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

              GS Mortgage Securities Corporation (as Depositor under the
                  Trust Agreement, dated as May 1, 2005, providing
                        for the issuance of GSAMP Trust 2005-S2
                  Mortgage Pass-Through Certificates Series 2005-S2)
                  (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-19                          13-3387389
          (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
     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:  Jul 18, 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-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities
										2. Collection Account Report					4

										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10

										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16

										10. Realized Loss Report					28
										11. Realized Loss Detail Report					31
				Servicer(s)
										12. Triggers and Adj. Cert. Report					32
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					33



				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					33


				Dates						Contacts

				Cut-Off Date:			May 01, 2005			Hang Luu
				Close Date:			May 13, 2005			Administrator
				First Distribution Date:			June 27, 2005			(714) 247-6000
										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
										Main Phone Number:			(714) 247-6000

							June 24, 2005


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

				Revised Statement




Page 1 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal

Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


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

A	FLT, STEP	$	315,407,000.00		315,407,000.00		1,285,283.53		23,927,573.59		25,212,857.12		0.00		0.00		291,479,426.41

M-1	MEZ, FLT, S	$	38,966,000.00		38,966,000.00		172,424.55		0.00		172,424.55		0.00		0.00		38,966,000.00
M-2	MEZ, FLT, S	$	28,359,000.00		28,359,000.00		133,287.30		0.00		133,287.30		0.00		0.00		28,359,000.00
M-3	MEZ, FLT, S	$	11,040,000.00		11,040,000.00		53,268.00		0.00		53,268.00		0.00		0.00		11,040,000.00
M-4	MEZ, FLT, S	$	8,226,000.00		8,226,000.00		40,101.75		0.00		40,101.75		0.00		0.00		8,226,000.00
B-1	SUB	$	8,443,000.00		8,443,000.00		41,842.10		0.00		41,842.10		0.00		0.00		8,443,000.00
B-2	SUB	$	8,659,000.00		8,659,000.00		46,484.40		0.00		46,484.40		0.00		0.00		8,659,000.00
B-3	SUB	$	6,494,000.00		6,494,000.00		35,175.83		0.00		35,175.83		0.00		0.00		6,494,000.00
X	EXE	$	7,360,843.11		7,360,843.11		1,596,917.79		0.00		1,596,917.79		0.00		0.00		7,360,843.11
X-1	EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	EXE	$	0.00		0.00		13,935.56		0.00		13,935.56		0.00		0.00		0.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			432,954,843.11		432,954,843.11		3,418,720.81		23,927,573.59		27,346,294.40		0.00		0.00		409,027,269.52





Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current

	Period		Period						(with Notional)		Principal						Total	Principal

Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A	05/13/05		06/26/05		A-Act/360		36242D3D3		315,407,000.00		1,000.000000		4.075000		75.862532		79.937532	924.137468
M-1	05/13/05		06/26/05		A-Act/360		36242D3E1		38,966,000.00		1,000.000000		4.425000		0.000000		4.425000	1,000.000000
M-2	05/13/05		06/26/05		A-Act/360		36242D3F8		28,359,000.00		1,000.000000		4.700000		0.000000		4.700000	1,000.000000
M-3	05/13/05		06/26/05		A-Act/360		36242D3G6		11,040,000.00		1,000.000000		4.825000		0.000000		4.825000	1,000.000000
M-4	05/01/05		05/30/05		A-30/360		36242D3H4		8,226,000.00		1,000.000000		4.875000		0.000000		4.875000	1,000.000000
B-1	05/01/05		05/30/05		A-30/360		36242D3J0		8,443,000.00		1,000.000000		4.955833		0.000000		4.955833	1,000.000000
B-2	05/01/05		05/30/05		A-30/360		36242D3K7		8,659,000.00		1,000.000000		5.368334		0.000000		5.368334	1,000.000000
B-3	05/01/05		05/30/05		A-30/360		36242D3L5		6,494,000.00		1,000.000000		5.416666		0.000000		5.416666	1,000.000000
X	05/01/05		05/30/05		A-30/360		36242D3N1		7,360,843.11		1,000.000000		216.947674		0.000000		216.947674	1,000.000000
X-1	05/01/05		05/30/05		A-30/360		36242D3Q4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	05/01/05		05/30/05		36242D3M3		0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R	05/01/05		05/30/05		36242D3P6		0.00		0.000000		0.000000		0.000000		0.000000		0.000000





Page 2 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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	315,407,000.00		1,285,283.53		23,323,686.40		603,887.19		23,927,573.59		25,212,857.12		0.00		0.00		291,479,426.41
M-1	38,966,000.00		172,424.55		0.00		0.00		0.00		172,424.55		0.00		0.00		38,966,000.00
M-2	28,359,000.00		133,287.30		0.00		0.00		0.00		133,287.30		0.00		0.00		28,359,000.00
M-3	11,040,000.00		53,268.00		0.00		0.00		0.00		53,268.00		0.00		0.00		11,040,000.00
M-4	8,226,000.00		40,101.75		0.00		0.00		0.00		40,101.75		0.00		0.00		8,226,000.00
B-1	8,443,000.00		41,842.10		0.00		0.00		0.00		41,842.10		0.00		0.00		8,443,000.00
B-2	8,659,000.00		46,484.40		0.00		0.00		0.00		46,484.40		0.00		0.00		8,659,000.00
B-3	6,494,000.00		35,175.83		0.00		0.00		0.00		35,175.83		0.00		0.00		6,494,000.00
X	7,360,843.11		1,596,917.79		0.00		0.00		0.00		1,596,917.79		0.00		0.00		7,360,843.11
X-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		13,935.56		0.00		0.00		0.00		13,935.56		0.00		0.00		0.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total	432,954,843.11		3,418,720.81		23,323,686.40		603,887.19		23,927,573.59		27,346,294.40		0.00		0.00		409,027,269.52


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


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

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A	3.26000%		315,407,000.00		1,285,283.53		0.00		0.00		0.00		1,285,283.53		1,285,283.53		0.00
M-1	3.54000%		38,966,000.00		172,424.55		0.00		0.00		0.00		172,424.55		172,424.55		0.00
M-2	3.76000%		28,359,000.00		133,287.30		0.00		0.00		0.00		133,287.30		133,287.30		0.00
M-3	3.86000%		11,040,000.00		53,268.00		0.00		0.00		0.00		53,268.00		53,268.00		0.00
M-4	5.85000%		8,226,000.00		40,101.75		0.00		0.00		0.00		40,101.75		40,101.75		0.00
B-1	5.94700%		8,443,000.00		41,842.10		0.00		0.00		0.00		41,842.10		41,842.10		0.00
B-2	6.44200%		8,659,000.00		46,484.40		0.00		0.00		0.00		46,484.40		46,484.40		0.00
B-3	6.50000%		6,494,000.00		35,175.83		0.00		0.00		0.00		35,175.83		35,175.83		0.00
X	260.33721%		7,360,843.11		0.00		0.00		0.00		0.00		0.00		1,596,917.79		0.00
X-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		13,935.56		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			432,954,843.11		1,807,867.46		0.00		0.00		0.00		1,807,867.46		3,418,720.81		0.00



Page 3 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Collection Account Report
SUMMARY

														Total
Principal Collections														23,927,573.59
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														23,927,573.59
Interest Collections														3,442,825.43
Interest Withdrawals														-0.00
Interest Other Accounts														13,935.56
Interest Fees														-38,040.18
TOTAL NET INTEREST														3,418,720.81
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														27,346,294.40



PRINCIPAL - COLLECTIONS

															Total
Scheduled Principal Received															603,887.19
Prepayments In Full															23,155,253.89
Curtailments															168,432.51
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															-505,598.92
Advanced Principal															505,598.92
TOTAL PRINCIPAL COLLECTED															23,927,573.59


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

INTEREST - COLLECTIONS

														Total
Scheduled Interest														3,587,131.40
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														-100,889.72
Compensating Interest														100,889.72
Delinquent Interest														-2,877,509.35
Interest Advanced														2,733,203.37
TOTAL INTEREST COLLECTED														3,442,825.43


INTEREST - WITHDRAWALS

														Total
Nonrecoverable Advances
Servicer Expenses
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS

														Total
Prepayment Charges														13,935.56
TOTAL INTEREST OTHER ACCOUNTS														13,935.56



INTEREST - FEES

														Total
Current Servicing Fees														36,091.88
Current Trustee Fees														1,948.30
TOTAL INTEREST OTHER FEES														38,040.18




Page 5 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


Net WAC Rate Carryover Reserve Account

Begining Balance						0.00
Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Ending Balance						0.00


RESERVE

Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Releases						0.00




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

														Total
Overcollateralization Amount														7,360,843.11
Overcollateralization Target Amount														23,812,516.37
Overcollateralization Deficiency Amount														16,451,673.26
Overcollateralization Release Amount														0.00



Page 6 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														8,939
Prior														8,939
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-432
Repurchases														-0
Liquidations														-0
Current														8,507
Principal Balance:


Original														432,954,843.11
Prior														432,954,843.11
Prefunding														0.00
Scheduled Principal														-603,887.19
Partial Prepayments														-168,432.51
Full Voluntary Prepayments														-23,155,253.89
Repurchases														-0.00
Liquidations														-0.00
Current														409,027,269.52





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

CHARACTERISTICS

														Total
Weighted Average Coupon Original														9.94228%
Weighted Average Coupon Prior														9.94228%
Weighted Average Coupon Current														9.94228%
Weighted Average Months to Maturity Original														237
Weighted Average Months to Maturity Prior														237
Weighted Average Months to Maturity Current														237
Weighted Avg Remaining Amortization Term Original														237
Weighted Avg Remaining Amortization Term Prior														237
Weighted Avg Remaining Amortization Term Current														237
Weighted Average Seasoning Original														12.50
Weighted Average Seasoning Prior														12.50
Weighted Average Seasoning Current														12.50









Page 8 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

ARM CHARACTERISTICS

														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														36,091.88
Delinquent Servicing Fees														144,305.98
TOTAL SERVICING FEES														180,397.87


Compensating Interest														-100,889.72
Delinquent Servicing Fees														-144,305.98
COLLECTED SERVICING FEES														-64,797.83


Aggregate Advances with respect to this Distribution														3,238,802.29





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.090000%

Next LIBOR Rate														3.314380%




Page 9 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,592,078.84		822,655.91		330,729.49		4,745,464.24
			% Balance				0.88%		0.20%		0.08%		1.16%
			# Loans				70		17		7		94
			% # Loans				0.82%		0.20%		0.08%		1.10%
	FORECLOSURE		Balance		0.00		19,904.12		226,392.33		834,335.53		1,080,631.98
			% Balance		0.00%		0.00%		0.06%		0.20%		0.26%
			# Loans		0		1		4		16		21
			% # Loans		0.00%		0.01%		0.05%		0.19%		0.25%
	BANKRUPTCY		Balance		1,836,312.64		139,695.09		0.00		96,018.83		2,072,026.56
			% Balance		0.45%		0.03%		0.00%		0.02%		0.51%
			# Loans		41		4		0		4		49
			% # Loans		0.48%		0.05%		0.00%		0.05%		0.58%
	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		1,836,312.64		3,751,678.05		1,049,048.24		1,261,083.85		7,898,122.78
			% Balance		0.45%		0.92%		0.26%		0.31%		1.93%
			# Loans		41		75		21		27		164
			% # Loans		0.48%		0.88%		0.25%		0.32%		1.93%









Page 10 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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
6210137 1
			60,457.00		58,877.38		01-Jan-2005		8.750%		CA - 100.00%		240		01-Mar-2004

6213509 1			37,000.00		36,243.54		01-Jan-2005		10.750%		CO - 100.00%		240		01-Mar-2004
6219584 1			51,000.00		49,993.63		01-Jan-2005		10.750%		WA - 100.00%		240		01-Apr-2004
6224830 1			43,000.00		42,204.08		01-Feb-2005		10.990%		CO - 100.00%		240		01-Apr-2004
6227563 1			62,000.00		59,740.36		01-Jan-2005		9.750%		GA - 100.00%		180		01-May-2004
6234675 1			37,600.00		36,821.19		01-Jan-2005		9.500%		CO - 100.00%		240		01-May-2004
6242882 1			69,000.00		67,961.18		01-Feb-2005		10.750%		NJ - 100.00%		240		01-Jul-2004
6242921 1			72,000.00		70,779.62		01-Jan-2005		10.750%		OR - 100.00%		240		01-Jun-2004
6250544 1			89,000.00		87,478.67		01-Jan-2005		9.750%		NY - 100.00%		240		01-Jul-2004
6253624 1			20,200.00		19,904.12		01-Mar-2005		10.990%		MI - 100.00%		240		01-Jul-2004
6253800 1			27,236.00		26,572.70		01-Feb-2005		9.990%		TX - 100.00%		240		01-Jul-2004
6261932 1			33,000.00		32,538.15		01-Jan-2005		10.990%		WA - 100.00%		240		01-Aug-2004
6262263 1			24,000.00		23,625.90		01-Jan-2005		9.750%		UT - 100.00%		240		01-Aug-2004
6265233 1			37,900.00		37,247.51		01-Jan-2005		9.990%		UT - 100.00%		240		01-Aug-2004
6265545 1			23,400.00		22,988.27		01-Jan-2005		8.990%		GA - 100.00%		240		01-Aug-2004
6266376 1			100,000.00		98,466.44		01-Jan-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6268110 1			35,000.00		34,419.72		01-Jan-2005		9.500%		CO - 100.00%		240		01-Aug-2004
6269832 1			79,800.00		78,527.68		01-Jan-2005		10.750%		CA - 100.00%		240		01-Aug-2004
6271057 1			53,600.00		52,764.51		01-Jan-2005		9.750%		WA - 100.00%		240		01-Aug-2004
6305044 1			54,000.00		53,822.96		01-Jan-2005		10.500%		CA - 100.00%		360		01-Nov-2004
6305541 1			90,000.00		89,654.37		01-Feb-2005		9.750%		TX - 100.00%		360		01-Nov-2004


TOTAL			1,099,193.00		1,080,631.98


Page 12 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


															Total




Current


Number of Paid in Full Loans														432
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														432
Curtailments Amount														168,432.51
Paid in Full Balance														23,155,253.89
Repurchased Loans Balance														0.00
Total Prepayment Amount														23,323,686.40

Cumulative


Number of Paid in Full Loans														432
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														432
Paid in Full Balance														23,155,253.89
Repurchased Loans Balance														0.00
Curtailments Amount														168,432.51
Total Prepayment Amount														23,323,686.40










Page 13 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


															Total



SMM														5.39%
3 Months Avg SMM														5.39%
12 Months Avg SMM														5.39%
Avg SMM Since Cut-off														5.39%


CPR														48.60%
3 Months Avg CPR														48.60%
12 Months Avg CPR														48.60%
Avg CPR Since Cut-off														48.60%


PSA														1,944.17%
3 Months Avg PSA Approximation														1,944.17%
12 Months Avg PSA Approximation														1,944.17%
Avg PSA Since Cut-off Approximation														1,944.17%










Page 14 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

5045430 1			55,800.00		53,775.13			04-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2003


5226394 1			89,200.00		85,851.74			06-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2003

5256011 1			96,800.00		93,809.65			06-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jun-2003

5264858 1			15,400.00		14,204.68			20-May-2005		10.990%		OR - 100.00%		Paid Off - 240		01-Jun-2003

5300512 1			73,000.00		70,666.92			19-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2003

5302328 1			35,600.00		34,435.57			06-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2003

5312392 1			51,700.00		49,980.25			26-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2003

5320726 1			29,000.00		28,077.29			13-May-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Jun-2003

5340039 1			19,000.00		18,218.90			09-May-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Jun-2003

5408968 1			14,600.00		13,747.05			04-May-2005		10.500%		MO - 100.00%		Paid Off - 180		01-Jul-2003

5475736 1			23,000.00		21,328.63			18-May-2005		10.500%		AZ - 100.00%		Paid Off - 180		01-Aug-2003

5611793 1			26,400.00		25,581.36			26-May-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Sep-2003

5658885 1			51,000.00		49,590.68			02-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2003

5678271 1			24,960.00		24,142.40			11-May-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Sep-2003

5693080 1			34,200.00		33,317.36			25-May-2005		11.250%		FL - 100.00%		Paid Off - 240		01-Sep-2003

5809868 1			59,400.00		57,854.03			10-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5893607 1			39,000.00		38,172.86			09-May-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Dec-2003

5966189 1			92,000.00		90,119.18			03-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6018816 1			75,998.00		72,494.09			19-May-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Dec-2003

6071591 1			179,800.00		174,287.04			02-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jan-2004

6095095 1			68,000.00		66,516.23			02-May-2005		10.750%		CO - 100.00%		Paid Off - 240		01-Jan-2004

6126791 1			18,800.00		18,452.33			23-May-2005		11.000%		MD - 100.00%		Paid Off - 240		01-Mar-2004

6148134 1			28,200.00		27,605.13			23-May-2005		10.500%		WA - 100.00%		Paid Off - 240		01-Feb-2004

6149066 1			50,250.00		48,913.03			18-May-2005		11.750%		CA - 95.00%		Paid Off - 240		01-Feb-2004

6149918 1			39,200.00		38,433.77			31-May-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6150510 1			28,000.00		27,425.08			02-May-2005		10.740%		IL - 100.00%		Paid Off - 240		01-Feb-2004

6153373 1			45,600.00		44,188.93			24-May-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6172902 1			62,000.00		60,692.31			02-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6177661 1			68,000.00		66,565.80			05-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6182265 1			32,000.00		31,297.61			11-May-2005		9.740%		RI - 100.00%		Paid Off - 240		01-Mar-2004

6187652 1			68,000.00		66,608.14			05-May-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6197032 1			55,000.00		49,170.42			09-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6205264 1			45,000.00		43,846.77			12-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6206500 1			67,000.00		65,698.32			11-May-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6206640 1			28,000.00		27,295.74			24-May-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6207679 1			66,100.00		64,672.44			31-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6208033 1			130,000.00		127,438.52			03-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004



Page 16 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6208396 1			21,000.00		20,349.00			25-May-2005		10.740%		CA - 95.00%		Paid Off - 240		01-Mar-2004


6208526 1			38,000.00		37,242.17			25-May-2005		10.500%		IL - 100.00%		Paid Off - 240		01-Mar-2004

6209129 1			78,000.00		76,511.94			19-May-2005		10.750%		CO - 100.00%		Paid Off - 240		01-Mar-2004

6209267 1			25,040.00		24,561.61			27-May-2005		10.740%		FL - 100.00%		Paid Off - 240		01-Mar-2004

6209675 1			43,500.00		42,607.26			13-May-2005		10.250%		UT - 100.00%		Paid Off - 240		01-Mar-2004

6209866 1			68,800.00		67,606.31			18-May-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6209950 1			24,000.00		23,447.17			24-May-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Mar-2004

6210144 1			26,000.00		24,835.92			09-May-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Mar-2004

6210286 1			21,000.00		20,227.97			25-May-2005		10.500%		FL - 100.00%		Paid Off - 180		01-Mar-2004

6210510 1			67,000.00		64,236.75			27-May-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6210682 1			58,000.00		56,584.49			10-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6210893 1			50,000.00		48,614.76			05-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6210903 1			67,800.00		66,335.12			12-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6210956 1			28,000.00		27,319.64			24-May-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Mar-2004

6211411 1			40,700.00		39,837.91			09-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211458 1			33,000.00		30,920.03			24-May-2005		8.750%		TX - 100.00%		Paid Off - 180		01-Apr-2004

6211709 1			60,000.00		58,793.99			02-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6211878 1			71,000.00		69,466.03			26-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211956 1			62,000.00		60,851.87			10-May-2005		10.990%		IL - 100.00%		Paid Off - 240		01-Mar-2004

6212082 1			68,600.00		67,117.80			06-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212088 1			81,000.00		79,250.00			10-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212269 1			66,000.00		64,777.88			19-May-2005		10.990%		CO - 100.00%		Paid Off - 240		01-Mar-2004

6212270 1			23,092.00		22,464.57			05-May-2005		9.750%		TX - 99.99%		Paid Off - 240		01-Mar-2004

6212447 1			15,800.00		15,442.85			31-May-2005		9.750%		TX - 100.00%		Paid Off - 240		01-Mar-2004

6212489 1			81,200.00		79,640.14			23-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212593 1			53,800.00		52,637.55			27-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6213060 1			31,800.00		30,981.05			03-May-2005		10.250%		RI - 100.00%		Paid Off - 240		01-Apr-2004

6213218 1			30,600.00		29,952.52			31-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6213256 1			82,900.00		81,235.09			05-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6213336 1			26,800.00		26,220.21			12-May-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Mar-2004

6213841 1			55,400.00		54,175.87			19-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Mar-2004

6214317 1			92,600.00		90,657.76			16-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6214844 1			104,000.00		101,886.78			17-May-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6214955 1			46,000.00		44,877.42			02-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6215061 1			49,000.00		48,065.10			20-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6215150 1			14,000.00		13,706.21			25-May-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Mar-2004

6215426 1			47,800.00		46,977.93			10-May-2005		10.990%		OR - 100.00%		Paid Off - 240		01-Apr-2004

6215490 1			61,200.00		59,810.37			04-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004



Page 17 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6215734 1			37,000.00		36,150.38			04-May-2005		8.750%		MA - 100.00%		Paid Off - 240		01-Apr-2004


6215829 1			31,500.00		30,939.09			13-May-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Apr-2004

6216091 1			62,000.00		60,660.34			24-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6216407 1			26,000.00		25,477.80			17-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216539 1			29,000.00		28,417.65			09-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216904 1			53,000.00		51,933.45			16-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217358 1			53,000.00		51,935.59			25-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217374 1			40,291.00		39,402.93			02-May-2005		8.990%		FL - 99.96%		Paid Off - 240		01-Apr-2004

6217379 1			73,980.00		72,668.70			04-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217521 1			37,000.00		36,256.86			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217818 1			42,000.00		38,964.92			04-May-2005		8.750%		NV - 100.00%		Paid Off - 240		01-Apr-2004

6217995 1			74,000.00		72,494.44			27-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6218049 1			26,200.00		25,673.74			09-May-2005		9.750%		NV - 100.00%		Paid Off - 240		01-Apr-2004

6218070 1			19,000.00		18,609.24			19-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6218765 1			40,600.00		39,678.65			16-May-2005		8.750%		TX - 100.00%		Paid Off - 240		01-Apr-2004

6218971 1			44,100.00		43,127.92			23-May-2005		8.990%		CO - 90.00%		Paid Off - 240		01-Apr-2004

6219808 1			56,600.00		49,082.28			25-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219863 1			81,000.00		79,564.23			31-May-2005		10.750%		CA - 99.80%		Paid Off - 240		01-Apr-2004

6220007 1			73,800.00		72,317.92			16-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6220025 1			66,000.00		64,930.23			19-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220104 1			41,600.00		40,884.66			04-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220161 1			32,900.00		31,926.60			17-May-2005		10.990%		OR - 100.00%		Paid Off - 240		01-May-2004

6220197 1			13,360.00		13,084.45			09-May-2005		9.750%		TX - 100.00%		Paid Off - 240		01-Apr-2004

6220202 1			35,400.00		34,666.70			26-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6220418 1			31,000.00		30,377.34			16-May-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6220722 1			32,000.00		31,409.17			04-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220844 1			70,000.00		68,738.16			09-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6220899 1			100,000.00		97,928.58			17-May-2005		9.750%		CA - 97.39%		Paid Off - 240		01-Apr-2004

6221348 1			18,700.00		17,905.84			04-May-2005		8.500%		NC - 100.00%		Paid Off - 180		01-Apr-2004

6221381 1			49,200.00		46,397.05			09-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6221426 1			48,600.00		47,484.47			02-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222173 1			55,000.00		53,895.12			20-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222306 1			74,000.00		72,625.49			26-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6222460 1			28,800.00		28,266.47			13-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222500 1			65,714.00		64,394.36			09-May-2005		9.750%		CA - 99.56%		Paid Off - 240		01-Apr-2004

6222809 1			65,800.00		64,721.82			12-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6222954 1			31,000.00		30,296.40			16-May-2005		8.750%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6222983 1			63,000.00		61,451.56			06-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004



Page 18 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6223053 1			89,600.00		87,853.34			27-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004


6223079 1			45,800.00		44,760.69			31-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223184 1			83,000.00		81,280.76			11-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223216 1			40,000.00		39,257.12			03-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6223434 1			30,150.00		29,485.34			12-May-2005		8.990%		NJ - 99.96%		Paid Off - 240		01-Apr-2004

6223461 1			21,600.00		21,166.23			23-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6223476 1			99,000.00		97,042.04			03-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223679 1			31,000.00		30,414.94			09-May-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223691 1			51,000.00		50,079.08			17-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6223852 1			44,800.00		44,042.87			03-May-2005		10.990%		WA - 100.00%		Paid Off - 240		01-May-2004

6224094 1			44,000.00		43,199.67			26-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6224234 1			51,500.00		50,543.57			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224413 1			62,400.00		61,369.53			05-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224682 1			48,000.00		36,221.69			25-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224704 1			27,000.00		26,433.06			20-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224793 1			75,600.00		74,151.68			17-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6224831 1			58,000.00		56,822.35			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6224832 1			30,500.00		30,000.24			11-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224868 1			37,000.00		36,431.07			19-May-2005		11.250%		FL - 100.00%		Paid Off - 240		01-May-2004

6225329 1			24,500.00		24,044.96			12-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6225483 1			97,000.00		95,410.67			18-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6225515 1			35,000.00		34,411.03			19-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6225998 1			23,580.00		23,154.12			09-May-2005		10.750%		PA - 100.00%		Paid Off - 240		01-May-2004

6226121 1			48,000.00		47,034.00			31-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6226138 1			22,600.00		21,616.91			06-May-2005		9.750%		UT - 100.00%		Paid Off - 240		01-Apr-2004

6226253 1			71,000.00		69,552.31			04-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6226381 1			44,980.00		44,234.29			18-May-2005		10.990%		WA - 100.00%		Paid Off - 240		01-May-2004

6226450 1			50,000.00		49,180.73			23-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6226565 1			32,000.00		31,405.68			19-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6226864 1			53,800.00		52,918.48			11-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6226948 1			85,000.00		83,509.43			12-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6227163 1			82,250.00		79,477.77			03-May-2005		9.750%		NY - 94.95%		Paid Off - 180		01-May-2004

6227223 1			48,800.00		48,000.36			19-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227227 1			49,400.00		48,509.49			31-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6227452 1			114,800.00		112,730.70			11-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6227553 1			29,600.00		28,665.31			02-May-2005		10.500%		MI - 100.00%		Paid Off - 180		01-May-2004

6227596 1			44,200.00		43,241.62			17-May-2005		8.750%		WA - 100.00%		Paid Off - 240		01-May-2004

6227625 1			54,600.00		53,585.92			10-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004



Page 19 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6227804 1			56,600.00		55,514.15			27-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004


6227843 1			41,787.00		41,102.29			13-May-2005		10.750%		AZ - 99.99%		Paid Off - 240		01-May-2004

6227871 1			90,000.00		88,525.42			10-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227900 1			56,300.00		55,285.15			18-May-2005		9.990%		CO - 100.00%		Paid Off - 240		01-May-2004

6227948 1			31,400.00		30,868.17			13-May-2005		10.750%		OR - 100.00%		Paid Off - 240		01-May-2004

6227990 1			69,000.00		67,903.29			20-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6228066 1			32,600.00		32,031.11			31-May-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6228269 1			33,980.00		33,250.33			09-May-2005		8.990%		FL - 100.00%		Paid Off - 240		01-May-2004

6228352 1			30,000.00		28,973.00			02-May-2005		9.990%		FL - 100.00%		Paid Off - 180		01-May-2004

6228528 1			21,800.00		21,407.07			31-May-2005		9.990%		TX - 100.00%		Paid Off - 240		01-May-2004

6228556 1			64,000.00		62,951.39			06-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228617 1			48,000.00		46,988.07			27-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228695 1			25,600.00		23,957.98			10-May-2005		8.500%		FL - 100.00%		Paid Off - 180		01-May-2004

6228865 1			45,000.00		44,214.82			03-May-2005		10.250%		WA - 100.00%		Paid Off - 240		01-May-2004

6228991 1			69,000.00		67,756.28			31-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6229097 1			27,295.00		26,818.74			24-May-2005		10.250%		FL - 100.00%		Paid Off - 240		01-May-2004

6229101 1			100,000.00		98,084.54			10-May-2005		9.500%		CA - 99.88%		Paid Off - 240		01-May-2004

6229507 1			#######		66,148.23			11-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229560 1			27,600.00		27,087.31			03-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229607 1			39,000.00		38,319.37			18-May-2005		10.250%		FL - 100.00%		Paid Off - 240		01-May-2004

6229637 1			32,000.00		31,475.62			10-May-2005		10.750%		AL - 100.00%		Paid Off - 240		01-May-2004

6229696 1			33,000.00		32,241.76			19-May-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6229738 1			49,800.00		48,984.01			12-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229844 1			39,100.00		38,263.55			16-May-2005		9.750%		CA - 97.00%		Paid Off - 240		01-May-2004

6230001 1			34,400.00		30,160.14			19-May-2005		8.750%		NM - 100.00%		Paid Off - 240		01-May-2004

6230066 1			48,200.00		47,401.31			12-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6230248 1			33,000.00		32,240.96			25-May-2005		9.999%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6230253 1			60,000.00		58,926.51			23-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6230275 1			35,380.00		34,171.39			02-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6230612 1			32,200.00		187.18			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6230636 1			21,300.00		20,799.41			24-May-2005		9.750%		PA - 95.00%		Paid Off - 240		01-May-2004

6230917 1			54,000.00		53,115.20			16-May-2005		10.750%		CO - 100.00%		Paid Off - 240		01-May-2004

6230972 1			39,000.00		38,356.53			27-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231106 1			112,000.00		109,920.09			23-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231257 1			69,400.00		67,642.77			20-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6231410 1			36,188.00		35,515.29			03-May-2005		9.750%		AZ - 100.00%		Paid Off - 240		01-May-2004

6231570 1			47,580.00		46,014.66			02-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6231627 1			57,800.00		55,851.79			02-May-2005		9.750%		MD - 100.00%		Paid Off - 180		01-May-2004



Page 20 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6231863 1			67,800.00		66,689.10			05-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004


6231909 1			67,500.00		66,238.94			24-May-2005		9.990%		CA - 95.00%		Paid Off - 240		01-May-2004

6232057 1			49,300.00		48,580.05			24-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6232122 1			42,000.00		41,217.10			09-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232146 1			89,000.00		87,347.24			18-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232341 1			55,000.00		53,978.55			24-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232432 1			58,000.00		56,922.90			17-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232634 1			51,000.00		49,929.23			10-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232953 1			80,000.00		78,514.29			06-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232989 1			43,000.00		42,148.33			02-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6233002 1			43,898.00		43,200.24			04-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6233011 1			68,000.00		66,885.86			04-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6233027 1			15,700.00		15,408.31			26-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6233105 1			39,000.00		38,412.85			18-May-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6233426 1			19,980.00		19,616.43			04-May-2005		9.990%		TX - 100.00%		Paid Off - 240		01-May-2004

6233813 1			105,400.00		103,442.65			13-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6233853 1			26,250.00		25,762.46			26-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234131 1			66,400.00		65,264.49			20-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6234173 1			32,000.00		31,405.68			02-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6234180 1			21,600.00		21,231.25			20-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6234199 1			60,000.00		58,975.57			09-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6234204 1			17,600.00		17,332.05			04-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6234537 1			92,000.00		90,458.58			23-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234767 1			68,400.00		67,166.18			20-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6234949 1			28,000.00		27,397.58			13-May-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6235234 1			48,600.00		47,827.52			24-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6235287 1			73,000.00		71,467.47			24-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6235322 1			80,000.00		78,514.29			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6235555 1			49,800.00		48,949.74			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6235794 1			72,450.00		71,359.19			19-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6235830 1			31,400.00		30,411.70			19-May-2005		10.750%		FL - 100.00%		Paid Off - 180		01-May-2004

6235894 1			68,000.00		66,839.03			11-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6236041 1			70,000.00		68,804.90			09-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6236151 1			76,000.00		74,987.40			18-May-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6236268 1			63,750.00		62,525.23			18-May-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6236277 1			78,000.00		76,504.98			16-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6236485 1			72,000.00		70,807.08			13-May-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6236606 1			56,380.00		55,411.72			31-May-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Jun-2004



Page 21 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6236882 1			55,000.00		53,880.98			03-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004


6237046 1			61,000.00		59,958.60			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6237062 1			76,227.00		75,004.53			23-May-2005		10.250%		CA - 99.90%		Paid Off - 240		01-Jun-2004

6237125 1			51,000.00		50,129.27			02-May-2005		9.750%		CA - 96.72%		Paid Off - 240		01-Jun-2004

6237349 1			69,473.00		68,286.92			18-May-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6237401 1			93,000.00		91,412.23			12-May-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6237462 1			46,000.00		45,214.69			31-May-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6237491 1			75,000.00		73,679.28			04-May-2005		9.500%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6237626 1			31,800.00		31,257.10			23-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6237657 1			100,000.00		98,059.91			26-May-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6237686 1			36,480.00		35,823.36			04-May-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6237870 1			74,000.00		72,748.61			13-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6238351 1			22,000.00		21,594.13			31-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238398 1			29,980.00		29,350.50			04-May-2005		8.750%		TX - 100.00%		Paid Off - 240		01-May-2004

6238660 1			68,890.00		67,598.28			20-May-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6238684 1			55,000.00		53,937.99			23-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238787 1			42,980.00		42,246.18			20-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6239261 1			89,000.00		87,115.40			13-May-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239302 1			47,000.00		46,197.55			25-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239431 1			84,000.00		82,694.70			04-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239807 1			41,400.00		40,622.29			03-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240662 1			65,390.00		64,279.04			23-May-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240730 1			74,000.00		72,696.84			16-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240736 1			14,440.00		14,190.20			31-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6240738 1			88,050.00		86,724.40			11-May-2005		10.750%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6240930 1			57,000.00		55,889.93			03-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241316 1			41,000.00		40,382.66			11-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241365 1			72,200.00		70,967.43			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241481 1			23,000.00		22,611.61			23-May-2005		10.990%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6241731 1			95,000.00		93,378.09			17-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241787 1			78,000.00		76,786.79			11-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241926 1			33,000.00		32,362.78			24-May-2005		8.750%		CA - 90.00%		Paid Off - 240		01-Jun-2004

6242177 1			41,000.00		40,299.95			20-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242233 1			96,400.00		94,901.98			16-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242464 1			100,000.00		97,948.84			20-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242520 1			27,984.00		26,941.58			27-May-2005		10.250%		OR - 100.00%		Paid Off - 240		01-Jun-2004

6242693 1			37,000.00		36,406.61			06-May-2005		10.250%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6242713 1			85,000.00		83,503.09			10-May-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004



Page 22 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6242755 1			74,000.00		72,736.62			17-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004


6243108 1			34,050.00		32,966.77			24-May-2005		9.500%		AZ - 95.00%		Paid Off - 180		01-Jun-2004

6243420 1			77,000.00		75,872.90			24-May-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6243800 1			57,600.00		56,486.66			03-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244021 1			71,000.00		69,668.73			17-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244331 1			95,600.00		93,967.85			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244411 1			28,400.00		27,941.97			11-May-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6244539 1			46,380.00		45,251.76			13-May-2005		9.990%		WI - 100.00%		Paid Off - 240		01-Jun-2004

6244784 1			69,980.00		68,785.24			10-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6244905 1			31,000.00		30,531.07			19-May-2005		9.990%		UT - 100.00%		Paid Off - 240		01-Jul-2004

6244914 1			50,000.00		49,253.81			11-May-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6245052 1			103,000.00		101,010.13			27-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245218 1			74,200.00		72,767.30			04-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245531 1			54,220.00		52,540.47			17-May-2005		9.990%		OR - 100.00%		Paid Off - 240		01-Jul-2004

6245563 1			29,000.00		28,504.94			11-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245644 1			43,000.00		42,409.26			20-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6245730 1			33,980.00		33,435.00			18-May-2005		10.250%		OR - 100.00%		Paid Off - 240		01-Jun-2004

6245935 1			35,980.00		35,285.31			27-May-2005		8.750%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6245943 1			37,020.00		36,387.90			04-May-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6246450 1			70,000.00		68,908.98			19-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246743 1			54,600.00		53,765.63			18-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246802 1			27,400.00		26,916.79			17-May-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6246819 1			93,282.00		91,637.04			27-May-2005		8.750%		CA - 99.99%		Paid Off - 240		01-Jul-2004

6246871 1			28,800.00		28,215.88			13-May-2005		8.750%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6246949 1			42,390.00		41,691.86			26-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246963 1			23,600.00		23,144.29			24-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6247099 1			68,000.00		66,859.61			05-May-2005		9.990%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6247596 1			32,580.00		31,727.23			04-May-2005		9.500%		CA - 100.00%		Paid Off - 180		01-Aug-2004

6247681 1			34,200.00		33,322.67			31-May-2005		9.490%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6248022 1			61,000.00		60,161.98			06-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248297 1			67,190.00		66,142.85			18-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248322 1			58,000.00		57,203.13			03-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248564 1			80,000.00		78,900.08			12-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248662 1			57,000.00		55,994.85			24-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248774 1			21,790.00		20,621.98			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248803 1			57,000.00		55,621.85			10-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249466 1			60,000.00		59,055.75			23-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249488 1			82,400.00		81,115.78			27-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 23 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6249525 1			60,000.00		59,123.81			19-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004


6249962 1			33,555.00		32,625.57			25-May-2005		9.990%		CA - 99.99%		Paid Off - 180		01-Jul-2004

6250035 1			26,400.00		26,038.88			23-May-2005		11.500%		NE - 100.00%		Paid Off - 240		01-Jun-2004

6250269 1			36,000.00		35,454.85			10-May-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6250415 1			46,800.00		46,176.41			31-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250420 1			30,000.00		29,532.40			26-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250682 1			74,000.00		72,983.41			25-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251057 1			27,400.00		27,058.03			02-May-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6251288 1			42,400.00		41,872.81			11-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6251689 1			52,440.00		51,601.00			02-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252015 1			29,000.00		28,643.19			17-May-2005		10.990%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6252285 1			55,000.00		54,136.12			24-May-2005		9.990%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6252701 1			77,250.00		76,289.51			19-May-2005		10.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6252755 1			54,500.00		53,614.58			26-May-2005		9.750%		CA - 90.00%		Paid Off - 240		01-Jul-2004

6253323 1			56,000.00		55,041.09			02-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253531 1			100,000.00		98,487.62			24-May-2005		9.990%		CA - 96.15%		Paid Off - 240		01-Jul-2004

6254058 1			54,000.00		53,238.06			02-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6254083 1			50,850.00		49,949.69			04-May-2005		8.990%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6254295 1			30,590.00		30,113.16			05-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254504 1			52,000.00		51,285.61			11-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254631 1			31,800.00		31,363.05			02-May-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6254962 1			42,000.00		41,440.35			13-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255124 1			33,000.00		32,418.03			02-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255194 1			65,240.00		64,122.37			25-May-2005		8.990%		CA - 99.99%		Paid Off - 240		01-Jul-2004

6255713 1			94,600.00		93,169.24			19-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255853 1			48,800.00		48,082.05			31-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255856 1			72,200.00		71,238.06			11-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256035 1			143,200.00		140,674.83			02-May-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256319 1			18,980.00		18,647.65			25-May-2005		8.990%		WI - 100.00%		Paid Off - 240		01-Jul-2004

6256321 1			41,500.00		40,853.18			24-May-2005		9.750%		CA - 90.00%		Paid Off - 240		01-Jul-2004

6256380 1			46,000.00		45,461.56			27-May-2005		11.250%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6256453 1			36,000.00		35,522.95			27-May-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6256603 1			25,700.00		25,409.83			02-May-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6257054 1			26,700.00		26,344.19			06-May-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6257078 1			86,000.00		84,629.03			19-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257248 1			67,000.00		65,683.04			26-May-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6257768 1			82,000.00		80,877.28			06-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6257952 1			95,800.00		94,523.58			18-May-2005		10.990%		CO - 100.00%		Paid Off - 240		01-Jul-2004



Page 24 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6258899 1			74,400.00		73,474.92			11-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6258914 1			76,000.00		74,959.27			03-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258987 1			21,306.00		21,065.44			05-May-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6259095 1			32,800.00		32,310.62			12-May-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6259142 1			34,000.00		33,470.07			02-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259208 1			30,000.00		29,546.28			06-May-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6259708 1			78,750.00		77,087.29			10-May-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6259849 1			34,000.00		33,517.81			31-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6260048 1			46,560.00		45,920.24			24-May-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Jul-2004

6260233 1			33,800.00		33,378.20			20-May-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6260374 1			26,980.00		26,193.14			13-May-2005		9.990%		FL - 100.00%		Paid Off - 180		01-Jul-2004

6260387 1			58,000.00		54,898.41			05-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260425 1			133,000.00		127,951.70			02-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260576 1			22,500.00		22,132.08			11-May-2005		9.750%		TX - 100.00%		Paid Off - 240		01-Aug-2004

6260718 1			116,800.00		113,564.80			02-May-2005		9.990%		FL - 100.00%		Paid Off - 180		01-Jul-2004

6261510 1			42,980.00		42,310.09			09-May-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6261556 1			65,250.00		64,238.06			16-May-2005		8.990%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6261632 1			120,000.00		118,260.04			05-May-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Aug-2004

6261694 1			17,980.00		17,692.74			18-May-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6262054 1			34,000.00		33,520.22			11-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262391 1			55,000.00		54,364.47			03-May-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6262534 1			47,100.00		46,435.33			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6262571 1			60,420.00		59,567.40			25-May-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6262582 1			73,000.00		72,062.68			26-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262683 1			33,000.00		32,534.27			16-May-2005		9.750%		NV - 100.00%		Paid Off - 240		01-Aug-2004

6262880 1			87,400.00		86,203.27			10-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262931 1			79,000.00		78,017.72			25-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262993 1			28,600.00		28,182.35			03-May-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6263005 1			107,000.00		105,712.43			19-May-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6263180 1			73,000.00		71,956.40			20-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263568 1			71,000.00		69,904.50			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263731 1			26,000.00		25,453.92			26-May-2005		10.750%		FL - 100.00%		Paid Off - 180		01-Sep-2004

6263740 1			53,000.00		52,206.09			19-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264373 1			39,148.00		38,350.87			24-May-2005		8.750%		CA - 99.99%		Paid Off - 240		01-Aug-2004

6264791 1			40,000.00		39,452.29			10-May-2005		9.990%		CA - 88.00%		Paid Off - 240		01-Aug-2004

6266155 1			102,000.00		100,560.76			17-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267144 1			75,000.00		73,973.16			06-May-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267330 1			129,800.00		128,086.33			04-May-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004



Page 25 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6267663 1			75,000.00		74,636.97			11-May-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004


6267667 1			100,000.00		98,500.18			03-May-2005		9.750%		CA - 99.41%		Paid Off - 240		01-Aug-2004

6267904 1			36,400.00		35,947.36			31-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268717 1			50,000.00		49,283.75			03-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268944 1			40,950.00		40,440.85			11-May-2005		10.750%		IL - 95.00%		Paid Off - 240		01-Aug-2004

6269680 1			47,000.00		46,524.75			03-May-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Sep-2004

6270183 1			38,250.00		37,638.80			23-May-2005		8.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6270497 1			86,400.00		85,155.86			31-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270541 1			20,180.00		19,895.17			26-May-2005		9.750%		UT - 100.00%		Paid Off - 240		01-Aug-2004

6271053 1			30,600.00		30,194.51			16-May-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6271255 1			90,871.00		89,845.22			05-May-2005		11.500%		CA - 99.99%		Paid Off - 240		01-Aug-2004

6271461 1			60,500.00		60,164.46			31-May-2005		9.500%		CO - 100.00%		Paid Off - 360		01-Aug-2004

6271897 1			43,000.00		42,514.56			27-May-2005		11.500%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6271994 1			93,000.00		91,687.68			27-May-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6272332 1			110,400.00		109,153.80			17-May-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272379 1			62,000.00		61,151.07			17-May-2005		9.990%		VA - 100.00%		Paid Off - 240		01-Aug-2004

6272791 1			77,000.00		75,913.51			02-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272794 1			38,980.00		37,819.06			11-May-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Aug-2004

6273254 1			87,000.00		85,772.44			16-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6273682 1			45,600.00		44,898.65			26-May-2005		9.500%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6273889 1			39,000.00		38,474.37			03-May-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274047 1			19,000.00		18,635.11			17-May-2005		9.990%		CA - 84.22%		Paid Off - 360		01-Aug-2004

6274165 1			100,000.00		98,588.96			04-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274174 1			70,000.00		69,129.62			02-May-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274467 1			84,000.00		82,791.29			11-May-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274572 1			45,800.00		45,620.40			19-May-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6274765 1			65,200.00		64,825.00			31-May-2005		9.750%		IL - 100.00%		Paid Off - 360		01-Aug-2004

6274845 1			150,000.00		149,321.65			18-May-2005		10.750%		WA - 98.15%		Paid Off - 360		01-Aug-2004

6275007 1			47,400.00		47,131.53			31-May-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6275041 1			74,895.00		74,449.69			09-May-2005		8.750%		IL - 94.98%		Paid Off - 360		01-Aug-2004

6275081 1			42,680.00		42,473.40			18-May-2005		9.750%		CA - 94.98%		Paid Off - 360		01-Aug-2004

6275110 1			125,000.00		124,582.80			18-May-2005		11.500%		CA - 99.99%		Paid Off - 360		01-Aug-2004

6275540 1			22,640.00		22,411.13			27-May-2005		11.500%		CO - 100.00%		Paid Off - 240		01-Sep-2004

6276909 1			53,000.00		52,770.00			24-May-2005		9.750%		IL - 100.00%		Paid Off - 360		01-Sep-2004

6292270 1			36,000.00		35,853.93			02-May-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6294578 1			37,000.00		36,884.37			24-May-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6297671 1			57,600.00		57,389.63			26-May-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6298349 1			45,000.00		44,856.78			11-May-2005		9.990%		CA - 90.00%		Paid Off - 360		01-Nov-2004



Page 26 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6301561 1			32,000.00		31,878.09			25-May-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Nov-2004


6301633 1			64,200.00		63,985.14			05-May-2005		9.750%		CA - 95.00%		Paid Off - 360		01-Nov-2004

6301695 1			68,980.00		68,677.67			05-May-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6301699 1			118,000.00		117,696.53			20-May-2005		10.990%		WA - 100.00%		Paid Off - 360		01-Nov-2004

6302198 1			74,000.00		73,752.32			03-May-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6302295 1			110,000.00		109,631.88			10-May-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6303933 1			27,600.00		27,516.83			04-May-2005		10.250%		NV - 100.00%		Paid Off - 360		01-Nov-2004

6305884 1			42,400.00		42,278.28			06-May-2005		10.500%		PA - 100.00%		Paid Off - 360		01-Nov-2004

6305900 1			53,400.00		53,134.59			23-May-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305958 1			67,000.00		66,775.38			17-May-2005		9.750%		VA - 100.00%		Paid Off - 360		01-Nov-2004

6306949 1			47,400.00		47,271.59			23-May-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6307184 1			63,600.00		63,427.78			03-May-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6307842 1			87,000.00		86,723.13			09-May-2005		9.990%		WA - 95.00%		Paid Off - 360		01-Nov-2004

6308278 1			85,000.00		84,714.03			19-May-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6310244 1			31,400.00		31,251.26			25-May-2005		8.750%		WI - 100.00%		Paid Off - 360		01-Nov-2004



TOTAL			23,644,504.00		23,155,253.89



Page 27 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


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




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










Page 28 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 29 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 30 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative

&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

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





TOTAL



Page 31 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS

														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) (0=No , 1=Yes)								0
						a) Does a Delinquency Trigger Event Exists
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)
						Balances 60+ days includes Bankruptcy and Foreclosure								4,306,043.94
						Ending Balance								409,027,269.52
						Senior Enhancement Percentage								28.7384%
						Cumulative Loss Percentage								0.0000%
						Delinquency Percentage								1.0528%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

														Total
Net Monthly Excess Cashflow														0.00
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														0.00




Page 32 of 33
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

June 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

															Next Pass Through Rate
CLASS

			A												3.48%

			M-1												3.76%

			M-2												3.98%

			M-3												4.08%

			M-4												5.85%

			B-1												5.95%

			B-2												6.44%

			B-3												6.50%

			X												0.00%

			X-1												0.00%

			P												0.00%

			R												0.00%







Page 33 of 33

GSAMP Trust 2005-S2 8-K/A