
                                      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):  June 27, 2005
                (Date of earliest event reported)

              GS Mortgage Securities Corporation (as Depositor under the
               Pooling and Servicing Agreement, dated as March 1, 2005,
               providing for the issuance of GSAMP Trust 2005-HE2 Mortgage
                      Pass-Through Certificates Series 2005-HE2)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-13                          13-3387389
          (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
     June 27, 2005.

                                    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:  Jun 30, 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 June 27, 2005.



GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						2. Collection Account Report					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					11

										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										9. Prepayment Detail Report					16
										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
				Countrywide Funding Corporation						12. Triggers and Adj. Cert. Report					23
				Countrywide Funding Corporation						13. Additional Certificate Report					24
				Chase Securities, Inc						13. Additional Certificate Report					24
				Chase Securities, Inc


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					24
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			March 01, 2005			Hang Luu
				Close Date:			March 30, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			June 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			May 31, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							June 24, 2005
							June 24, 2005

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






Page 1 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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-1	SR	$	297,636,000.00		278,697,914.76		814,959.15		17,707,531.60		18,522,490.75		0.00		0.00		260,990,383.16
A-1	SR	$	297,636,000.00		278,697,914.76		814,959.15		17,707,531.60		18,522,490.75		0.00		0.00		260,990,383.16
A-2	SR	$	169,463,000.00		169,463,000.00		511,072.16		0.00		511,072.16		0.00		0.00		169,463,000.00
A-3	SR	$	79,117,000.00		79,117,000.00		247,306.56		0.00		247,306.56		0.00		0.00		79,117,000.00
M-1	MEZ	$	49,720,000.00		49,720,000.00		160,429.87		0.00		160,429.87		0.00		0.00		49,720,000.00
M-2	MEZ	$	40,265,000.00		40,265,000.00		138,041.84		0.00		138,041.84		0.00		0.00		40,265,000.00
M-3	MEZ	$	11,555,000.00		11,555,000.00		40,144.00		0.00		40,144.00		0.00		0.00		11,555,000.00
B-1	SUB	$	10,154,000.00		10,154,000.00		39,744.45		0.00		39,744.45		0.00		0.00		10,154,000.00
B-2	SUB	$	8,403,000.00		8,403,000.00		33,429.94		0.00		33,429.94		0.00		0.00		8,403,000.00
B-3	SUB	$	8,754,000.00		8,754,000.00		40,042.26		0.00		40,042.26		0.00		0.00		8,754,000.00
B-4	SUB	$	9,804,000.00		9,804,000.00		49,020.00		0.00		49,020.00		0.00		0.00		9,804,000.00
X	NOF	$	15,406,120.96		15,406,101.06		1,789,196.97		0.00		1,789,196.97		0.00		0.00		15,406,101.06
P	NOF	$	0.00		0.00		373,281.96		0.00		373,281.96		0.00		0.00		0.00
R-1	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			700,277,320.96		681,339,015.82		4,236,669.16		17,707,531.60		21,944,200.76		0.00		0.00		663,631,484.22
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-1	05/25/05		06/26/05		A-Act/360		36242DA29		297,636,000.00		936.371658		2.738107		59.493917		62.232024	876.877740
A-2	05/25/05		06/26/05		A-Act/360		36242DA37		169,463,000.00		1,000.000000		3.015833		0.000000		3.015833	1,000.000000
A-3	05/25/05		06/26/05		A-Act/360		36242DA45		79,117,000.00		1,000.000000		3.125833		0.000000		3.125833	1,000.000000
M-1	05/25/05		06/26/05		A-Act/360		36242DA52		49,720,000.00		1,000.000000		3.226667		0.000000		3.226667	1,000.000000
M-2	05/25/05		06/26/05		A-Act/360		36242DA60		40,265,000.00		1,000.000000		3.428333		0.000000		3.428333	1,000.000000
M-3	05/25/05		06/26/05		A-Act/360		36242DA78		11,555,000.00		1,000.000000		3.474167		0.000000		3.474167	1,000.000000
B-1	05/25/05		06/26/05		A-Act/360		36242DA86		10,154,000.00		1,000.000000		3.914167		0.000000		3.914167	1,000.000000
B-2	05/25/05		06/26/05		A-Act/360		36242DA94		8,403,000.00		1,000.000000		3.978334		0.000000		3.978334	1,000.000000
B-3	05/25/05		06/26/05		A-Act/360		36242DB28		8,754,000.00		1,000.000000		4.574167		0.000000		4.574167	1,000.000000
B-4	05/01/05		05/30/05		A-30/360		36242DB36		9,804,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
X	05/01/05		05/30/05		A-30/360		36242DG72		15,406,120.96		999.998708		116.135462		0.000000		116.135462	999.998708
P	05/01/05		05/30/05		A-30/360		36242DG80		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	05/01/05		05/30/05		A-30/360		36242DG56		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	05/01/05		05/30/05		A-30/360		36242DG64		100.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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-1	297,636,000.00		2,201,747.35		35,432,334.54		1,213,282.30		36,645,616.84		38,847,364.19		0.00		0.00		260,990,383.16
A-2	169,463,000.00		1,339,087.21		0.00		0.00		0.00		1,339,087.21		0.00		0.00		169,463,000.00
A-3	79,117,000.00		648,649.52		0.00		0.00		0.00		648,649.52		0.00		0.00		79,117,000.00
M-1	49,720,000.00		421,156.03		0.00		0.00		0.00		421,156.03		0.00		0.00		49,720,000.00
M-2	40,265,000.00		362,966.60		0.00		0.00		0.00		362,966.60		0.00		0.00		40,265,000.00
M-3	11,555,000.00		105,590.24		0.00		0.00		0.00		105,590.24		0.00		0.00		11,555,000.00
B-1	10,154,000.00		104,837.23		0.00		0.00		0.00		104,837.23		0.00		0.00		10,154,000.00
B-2	8,403,000.00		88,212.84		0.00		0.00		0.00		88,212.84		0.00		0.00		8,403,000.00
B-3	8,754,000.00		105,964.74		0.00		0.00		0.00		105,964.74		0.00		0.00		8,754,000.00
B-4	9,804,000.00		147,060.00		0.00		0.00		0.00		147,060.00		0.00		0.00		9,804,000.00
X	15,406,120.96		6,116,471.18		18.77		1.13		19.90		6,116,491.08		0.00		0.00		15,406,101.06
P	0.00		803,303.90		0.00		0.00		0.00		803,303.90		0.00		0.00		0.00
R-1	100.00		0.00		94.34		5.66		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		94.34		5.66		100.00		100.00		0.00		0.00		0.00


Total	700,277,320.96		12,445,046.84		35,432,541.99		1,213,294.75		36,645,836.74		49,090,883.58		0.00		0.00		663,631,484.22


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-1	3.19000%		278,697,914.76		814,959.15		0.00		0.00		0.00		814,959.15		814,959.15		0.00
A-2	3.29000%		169,463,000.00		511,072.16		0.00		0.00		0.00		511,072.16		511,072.16		0.00
A-3	3.41000%		79,117,000.00		247,306.56		0.00		0.00		0.00		247,306.56		247,306.56		0.00
M-1	3.52000%		49,720,000.00		160,429.87		0.00		0.00		0.00		160,429.87		160,429.87		0.00
M-2	3.74000%		40,265,000.00		138,041.84		0.00		0.00		0.00		138,041.84		138,041.84		0.00
M-3	3.79000%		11,555,000.00		40,144.00		0.00		0.00		0.00		40,144.00		40,144.00		0.00
B-1	4.27000%		10,154,000.00		39,744.45		0.00		0.00		0.00		39,744.45		39,744.45		0.00
B-2	4.34000%		8,403,000.00		33,429.94		0.00		0.00		0.00		33,429.94		33,429.94		0.00
B-3	4.99000%		8,754,000.00		40,042.26		0.00		0.00		0.00		40,042.26		40,042.26		0.00
B-4	6.00000%		9,804,000.00		49,020.00		0.00		0.00		0.00		49,020.00		49,020.00		0.00
X	139.36273%		15,406,101.06		0.00		0.00		0.00		0.00		0.00		1,789,196.97		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		373,281.96		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			681,339,015.82		2,074,190.23		0.00		0.00		0.00		2,074,190.23		4,236,669.16		0.00



Page 3 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														17,707,531.60
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														17,707,531.60
Interest Collections														3,977,094.98
Interest Withdrawals														-0.00
Interest Other Accounts														310,088.18
Interest Fees														-50,514.00
TOTAL NET INTEREST														4,236,669.16
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														21,944,200.76



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															372,352.54
Prepayments In Full															17,311,684.61
Curtailments															23,494.45
Liquidations															0.00
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-0.00
Delinquent Principal															-315,748.54
Advanced Principal															315,748.54
TOTAL PRINCIPAL COLLECTED															17,707,531.60


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														4,214,049.27
Liquidation Interest														0.00
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-32,915.72
Compensating Interest														32,915.72
Delinquent Interest														-3,514,569.71
Interest Advanced														3,277,615.42
TOTAL INTEREST COLLECTED														3,977,094.98


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														373,281.96
SWAP Payment Received from GSMS														253,895.58
SWAP Amount Paid to GSMS														-317,089.36
TOTAL INTEREST OTHER ACCOUNTS														310,088.18



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														46,936.97
Current Trustee Fees														3,577.03
TOTAL INTEREST OTHER FEES														50,514.00




Page 5 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
														Total
Excess Reserve Fund Begining Balance														0.00
Excess Reserve Fund Amount Deposited														0.00
Excess Reserve Fund Amount Withdrawn														0.00
Excess Reserve Fund Ending Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														15,406,101.06
Overcollateralization Target Amount														15,406,101.06
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00




Page 6 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														4,329
Prior														4,235
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-97
Repurchases														-0
Liquidations														-0
Current														4,138
Principal Balance:


Original														700,277,320.96
Prior														681,339,015.82
Prefunding														0.00
Scheduled Principal														-372,352.54
Partial Prepayments														-23,494.45
Full Voluntary Prepayments														-17,311,684.61
Repurchases														-0.00
Liquidations														-0.00
Current														663,631,484.22





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														7.29668%
Weighted Average Coupon Prior														7.42717%
Weighted Average Coupon Current														7.42300%
Weighted Average Months to Maturity Original														337
Weighted Average Months to Maturity Prior														347
Weighted Average Months to Maturity Current														346
Weighted Avg Remaining Amortization Term Original														337
Weighted Avg Remaining Amortization Term Prior														347
Weighted Avg Remaining Amortization Term Current														346
Weighted Average Seasoning Original														4.21
Weighted Average Seasoning Prior														5.20
Weighted Average Seasoning Current														6.20









Page 8 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														6.51876%
Weighted Average Margin Prior														6.51337%
Weighted Average Margin Current														6.50575%
Weighted Average Max Rate Original														13.72564%
Weighted Average Max Rate Prior														13.72155%
Weighted Average Max Rate Current														13.71563%
Weighted Average Min Rate Original														7.21772%
Weighted Average Min Rate Prior														7.21266%
Weighted Average Min Rate Current														7.20864%
Weighted Average Cap Up Original														1.01489%
Weighted Average Cap Up Prior														1.01508%
Weighted Average Cap Up Current														1.01531%
Weighted Average Cap Down Original														1.01489%
Weighted Average Cap Down Prior														1.01508%
Weighted Average Cap Down Current														1.01531%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														46,936.97
Delinquent Servicing Fees														236,954.29
TOTAL SERVICING FEES														283,891.27


Compensating Interest														-32,915.72
Delinquent Servicing Fees														-236,954.29
COLLECTED SERVICING FEES														14,021.26


Aggregate Advances with respect to this Distribution														0.00





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.090000%

Next LIBOR Rate														3.314380%




Page 9 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				17,231,829.13		4,955,040.70		2,673,816.98		24,860,686.81
			% Balance				2.60%		0.75%		0.40%		3.75%
			# Loans				103		26		18		147
			% # Loans				2.49%		0.63%		0.43%		3.55%
	FORECLOSURE		Balance		0.00		0.00		733,812.69		1,300,794.14		2,034,606.83
			% Balance		0.00%		0.00%		0.11%		0.20%		0.31%
			# Loans		0		0		3		7		10
			% # Loans		0.00%		0.00%		0.07%		0.17%		0.24%
	BANKRUPTCY		Balance		168,519.56		0.00		156,183.38		188,048.93		512,751.87
			% Balance		0.03%		0.00%		0.02%		0.03%		0.08%
			# Loans		2		0		1		2		5
			% # Loans		0.05%		0.00%		0.02%		0.05%		0.12%
	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		168,519.56		17,231,829.13		5,845,036.77		4,162,660.05		27,408,045.51
			% Balance		0.03%		2.60%		0.88%		0.63%		4.13%
			# Loans		2		103		30		27		162
			% # Loans		0.05%		2.49%		0.72%		0.65%		3.91%









Page 10 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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




TOTAL



Page 11 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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
19278092 1
19278092 1			301,750.00		300,473.18		01-Feb-2005		9.875%		CA - 85.00%		360		01-Oct-2004

19278407 1			320,000.00		318,705.38		01-Dec-2004		9.500%		CA - 80.00%		360		01-Nov-2004
19284710 1			148,000.00		147,216.55		01-Jan-2005		7.500%		IL - 68.84%		360		01-Dec-2004
19337211 1			104,000.00		103,310.30		01-Jan-2005		8.375%		AZ - 80.00%		360		01-Dec-2004
19337591 1			208,800.00		207,595.70		01-Jan-2005		6.250%		NC - 80.00%		360		01-Jan-2005
19337609 1			52,200.00		52,082.60		01-Jan-2005		10.875%		NC - 20.00%		360		01-Jan-2005
19337997 1			251,200.00		250,111.87		01-Feb-2005		8.500%		CA - 83.73%		360		01-Dec-2004
19338185 1			175,000.00		174,283.61		01-Dec-2004		8.000%		MA - 60.55%		360		01-Jan-2005
19339225 1			184,000.00		183,227.64		01-Feb-2005		7.875%		VA - 80.00%		360		01-Jan-2005
38489944 1			297,600.00		297,600.00		01-Jan-2005		7.750%		CA - 80.00%		360		01-Dec-2004


TOTAL			2,042,550.00		2,034,606.83



Page 12 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														97
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														97
Curtailments Amount														23,494.45
Paid in Full Balance														17,311,684.61
Repurchased Loans Balance														0.00
Total Prepayment Amount														17,335,179.06

Cumulative


Number of Paid in Full Loans														187
Number of Repurchased Loans														3
Total Number of Loans Prepaid in Full														190
Paid in Full Balance														35,119,354.71
Repurchased Loans Balance														312,911.71
Curtailments Amount														275.57
Total Prepayment Amount														35,432,541.99










Page 13 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														2.55%
3 Months Avg SMM														1.72%
12 Months Avg SMM														1.72%
Avg SMM Since Cut-off														1.72%


CPR														26.61%
3 Months Avg CPR														18.78%
12 Months Avg CPR														18.78%
Avg CPR Since Cut-off														18.78%


PSA														2,146.66%
3 Months Avg PSA Approximation														1,804.03%
12 Months Avg PSA Approximation														1,804.03%
Avg PSA Since Cut-off Approximation														1,804.03%










Page 14 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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/(0.002min(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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^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) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 15 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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

19278548 1			204,350.00		203,734.82				9.500%		FL - 94.99%		Paid Off - 360		01-Dec-2004
			204,350.00

19278670 1			161,500.00		160,804.40				7.750%		IL - 85.00%		Paid Off - 360		01-Dec-2004
19278670 1					160,804.40				7.750%		IL - 85.00%		Paid Off - 360		01-Dec-2004
19279090 1			105,000.00		104,640.20				8.875%		MI - 100.00%		Paid Off - 360		01-Dec-2004
19279090 1					104,640.20				8.875%		MI - 100.00%		Paid Off - 360		01-Dec-2004
19280379 1			108,000.00		107,579.62				8.250%		MI - 90.00%		Paid Off - 360		01-Dec-2004
19280379 1					107,579.62				8.250%		MI - 90.00%		Paid Off - 360		01-Dec-2004
19280593 1			85,600.00		85,321.44				9.125%		IL - 80.00%		Paid Off - 360		01-Dec-2004
19280593 1					85,321.44				9.125%		IL - 80.00%		Paid Off - 360		01-Dec-2004
19280601 1			16,050.00		16,025.41				12.625%		IL - 15.00%		Paid Off - 360		01-Dec-2004
19280601 1					16,025.41				12.625%		IL - 15.00%		Paid Off - 360		01-Dec-2004
19281518 1			209,500.00		208,361.40				7.375%		RI - 74.82%		Paid Off - 360		01-Dec-2004
19281518 1					208,361.40				7.375%		RI - 74.82%		Paid Off - 360		01-Dec-2004
19281567 1			176,000.00		175,055.35				6.625%		MD - 80.00%		Paid Off - 360		01-Dec-2004
19281567 1					175,055.35				6.625%		MD - 80.00%		Paid Off - 360		01-Dec-2004
19281575 1			44,000.00		43,903.20				10.990%		MD - 20.00%		Paid Off - 180		01-Dec-2004
19281575 1					43,903.20				10.990%		MD - 20.00%		Paid Off - 180		01-Dec-2004
19282201 1			151,500.00		150,780.08				7.250%		IL - 75.00%		Paid Off - 360		01-Dec-2004
19282201 1					150,780.08				7.250%		IL - 75.00%		Paid Off - 360		01-Dec-2004
19282250 1			154,700.00		154,017.42				7.625%		IL - 70.00%		Paid Off - 360		01-Dec-2004
19282250 1					154,017.42				7.625%		IL - 70.00%		Paid Off - 360		01-Dec-2004
19282342 1			85,000.00		84,708.74				8.875%		NC - 100.00%		Paid Off - 360		01-Dec-2004
19282342 1					84,708.74				8.875%		NC - 100.00%		Paid Off - 360		01-Dec-2004
19283159 1			105,000.00		104,559.28				7.875%		PA - 100.00%		Paid Off - 360		01-Dec-2004
19283159 1					104,559.28				7.875%		PA - 100.00%		Paid Off - 360		01-Dec-2004
19283175 1			292,500.00		291,664.38				9.750%		FL - 90.00%		Paid Off - 360		01-Dec-2004
19283175 1					291,664.38				9.750%		FL - 90.00%		Paid Off - 360		01-Dec-2004
19283365 1			76,000.00		75,732.84				8.750%		IN - 80.00%		Paid Off - 360		01-Dec-2004
19283365 1					75,732.84				8.750%		IN - 80.00%		Paid Off - 360		01-Dec-2004
19284454 1			188,000.00		187,304.44				8.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19284454 1					187,304.44				8.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19284462 1			300,120.00		300,119.99				7.750%		CA - 73.20%		Paid Off - 360		01-Dec-2004
19284462 1					300,119.99				7.750%		CA - 73.20%		Paid Off - 360		01-Dec-2004
19284579 1			175,000.00		174,208.45				7.500%		CA - 75.11%		Paid Off - 360		01-Dec-2004
19284579 1					174,208.45				7.500%		CA - 75.11%		Paid Off - 360		01-Dec-2004
19284611 1			125,097.00		123,613.04				6.875%		CA - 31.27%		Paid Off - 240		01-Dec-2004
19284611 1					123,613.04				6.875%		CA - 31.27%		Paid Off - 240		01-Dec-2004
19284900 1			170,000.00		169,412.21				9.125%		IA - 100.00%		Paid Off - 360		01-Dec-2004
19284900 1					169,412.21				9.125%		IA - 100.00%		Paid Off - 360		01-Dec-2004
19285162 1			196,000.00		195,999.92				6.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19285162 1					195,999.92				6.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19335629 1			99,000.00		97,866.97				6.375%		IL - 90.00%		Paid Off - 360		01-Jun-2004
19335629 1					97,866.97				6.375%		IL - 90.00%		Paid Off - 360		01-Jun-2004
19335678 1			161,500.00		160,879.86				9.750%		MI - 89.72%		Paid Off - 360		01-Oct-2004
19335678 1					160,879.86				9.750%		MI - 89.72%		Paid Off - 360		01-Oct-2004
19335876 1			31,600.00		31,489.33				12.375%		AZ - 19.98%		Paid Off - 360		01-Nov-2004
19335876 1					31,489.33				12.375%		AZ - 19.98%		Paid Off - 360		01-Nov-2004
19336015 1			132,000.00		131,325.00				6.875%		GA - 75.00%		Paid Off - 360		01-Dec-2004
19336015 1					131,325.00				6.875%		GA - 75.00%		Paid Off - 360		01-Dec-2004
19336106 1			51,750.00		51,558.76				8.625%		MN - 75.00%		Paid Off - 360		01-Dec-2004
19336106 1					51,558.76				8.625%		MN - 75.00%		Paid Off - 360		01-Dec-2004
19336171 1			252,000.00		250,772.79				7.125%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19336171 1					250,772.79				7.125%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19336320 1			292,500.00		291,225.13				8.125%		RI - 90.00%		Paid Off - 360		01-Dec-2004
19336320 1					291,225.13				8.125%		RI - 90.00%		Paid Off - 360		01-Dec-2004
19336866 1			360,900.00		359,495.26				8.250%		VA - 100.00%		Paid Off - 360		01-Dec-2004
19336866 1					359,495.26				8.250%		VA - 100.00%		Paid Off - 360		01-Dec-2004
19338433 1			74,400.00		74,140.62				7.875%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19338433 1					74,140.62				7.875%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19338540 1			13,950.00		13,927.15				11.475%		FL - 15.00%		Paid Off - 360		01-Jan-2005
19338540 1					13,927.15				11.475%		FL - 15.00%		Paid Off - 360		01-Jan-2005
19338672 1			60,000.00		59,904.93				11.625%		FL - 18.18%		Paid Off - 360		01-Jan-2005
19338672 1					59,904.93				11.625%		FL - 18.18%		Paid Off - 360		01-Jan-2005
19339910 1			75,950.00		75,698.19				8.125%		IN - 99.99%		Paid Off - 360		01-Jan-2005
19339910 1					75,698.19				8.125%		IN - 99.99%		Paid Off - 360		01-Jan-2005
19340256 1			196,000.00		194,917.42				5.500%		IL - 73.96%		Paid Off - 360		01-Jan-2005
19340256 1					194,917.42				5.500%		IL - 73.96%		Paid Off - 360		01-Jan-2005
19340785 1			217,300.00		216,615.17				8.375%		CA - 82.00%		Paid Off - 360		01-Jan-2005
19340785 1					216,615.17				8.375%		CA - 82.00%		Paid Off - 360		01-Jan-2005
38209972 1			76,250.00		76,064.16			02-May-2005		10.500%		CA - 25.00%		Paid Off - 180		01-Dec-2004
38209972 1					76,064.16			02-May-2005		10.500%		CA - 25.00%		Paid Off - 180		01-Dec-2004
38221646 1			244,000.00		244,000.00			26-May-2005		7.500%		CA - 77.46%		Paid Off - 360		01-Nov-2004
38221646 1					244,000.00					7.500%		CA - 77.46%		Paid Off - 360



Page 16 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

38261915 1			296,099.00		296,099.00			20-May-2005		7.575%		CA - 90.00%		Paid Off - 360		01-Dec-2004
			296,099.00

38262163 1			304,000.00		304,000.00			11-May-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38262163 1					304,000.00			11-May-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38262179 1			76,000.00		75,829.08			11-May-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38262179 1					75,829.08			11-May-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38262291 1			81,000.00		80,770.80			25-May-2005		10.650%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38262291 1					80,770.80			25-May-2005		10.650%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38262387 1			500,000.00		497,277.29			06-May-2005		6.550%		CA - 74.07%		Paid Off - 360		01-Dec-2004
38262387 1					497,277.29			06-May-2005		6.550%		CA - 74.07%		Paid Off - 360		01-Dec-2004
38262395 1			107,500.00		107,217.73			06-May-2005		10.150%		CA - 15.93%		Paid Off - 180		01-Dec-2004
38262395 1					107,217.73			06-May-2005		10.150%		CA - 15.93%		Paid Off - 180		01-Dec-2004
38262523 1			178,000.00		177,028.83			27-May-2005		6.540%		CA - 73.25%		Paid Off - 360		01-Dec-2004
38262523 1					177,028.83			27-May-2005		6.540%		CA - 73.25%		Paid Off - 360		01-Dec-2004
38263531 1			316,000.00		314,419.90			27-May-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38263531 1					314,419.90			27-May-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38263587 1			78,300.00		77,810.69			09-May-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Nov-2004
38263587 1					77,810.69			09-May-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Nov-2004
38264107 1			304,000.00		304,000.00			23-May-2005		7.125%		CA - 94.12%		Paid Off - 360		01-Dec-2004
38264107 1					304,000.00			23-May-2005		7.125%		CA - 94.12%		Paid Off - 360		01-Dec-2004
38264179 1			264,000.00		262,477.31			31-May-2005		6.250%		CA - 75.00%		Paid Off - 360		01-Dec-2004
38264179 1					262,477.31			31-May-2005		6.250%		CA - 75.00%		Paid Off - 360		01-Dec-2004
38265827 1			185,100.00		184,510.66			23-May-2005		9.000%		CA - 10.00%		Paid Off - 180		01-Jan-2005
38265827 1					184,510.66			23-May-2005		9.000%		CA - 10.00%		Paid Off - 180		01-Jan-2005
38326491 1			360,000.00		360,000.00			16-May-2005		6.730%		CA - 82.76%		Paid Off - 360		01-Dec-2004
38326491 1					360,000.00			16-May-2005		6.730%		CA - 82.76%		Paid Off - 360		01-Dec-2004
38326619 1			432,000.00		432,000.00			04-May-2005		7.875%		CA - 90.00%		Paid Off - 360		01-Dec-2004
38326619 1					432,000.00			04-May-2005		7.875%		CA - 90.00%		Paid Off - 360		01-Dec-2004
38330060 1			51,250.00		51,070.76			11-May-2005		10.500%		CA - 16.80%		Paid Off - 180		01-Nov-2004
38330060 1					51,070.76			11-May-2005		10.500%		CA - 16.80%		Paid Off - 180		01-Nov-2004
38393844 1			87,500.00		86,916.78			31-May-2005		6.050%		WI - 63.41%		Paid Off - 360		01-Dec-2004
38393844 1					86,916.78			31-May-2005		6.050%		WI - 63.41%		Paid Off - 360		01-Dec-2004
38394108 1			74,077.00		73,747.19			24-May-2005		7.650%		FL - 79.23%		Paid Off - 360		01-Dec-2004
38394108 1					73,747.19			24-May-2005		7.650%		FL - 79.23%		Paid Off - 360		01-Dec-2004
38395108 1			475,000.00		475,000.00			24-May-2005		6.350%		NC - 77.87%		Paid Off - 360		01-Dec-2004
38395108 1					475,000.00			24-May-2005		6.350%		NC - 77.87%		Paid Off - 360		01-Dec-2004
38488951 1			432,000.00		432,000.00			26-May-2005		6.200%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38488951 1					432,000.00			26-May-2005		6.200%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38489175 1			277,500.00		276,338.01			27-May-2005		6.950%		CA - 75.00%		Paid Off - 360		01-Jan-2005
38489175 1					276,338.01			27-May-2005		6.950%		CA - 75.00%		Paid Off - 360		01-Jan-2005
38490144 1			360,000.00		358,030.11			18-May-2005		5.550%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38490144 1					358,030.11			18-May-2005		5.550%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38490488 1			180,000.00		179,235.18			25-May-2005		6.875%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38490488 1					179,235.18			25-May-2005		6.875%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38491032 1			232,000.00		231,009.38			27-May-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38491032 1					231,009.38			27-May-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38491056 1			58,000.00		57,891.77			27-May-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Jan-2005
38491056 1					57,891.77			27-May-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Jan-2005
38491072 1			243,750.00		242,895.50			02-May-2005		7.850%		CA - 75.00%		Paid Off - 360		01-Jan-2005
38491072 1					242,895.50			02-May-2005		7.850%		CA - 75.00%		Paid Off - 360		01-Jan-2005
38491176 1			249,000.00		249,000.00			23-May-2005		6.990%		CA - 84.98%		Paid Off - 360		01-Jan-2005
38491176 1					249,000.00			23-May-2005		6.990%		CA - 84.98%		Paid Off - 360		01-Jan-2005
38491648 1			400,000.00		398,593.56			26-May-2005		7.990%		MD - 80.00%		Paid Off - 360		01-Jan-2005
38491648 1					398,593.56			26-May-2005		7.990%		MD - 80.00%		Paid Off - 360		01-Jan-2005
38791470 1			50,000.00		49,884.29			13-May-2005		8.775%		LA - 62.50%		Paid Off - 360		01-Feb-2005
38791470 1					49,884.29			13-May-2005		8.775%		LA - 62.50%		Paid Off - 360		01-Feb-2005
38803496 1			140,000.00		139,531.89			16-May-2005		9.000%		SC - 77.78%		Paid Off - 360		01-Dec-2004
38803496 1					139,531.89			16-May-2005		9.000%		SC - 77.78%		Paid Off - 360		01-Dec-2004
38804232 1			180,500.00		180,048.96			03-May-2005		9.500%		FL - 95.00%		Paid Off - 360		01-Jan-2005
38804232 1					180,048.96			03-May-2005		9.500%		FL - 95.00%		Paid Off - 360		01-Jan-2005
38804472 1			128,000.00		127,482.09			20-May-2005		7.125%		VA - 80.00%		Paid Off - 360		01-Jan-2005
38804472 1					127,482.09			20-May-2005		7.125%		VA - 80.00%		Paid Off - 360		01-Jan-2005
68492815 1			155,076.00		154,773.67			13-May-2005		9.600%		NV - 95.00%		Paid Off - 360		01-Feb-2005
68492815 1					154,773.67			13-May-2005		9.600%		NV - 95.00%		Paid Off - 360		01-Feb-2005
68492943 1			68,000.00		67,857.35			#######		9.250%		NC - 84.47%		Paid Off - 360		01-Feb-2005
68492943 1					67,857.35					9.250%		NC - 84.47%		Paid Off - 360		01-Feb-2005
68493071 1			46,000.00		45,933.34			02-May-2005		10.990%		CA - 19.57%		Paid Off - 180		01-Feb-2005
68493071 1					45,933.34			02-May-2005		10.990%		CA - 19.57%		Paid Off - 180		01-Feb-2005
68497760 1			40,587.00		40,514.27			12-May-2005		10.000%		AZ - 20.00%		Paid Off - 180		01-Feb-2005
68497760 1					40,514.27			12-May-2005		10.000%		AZ - 20.00%		Paid Off - 180		01-Feb-2005
68498360 1			225,000.00		224,226.13			12-May-2005		6.800%		VA - 77.32%		Paid Off - 360		01-Feb-2005
68498360 1					224,226.13			12-May-2005		6.800%		VA - 77.32%		Paid Off - 360		01-Feb-2005
68909163 1			219,600.00		219,092.68			12-May-2005		10.750%		MD - 90.00%		Paid Off - 360		01-Jan-2005
68909163 1					219,092.68			12-May-2005		10.750%		MD - 90.00%		Paid Off - 360		01-Jan-2005
68909755 1			168,500.00		168,061.91			31-May-2005		9.400%		MD - 89.63%		Paid Off - 360		01-Jan-2005
68909755 1					168,061.91					9.400%		MD - 89.63%		Paid Off - 360



Page 17 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

68909995 1			262,000.00		261,107.60			19-May-2005		6.850%		CO - 80.00%		Paid Off - 360		01-Feb-2005
			262,000.00

68910187 1			68,000.00		68,000.00			31-May-2005		7.850%		KY - 80.00%		Paid Off - 360		01-Feb-2005
68910187 1					68,000.00			31-May-2005		7.850%		KY - 80.00%		Paid Off - 360		01-Feb-2005
68910827 1			249,600.00		249,600.00			17-May-2005		7.350%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68910827 1					249,600.00			17-May-2005		7.350%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68927781 1			153,850.00		153,849.38			31-May-2005		6.625%		FL - 85.00%		Paid Off - 360		01-Dec-2004
68927781 1					153,849.38			31-May-2005		6.625%		FL - 85.00%		Paid Off - 360		01-Dec-2004
68928045 1			408,000.00		408,000.00			10-May-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
68928045 1					408,000.00			10-May-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
68928053 1			75,500.00		75,084.91			26-May-2005		6.500%		CA - 79.06%		Paid Off - 360		01-Dec-2004
68928053 1					75,084.91			26-May-2005		6.500%		CA - 79.06%		Paid Off - 360		01-Dec-2004
68928470 1			71,300.00		71,126.48			31-May-2005		9.625%		CA - 19.99%		Paid Off - 360		01-Jan-2005
68928470 1					71,126.48			31-May-2005		9.625%		CA - 19.99%		Paid Off - 360		01-Jan-2005
68928502 1			49,000.00		48,863.67			13-May-2005		9.875%		CA - 20.00%		Paid Off - 360		01-Dec-2004
68928502 1					48,863.67			13-May-2005		9.875%		CA - 20.00%		Paid Off - 360		01-Dec-2004
68928966 1			38,500.00		38,378.65			17-May-2005		8.375%		CA - 10.00%		Paid Off - 360		01-Jan-2005
68928966 1					38,378.65			17-May-2005		8.375%		CA - 10.00%		Paid Off - 360		01-Jan-2005
68929326 1			26,850.00		26,782.56			04-May-2005		9.475%		MD - 15.00%		Paid Off - 360		01-Jan-2005
68929326 1					26,782.56			04-May-2005		9.475%		MD - 15.00%		Paid Off - 360		01-Jan-2005
68929486 1			75,000.00		74,825.48			31-May-2005		8.750%		FL - 19.23%		Paid Off - 360		01-Feb-2005
68929486 1					74,825.48			31-May-2005		8.750%		FL - 19.23%		Paid Off - 360		01-Feb-2005
68930750 1			175,050.00		174,498.80			18-May-2005		7.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005
68930750 1					174,498.80			18-May-2005		7.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005
68931750 1			196,000.00		195,441.06			11-May-2005		7.750%		CA - 72.86%		Paid Off - 360		01-Feb-2005
68931750 1					195,441.06			11-May-2005		7.750%		CA - 72.86%		Paid Off - 360		01-Feb-2005
68931942 1			153,000.00		152,661.94			23-May-2005		9.000%		NV - 90.00%		Paid Off - 360		01-Feb-2005
68931942 1					152,661.94			23-May-2005		9.000%		NV - 90.00%		Paid Off - 360		01-Feb-2005
68932150 1			123,250.00		122,871.38			12-May-2005		7.375%		LA - 85.00%		Paid Off - 360		01-Feb-2005
68932150 1					122,871.38			12-May-2005		7.375%		LA - 85.00%		Paid Off - 360		01-Feb-2005
68932774 1			277,600.00		276,847.46			31-May-2005		8.000%		CA - 88.13%		Paid Off - 360		01-Feb-2005
68932774 1					276,847.46			31-May-2005		8.000%		CA - 88.13%		Paid Off - 360		01-Feb-2005
69861165 1			415,420.00		415,420.00			13-May-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69861165 1					415,420.00			13-May-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69861341 1			269,920.00		268,837.08			06-May-2005		6.000%		MD - 80.00%		Paid Off - 360		01-Feb-2005
69861341 1					268,837.08			06-May-2005		6.000%		MD - 80.00%		Paid Off - 360		01-Feb-2005
69861565 1			121,200.00		121,028.97			31-May-2005		9.750%		CA - 60.00%		Paid Off - 360		01-Mar-2005
69861565 1					121,028.97			31-May-2005		9.750%		CA - 60.00%		Paid Off - 360		01-Mar-2005
69861901 1			193,500.00		193,177.20			12-May-2005		8.950%		RI - 90.00%		Paid Off - 360		01-Mar-2005
69861901 1					193,177.20			12-May-2005		8.950%		RI - 90.00%		Paid Off - 360		01-Mar-2005
69861981 1			142,000.00		141,859.50			02-May-2005		11.400%		CA - 52.40%		Paid Off - 360		01-Mar-2005
69861981 1					141,859.50			02-May-2005		11.400%		CA - 52.40%		Paid Off - 360		01-Mar-2005
69862245 1			324,000.00		323,419.01			03-May-2005		8.600%		CA - 90.00%		Paid Off - 360		01-Mar-2005
69862245 1					323,419.01			03-May-2005		8.600%		CA - 90.00%		Paid Off - 360		01-Mar-2005


TOTAL			17,359,896.00		17,311,684.61
TOTAL


Page 18 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



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

Cumulative
Cumulative



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










Page 19 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution


DEFAULT SPEEDS



															Total



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


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


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


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












Page 20 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 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 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) in effect (0=No ,								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						Balances 60+ days includes Bankruptcy and Foreclosure								0.00
						Ending Balance								663,631,484.22
						Senior Enhancement Percentage								22.6100%
						Cumulative Loss Percentage								0.0000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cashflow														1,943,048.75
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00

Basis Risk CarryForward Amount Paid														0.00
Basis Risk CarryForward Amount Unpaid														0.000




Page 23 of 24
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

June 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT


CLASS







Page 24 of 24

GSAMP TRUST 2005-HE2 8-K