-05-02
101197887 2		35,700.00	35,415.01	Jun-01-03	10.000%	SC - 85.00%	360	Jun-21-02
101284990 2		57,500.00	56,328.56	Jun-01-03	8.990%	TX - 57.50%	240	Jul-25-02
101365435 2		106,400.00	105,517.26	Jun-01-03	8.400%	NY - 70.00%	360	Aug-22-02


				Page 15 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Prepayment Report for September 22, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					18	40	58
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					18	40	58

	Paid in Full Balance					4,546,037.90	6,184,480.57	10,730,518.47
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					14,192.89	7,896.76	22,089.65
	Total Prepayment Amount					4,560,230.79	6,192,377.33	10,752,608.12

	*Cumulative*
	Number of Paid in Full Loans					52	111	163
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					52	111	163

	Paid in Full Balance					13,033,942.73	18,545,588.04	31,579,530.77
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					57,592.43	49,746.70	107,339.13
	Total Prepayment Amount					13,091,535.16	18,595,334.74	31,686,869.90

SPACE INTENTIONALLY LEFT BLANK


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


				Page 16 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Prepayment Report for September 22, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					2.30%	2.90%	2.61%
	3 Months Avg SMM					1.97%	2.52%	2.26%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.62%	2.12%	1.88%

	CPR					24.34%	29.75%	27.19%
	3 Months Avg CPR					21.25%	26.42%	23.98%
	12 Months Avg CPR
	Avg CPR Since Cut-off					17.78%	22.70%	20.37%

	PSA					1338.91%	1506.25%	1431.71%
	3 Months Avg PSA Approximation					1308.70%	1478.01%	1403.14%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1163.99%	1342.55%	1263.56%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Prepayment Report for September 22, 2003 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

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


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


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

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

				Page 18 of 27				© COPYRIGHT 2003 Deutsche Bank


	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Prepayment Detail Report for September 22, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 58						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 10,810,141.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 10,730,518.47


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

652706 1			39,750.00	39,387.37	Sep-01-03	11.500%	MI - 75.00%	Paid Off - 360	Aug-26-02
796331 1			283,000.00	281,767.50	Sep-01-03	6.750%	MD - 85.76%	Paid Off - 360	Feb-20-03
35939651 1			59,492.00	59,158.32	Sep-01-03	8.500%	CA - 69.99%	Paid Off - 360	Oct-31-02
35957745 1			204,000.00	202,885.43	Sep-01-03	8.630%	NJ - 85.00%	Paid Off - 360	Oct-23-02
35960780 1			131,989.00	131,246.15	Sep-01-03	7.880%	NJ - 79.99%	Paid Off - 360	Nov-05-02
35984053 1			154,548.00	153,410.02	Sep-01-03	7.130%	AZ - 68.69%	Paid Off - 360	Oct-31-02
36019461 1			123,983.00	123,285.31	Sep-01-03	7.880%	AZ - 79.99%	Paid Off - 360	Nov-08-02
36027308 1			63,900.00	63,606.16	Sep-01-03	8.880%	SC - 90.00%	Paid Off - 360	Nov-04-02
36029692 1			216,750.00	215,438.85	Sep-01-03	8.125%	NY - 85.00%	Paid Off - 360	Oct-28-02
36047017 1			211,500.00	208,641.88	Sep-01-03	8.375%	NJ - 90.00%	Paid Off - 360	Oct-30-02
36157105 1			157,129.00	156,555.35	Sep-01-03	6.680%	NY - 76.65%	Paid Off - 360	Mar-31-03
36251239 1			117,047.00	116,620.71	Sep-01-03	6.505%	NJ - 76.50%	Paid Off - 360	Apr-03-03
36268316 1			311,100.00	310,120.42	Sep-01-03	7.250%	IL - 94.99%	Paid Off - 360	Mar-27-03
36292936 1			89,100.00	88,919.10	Sep-01-03	7.990%	AZ - 90.00%	Paid Off - 360	Apr-08-03
101161214 1			162,500.00	160,295.26	Sep-01-03	11.990%	NY - 65.00%	Paid Off - 360	Jun-03-02
101170868 1			130,400.00	129,328.17	Sep-01-03	8.500%	CA - 80.00%	Paid Off - 360	Jun-07-02
101199644 1			188,000.00	186,445.24	Sep-01-03	8.990%	CA - 80.00%	Paid Off - 360	Jun-21-02
101332302 1			286,100.00	281,762.85	Sep-01-03	6.990%	CA - 80.00%	Paid Off - 360	Aug-07-02
101336238 1			289,000.00	286,560.45	Sep-01-03	7.490%	WA - 79.18%	Paid Off - 360	Aug-09-02
101339307 1			132,000.00	130,762.02	Sep-01-03	6.990%	CA - 80.00%	Paid Off - 360	Aug-12-02
101347318 1			255,500.00	252,889.26	Sep-01-03	6.500%	CA - 56.78%	Paid Off - 360	Aug-15-02
101353779 1			75,000.00	74,455.48	Sep-01-03	8.250%	FL - 83.33%	Paid Off - 360	Aug-19-02
101354223 1			71,500.00	71,052.90	Sep-01-03	8.990%	TX - 65.00%	Paid Off - 360	Aug-19-02
101363158 1			222,400.00	220,526.52	Sep-01-03	7.500%	CA - 80.00%	Paid Off - 360	Aug-21-02
101369213 1			133,000.00	131,982.86	Sep-01-03	7.990%	CO - 82.61%	Paid Off - 360	Aug-23-02
101369619 1			57,000.00	56,570.32	Sep-01-03	8.250%	CA - 61.96%	Paid Off - 360	Aug-23-02
101371615 1			104,280.00	102,974.60	Sep-01-03	7.500%	WI - 79.00%	Paid Off - 360	Aug-26-02
101373314 1			135,200.00	133,826.88	Sep-01-03	7.740%	IL - 80.00%	Paid Off - 360	Aug-26-02
101379675 1			226,100.00	224,000.83	Sep-01-03	7.000%	NJ - 85.00%	Paid Off - 360	Aug-27-02
101385409 1			199,750.00	197,806.98	Sep-01-03	6.750%	CA - 85.00%	Paid Off - 360	Aug-28-02
101386415 1			202,500.00	200,792.88	Sep-01-03	7.500%	CA - 90.00%	Paid Off - 360	Aug-28-02
101386522 1			166,500.00	165,264.69	Sep-01-03	8.990%	NM - 90.00%	Paid Off - 360	Aug-29-02
101387645 1			54,600.00	54,182.43	Sep-01-03	7.990%	MI - 70.00%	Paid Off - 360	Aug-29-02
101388098 1			100,000.00	99,069.68	Sep-01-03	6.990%	CA - 65.79%	Paid Off - 360	Aug-29-02
101397370 1			93,600.00	93,015.99	Sep-01-03	9.000%	NV - 80.00%	Paid Off - 360	Aug-30-02
101400752 1			172,500.00	171,308.84	Sep-01-03	8.500%	CA - 75.00%	Paid Off - 360	Aug-30-02
101400885 1			94,775.00	94,120.56	Sep-01-03	8.500%	FL - 85.00%	Paid Off - 360	Aug-30-02
101401461 1			303,875.00	300,131.30	Sep-01-03	5.500%	CA - 81.03%	Paid Off - 360	Aug-30-02
101401586 1			50,000.00	49,680.23	Sep-01-03	8.880%	PA - 52.36%	Paid Off - 360	Aug-30-02
101402055 1			166,100.00	164,630.78	Sep-01-03	7.250%	NV - 72.53%	Paid Off - 360	Aug-30-02
756572 2			140,000.00	139,498.52	Sep-01-03	7.740%	CA - 80.00%	Paid Off - 360	Feb-14-03
794098 2			296,000.00	294,770.21	Sep-01-03	6.990%	NJ - 80.00%	Paid Off - 360	Feb-20-03
35952548 2			463,250.00	459,877.39	Sep-01-03	7.380%	CA - 85.00%	Paid Off - 360	Oct-23-02
35981505 2			426,873.00	424,084.53	Sep-01-03	7.750%	FL - 89.49%	Paid Off - 360	Oct-28-02

					Page 19 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Prepayment Detail Report for September 22, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



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

36019669 2			540,700.00	537,589.50	Sep-01-03	8.375%	IL - 74.99%	Paid Off - 360	Oct-30-02
36019693 2			210,000.00	208,705.23	Sep-01-03	9.500%	NJ - 76.64%	Paid Off - 360	Oct-29-02
36026532 2			333,000.00	330,473.27	Sep-01-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-31-02
36031615 2			63,750.00	63,486.92	Sep-01-03	9.990%	OH - 85.00%	Paid Off - 360	Oct-29-02
36250678 2			260,000.00	259,569.89	Sep-01-03	10.375%	IL - 84.97%	Paid Off - 360	Mar-28-03
36267805 2			396,000.00	394,926.49	Sep-01-03	8.000%	CA - 90.00%	Paid Off - 360	Mar-27-03
101299204 2			93,600.00	93,154.65	Sep-01-03	10.740%	AL - 80.00%	Paid Off - 360	Jul-30-02
101305407 2			150,000.00	148,973.05	Sep-01-03	8.990%	NY - 75.00%	Paid Off - 360	Jul-31-02
101348639 2			331,500.00	328,841.56	Sep-01-03	7.750%	CA - 85.00%	Paid Off - 360	Aug-15-02
101370864 2			60,000.00	58,067.58	Sep-01-03	8.400%	MS - 70.59%	Paid Off - 180	Aug-23-02
101372035 2			435,000.00	431,904.26	Sep-01-03	8.350%	CA - 89.69%	Paid Off - 360	Aug-26-02
101385201 2			89,000.00	88,353.80	Sep-01-03	8.250%	WA - 81.65%	Paid Off - 360	Aug-28-02
101395002 2			160,000.00	158,725.58	Sep-01-03	8.990%	NJ - 75.47%	Paid Off - 360	Aug-30-02
101400976 2			126,000.00	125,035.47	Sep-01-03	8.250%	MI - 90.00%	Paid Off - 360	Aug-30-02


					Page 20 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Realized Loss Report for September 22, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

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

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

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


	Supplemental Realized Losses (Recoveries)					0.00	0.00	0.00

	Cumulative Loss Percentage							0.000000%

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


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 21 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Realized Loss Report for September 22, 2003 Distribution


	Realized Loss Report - Collateral


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
	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
	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
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%

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

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 22 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Realized Loss Report for September 22, 2003 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

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


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


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 23 of 27				© COPYRIGHT 2003 Deutsche Bank


	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Realized Loss Detail Report for September 22, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 24 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 22, 2003 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has the Optional Termination Date been reached							No

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No

	A Trigger Event exists if either (i) or (ii) are true
	(i) the quotient of (1) divided by (2) > 45% of Sr. Enhance %
	(1) 60+ Day Rolling Delq loans							0.00
	(2) Stated Principal Balance							401,298,220.67
	60+ Day Delq % ( quotient of (1) over (2) )							0.000000%
	Senior Enhancement Percentage							20.563354%
	45% of Sr Enhancement Percentage							8.225342%
	(ii) the quotient of (x) divided by (y) > the applicable loss %
	(x) aggregate Realized Losses since Cutoff Date							0.00
	(y) Cutoff Date Pool Principal Balance							434,318,640.55
	Trigger Event Loss % (quotient of (x) over (y) )							0.000000%
	Applicable Loss Percentage							100.000000%



ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal
	1 Month Prior							325,456.60
	2 Months Prior							331,819.93
	3 Months Prior							336,185.65
	4 Months Prior							340,087.80
	5 Months Prior							345,815.89
	6 Months Prior							345,535.19
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 25 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Other Related Information for September 22, 2003 Distribution


	Other Related Information


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal on 60+ Day Delinquent Loans
	1 Month Prior							1,114.71
	2 Months Prior							802.96
	3 Months Prior							1,978.19
	4 Months Prior							729.50
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 26 of 27				© COPYRIGHT 2003 Deutsche Bank
	GSAMP Trust 2003-HE1
	Mortgage Pass-Through Certificates
	2003- HE1
	Additional Certificate Report for September 22, 2003 Distribution


	Additional Certificate Report


	CLASS	Net PPIS & Relief Act Shortfall Allocation	Unpaid Interest Amount Due	Unpaid Interest Paid	Remaining Unpaid Interest Amount	Basis Risk Carryover Amount Due	Basis Risk Carryover Amount Paid	Remaining Basis Risk Carryover

	A-1	126.24	0.00	0.00	0.00	0.00	0.00	0.00
	A-2A	76.29	0.00	0.00	0.00	0.00	0.00	0.00
	A-2B	36.36	0.00	0.00	0.00	0.00	0.00	0.00
	M-1	25.15	0.00	0.00	0.00	0.00	0.00	0.00
	M-2	36.69	0.00	0.00	0.00	0.00	0.00	0.00
	M-3	13.22	0.00	0.00	0.00	0.00	0.00	0.00
	B-1	29.04	0.00	0.00	0.00	0.00	0.00	0.00
	B-2	16.99	0.00	0.00	0.00	0.00	0.00	0.00


				Page 27 of 27				© COPYRIGHT 2003 Deutsche Bank

GSAMP TRUST 2003-HE1 8-K