
                                     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):  July 25, 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
     July 25, 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 26, 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 July 25, 2005.



GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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					32
										11. Realized Loss Detail Report					35
				Servicer(s)
										12. Triggers and Adj. Cert. Report					36
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					37



				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					37


				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:			July 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			June 30, 2005
										Main Phone Number:			(714) 247-6000

							July 22, 2005


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






Page 1 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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		291,479,426.41		789,138.45		34,080,094.46		34,869,232.91		0.00		0.00		257,399,331.95

M-1	MEZ, FLT, S	$	38,966,000.00		38,966,000.00		113,972.24		0.00		113,972.24		0.00		0.00		38,966,000.00
M-2	MEZ, FLT, S	$	28,359,000.00		28,359,000.00		87,795.34		0.00		87,795.34		0.00		0.00		28,359,000.00
M-3	MEZ, FLT, S	$	11,040,000.00		11,040,000.00		35,036.04		0.00		35,036.04		0.00		0.00		11,040,000.00
M-4	MEZ, FLT, S	$	8,226,000.00		8,226,000.00		40,061.53		0.00		40,061.53		0.00		0.00		8,226,000.00
B-1	SUB	$	8,443,000.00		8,443,000.00		41,800.14		0.00		41,800.14		0.00		0.00		8,443,000.00
B-2	SUB	$	8,659,000.00		8,659,000.00		46,437.78		0.00		46,437.78		0.00		0.00		8,659,000.00
B-3	SUB	$	6,494,000.00		6,494,000.00		35,140.56		0.00		35,140.56		0.00		0.00		6,494,000.00
X	EXE	$	7,360,843.11		7,360,843.11		0.00		0.00		0.00		0.00		2,024,058.91		9,384,902.02
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		30,766.42		0.00		30,766.42		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		409,027,269.52		1,220,148.50		34,080,094.46		35,300,242.96		0.00		2,024,058.91		376,971,233.97





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	06/27/05		07/24/05		A-Act/360		36242D3D3		315,407,000.00		924.137468		2.501969		108.051167		110.553136	816.086301
M-1	06/27/05		07/24/05		A-Act/360		36242D3E1		38,966,000.00		1,000.000000		2.924915		0.000000		2.924915	1,000.000000
M-2	06/27/05		07/24/05		A-Act/360		36242D3F8		28,359,000.00		1,000.000000		3.095855		0.000000		3.095855	1,000.000000
M-3	06/27/05		07/24/05		A-Act/360		36242D3G6		11,040,000.00		1,000.000000		3.173554		0.000000		3.173554	1,000.000000
M-4	06/01/05		06/30/05		A-30/360		36242D3H4		8,226,000.00		1,000.000000		4.870111		0.000000		4.870111	1,000.000000
B-1	06/01/05		06/30/05		A-30/360		36242D3J0		8,443,000.00		1,000.000000		4.950863		0.000000		4.950863	1,000.000000
B-2	06/01/05		06/30/05		A-30/360		36242D3K7		8,659,000.00		1,000.000000		5.362950		0.000000		5.362950	1,000.000000
B-3	06/01/05		06/30/05		A-30/360		36242D3L5		6,494,000.00		1,000.000000		5.411235		0.000000		5.411235	1,000.000000
X	06/01/05		06/30/05		A-30/360		36242D3N1		7,360,843.11		1,000.000000		0.000000		0.000000		0.000000	1,274.976505
X-1	06/01/05		06/30/05		A-30/360		36242D3Q4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	06/01/05		06/30/05		36242D3M3		0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R	06/01/05		06/30/05		36242D3P6		0.00		0.000000		0.000000		0.000000		0.000000		0.000000





Page 2 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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		2,074,421.98		56,807,366.21		1,200,301.84		58,007,668.05		60,082,090.03		0.00		0.00		257,399,331.95
M-1	38,966,000.00		286,396.79		0.00		0.00		0.00		286,396.79		0.00		0.00		38,966,000.00
M-2	28,359,000.00		221,082.64		0.00		0.00		0.00		221,082.64		0.00		0.00		28,359,000.00
M-3	11,040,000.00		88,304.04		0.00		0.00		0.00		88,304.04		0.00		0.00		11,040,000.00
M-4	8,226,000.00		80,163.28		0.00		0.00		0.00		80,163.28		0.00		0.00		8,226,000.00
B-1	8,443,000.00		83,642.24		0.00		0.00		0.00		83,642.24		0.00		0.00		8,443,000.00
B-2	8,659,000.00		92,922.18		0.00		0.00		0.00		92,922.18		0.00		0.00		8,659,000.00
B-3	6,494,000.00		70,316.39		0.00		0.00		0.00		70,316.39		0.00		0.00		6,494,000.00
X	7,360,843.11		1,596,917.79		-1,988,637.11		-35,421.80		0.00		1,596,917.79		0.00		2,024,058.91		9,384,902.02
X-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		44,701.98		0.00		0.00		0.00		44,701.98		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		4,638,869.31		54,818,729.10		1,164,880.04		58,007,668.05		62,646,537.36		0.00		2,024,058.91		376,971,233.97


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	3.48438%		291,479,426.41		789,930.62		792.17		0.00		0.00		789,138.45		789,138.45		0.00
M-1	3.76438%		38,966,000.00		114,086.65		114.41		0.00		0.00		113,972.24		113,972.24		0.00
M-2	3.98438%		28,359,000.00		87,883.47		88.13		0.00		0.00		87,795.34		87,795.34		0.00
M-3	4.08438%		11,040,000.00		35,071.21		35.17		0.00		0.00		35,036.04		35,036.04		0.00
M-4	5.85000%		8,226,000.00		40,101.75		40.22		0.00		0.00		40,061.53		40,061.53		0.00
B-1	5.94700%		8,443,000.00		41,842.10		41.96		0.00		0.00		41,800.14		41,800.14		0.00
B-2	6.44200%		8,659,000.00		46,484.40		46.62		0.00		0.00		46,437.78		46,437.78		0.00
B-3	6.50000%		6,494,000.00		35,175.83		35.28		0.00		0.00		35,140.55		35,140.56		0.00
X	329.97181%		7,360,843.11		0.00		0.00		0.00		0.00		0.00		2,024,058.91		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		30,766.42		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			409,027,269.52		1,190,576.03		1,193.96		0.00		0.00		1,189,382.07		3,244,207.41		0.00



Page 3 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution
Collection Account Report
SUMMARY

														Total
Principal Collections														32,056,035.55
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														32,056,035.55
Interest Collections														3,251,660.92
Interest Withdrawals														-0.00
Interest Other Accounts														30,766.42
Interest Fees														-38,219.93
TOTAL NET INTEREST														3,244,207.41
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														35,300,242.96



PRINCIPAL - COLLECTIONS

															Total
Scheduled Principal Received															560,992.85
Prepayments In Full															31,225,062.33
Curtailments															209,500.81
Liquidations															0.00
Insurance Principal															0.00
Repurchased Principal Amounts															60,479.56
Other Principal															0.00
Total Realized Loss Of Principal															-0.00
Delinquent Principal															-474,652.97
Advanced Principal															474,652.97
TOTAL PRINCIPAL COLLECTED															32,056,035.55


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution

INTEREST - COLLECTIONS

														Total
Scheduled Interest														3,386,444.95
Liquidation Interest														0.00
Repurchased Interest														458.64
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-1,193.95
Prepayment Interest Shortfalls														-126,152.18
Compensating Interest														126,152.18
Delinquent Interest														-2,671,662.88
Interest Advanced														2,537,614.16
TOTAL INTEREST COLLECTED														3,251,660.92


INTEREST - WITHDRAWALS

														Total
Nonrecoverable Advances
Servicer Expenses
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS

														Total
Prepayment Charges														30,766.42
TOTAL INTEREST OTHER ACCOUNTS														30,766.42



INTEREST - FEES

														Total
Current Servicing Fees														36,379.31
Current Trustee Fees														1,840.62
TOTAL INTEREST OTHER FEES														38,219.93




Page 5 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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														9,384,902.02
Overcollateralization Target Amount														23,812,516.37
Overcollateralization Deficiency Amount														14,427,614.35
Overcollateralization Release Amount														0.00



Page 6 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														8,939
Prior														8,507
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-573
Repurchases														-1
Liquidations														-0
Current														7,933
Principal Balance:


Original														432,954,843.11
Prior														409,027,269.52
Prefunding														0.00
Scheduled Principal														-560,992.85
Partial Prepayments														-209,500.81
Full Voluntary Prepayments														-31,225,062.33
Repurchases														-60,479.56
Liquidations														-0.00
Current														376,971,233.97





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution

CHARACTERISTICS

														Total
Weighted Average Coupon Original														9.94228%
Weighted Average Coupon Prior														9.94228%
Weighted Average Coupon Current														9.93646%
Weighted Average Months to Maturity Original														237
Weighted Average Months to Maturity Prior														237
Weighted Average Months to Maturity Current														236
Weighted Avg Remaining Amortization Term Original														237
Weighted Avg Remaining Amortization Term Prior														237
Weighted Avg Remaining Amortization Term Current														236
Weighted Average Seasoning Original														12.50
Weighted Average Seasoning Prior														12.50
Weighted Average Seasoning Current														13.46









Page 8 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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														36,379.31
Delinquent Servicing Fees														134,048.71
TOTAL SERVICING FEES														170,428.05


Compensating Interest														-126,152.18
Delinquent Servicing Fees														-134,048.71
COLLECTED SERVICING FEES														-89,772.85


Aggregate Advances with respect to this Distribution														3,012,267.13





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.314380%

Next LIBOR Rate														0.000000%




Page 9 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,082,792.10		1,084,675.36		417,861.54		4,585,329.00
			% Balance				0.82%		0.29%		0.11%		1.22%
			# Loans				69		22		6		97
			% # Loans				0.87%		0.28%		0.08%		1.22%
	FORECLOSURE		Balance		0.00		0.00		178,498.85		1,699,544.74		1,878,043.59
			% Balance		0.00%		0.00%		0.05%		0.45%		0.50%
			# Loans		0		0		4		34		38
			% # Loans		0.00%		0.00%		0.05%		0.43%		0.48%
	BANKRUPTCY		Balance		2,243,570.04		65,286.68		96,492.28		98,758.19		2,504,107.19
			% Balance		0.60%		0.02%		0.03%		0.03%		0.66%
			# Loans		51		1		3		4		59
			% # Loans		0.64%		0.01%		0.04%		0.05%		0.74%
	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		2,243,570.04		3,148,078.78		1,359,666.49		2,216,164.47		8,967,479.78
			% Balance		0.60%		0.84%		0.36%		0.59%		2.38%
			# Loans		51		70		29		44		194
			% # Loans		0.64%		0.88%		0.37%		0.55%		2.45%









Page 10 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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
6206922 1
			73,600.00		70,439.30		01-Feb-2005		10.250%		NY - 100.00%		180		01-Mar-2004

6213509 1			37,000.00		36,192.58		01-Jan-2005		10.750%		CO - 100.00%		240		01-Mar-2004
6215080 1			11,662.00		11,417.46		01-Jan-2005		9.990%		TX - 94.99%		240		01-May-2004
6219584 1			51,000.00		49,923.72		01-Jan-2005		10.750%		WA - 100.00%		240		01-Apr-2004
6222961 1			30,000.00		28,843.64		01-Feb-2005		10.750%		FL - 100.00%		180		01-Apr-2004
6224830 1			43,000.00		42,147.05		01-Feb-2005		10.990%		CO - 100.00%		240		01-Apr-2004
6227563 1			62,000.00		59,568.95		01-Jan-2005		9.750%		GA - 100.00%		180		01-May-2004
6234675 1			37,600.00		36,762.20		01-Jan-2005		9.500%		CO - 100.00%		240		01-May-2004
6236767 1			40,000.00		39,236.79		01-Jan-2005		10.750%		CO - 96.12%		240		01-May-2004
6240531 1			87,000.00		85,102.87		01-Feb-2005		9.750%		UT - 95.00%		240		01-Jun-2004
6242882 1			69,000.00		67,869.49		01-Feb-2005		10.750%		NJ - 100.00%		240		01-Jul-2004
6242921 1			72,000.00		70,682.72		01-Jan-2005		10.750%		OR - 100.00%		240		01-Jun-2004
6249023 1			23,100.00		22,696.93		01-Feb-2005		10.250%		NC - 100.00%		240		01-Jul-2004
6249978 1			28,000.00		27,503.63		01-Jan-2005		10.750%		UT - 100.00%		240		01-Jun-2004
6250544 1			89,000.00		87,345.25		01-Jan-2005		9.750%		NY - 100.00%		240		01-Jul-2004
6252124 1			17,500.00		17,174.87		01-Feb-2005		9.750%		MO - 100.00%		240		01-Jul-2004
6253624 1			20,200.00		19,878.04		01-Mar-2005		10.990%		MI - 100.00%		240		01-Jul-2004
6253800 1			27,236.00		26,531.32		01-Feb-2005		9.990%		TX - 100.00%		240		01-Jul-2004
6255519 1			76,000.00		74,614.67		01-Feb-2005		9.900%		TX - 100.00%		240		01-Jul-2004
6256269 1			28,900.00		28,421.19		01-Feb-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6261932 1			33,000.00		32,495.75		01-Jan-2005		10.990%		WA - 100.00%		240		01-Aug-2004
6262263 1			24,000.00		23,590.21		01-Jan-2005		9.750%		UT - 100.00%		240		01-Aug-2004
6263855 1			60,000.00		58,975.58		01-Feb-2005		9.750%		CO - 100.00%		240		01-Aug-2004
6265233 1			37,900.00		37,192.10		01-Jan-2005		9.990%		UT - 100.00%		240		01-Aug-2004
6265545 1			23,400.00		22,950.10		01-Jan-2005		8.990%		GA - 100.00%		240		01-Aug-2004
6266265 1			32,200.00		31,502.66		01-Feb-2005		11.500%		AZ - 100.00%		240		01-Aug-2004
6266376 1			100,000.00		98,321.81		01-Jan-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6267018 1			30,000.00		29,487.79		01-Jan-2005		9.750%		CO - 100.00%		240		01-Aug-2004
6269347 1			32,500.00		32,010.73		01-Feb-2005		10.750%		SC - 100.00%		240		01-Aug-2004
6269832 1			79,800.00		78,421.00		01-Jan-2005		10.750%		CA - 100.00%		240		01-Aug-2004
6271057 1			53,600.00		52,684.81		01-Jan-2005		9.750%		WA - 100.00%		240		01-Aug-2004
6271123 1			87,800.00		86,379.24		01-Mar-2005		10.500%		CA - 100.00%		240		01-Aug-2004
6273090 1			60,000.00		58,938.25		01-Jan-2005		9.750%		TX - 100.00%		240		01-Aug-2004
6296946 1			39,600.00		39,409.10		01-Mar-2005		9.990%		OR - 100.00%		360		01-Oct-2004
6301736 1			33,000.00		32,832.47		01-Mar-2005		8.990%		FL - 100.00%		360		01-Nov-2004
6301894 1			117,600.00		117,089.80		01-Feb-2005		9.750%		NV - 100.00%		360		01-Nov-2004
6305044 1			54,000.00		53,799.95		01-Jan-2005		10.500%		CA - 100.00%		360		01-Nov-2004
6305541 1			90,000.00		89,609.57		01-Feb-2005		9.750%		TX - 100.00%		360		01-Nov-2004


TOTAL			1,912,198.00		1,878,043.59


Page 12 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


															Total




Current


Number of Paid in Full Loans														573
Number of Repurchased Loans														1
Total Number of Loans Prepaid in Full														574
Curtailments Amount														209,500.81
Paid in Full Balance														31,225,062.33
Repurchased Loans Balance														60,479.56
Total Prepayment Amount														31,495,042.70

Cumulative


Number of Paid in Full Loans														1,005
Number of Repurchased Loans														1
Total Number of Loans Prepaid in Full														1,006
Paid in Full Balance														54,380,316.22
Repurchased Loans Balance														60,479.56
Curtailments Amount														377,933.32
Total Prepayment Amount														54,818,729.10










Page 13 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


															Total



SMM														7.71%
3 Months Avg SMM														6.56%
12 Months Avg SMM														6.56%
Avg SMM Since Cut-off														6.56%


CPR														61.82%
3 Months Avg CPR														55.70%
12 Months Avg CPR														55.70%
Avg CPR Since Cut-off														55.70%


PSA														2,296.66%
3 Months Avg PSA Approximation														2,145.84%
12 Months Avg PSA Approximation														2,145.84%
Avg PSA Since Cut-off Approximation														2,145.84%










Page 14 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

4788097 1			58,000.00		54,319.87			06-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Dec-2002


5332366 1			79,000.00		75,948.48			28-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2003

5346846 1			99,450.00		95,797.21			22-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2003

5367834 1			95,250.00		89,130.01			03-Jun-2005		10.500%		CA - 95.00%		Paid Off - 180		01-Jun-2003

5440755 1			37,000.00		35,822.66			02-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2003

5474010 1			97,000.00		94,141.67			10-Jun-2005		10.990%		NY - 100.00%		Paid Off - 240		01-Aug-2003

5532965 1			46,000.00		43,269.61			16-Jun-2005		10.875%		CA - 90.00%		Paid Off - 180		01-Jul-2003

5673009 1			78,000.00		76,108.89			02-Jun-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5681747 1			38,000.00		36,986.12			28-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Nov-2003

5682869 1			73,000.00		70,995.92			01-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5713557 1			35,600.00		34,572.60			01-Jun-2005		10.990%		AZ - 100.00%		Paid Off - 240		01-Sep-2003

5778089 1			29,600.00		13,517.41			28-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5793153 1			44,000.00		42,933.11			02-Jun-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5817515 1			99,000.00		6,923.16			02-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Nov-2003

5842620 1			28,000.00		26,944.04			30-Jun-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Nov-2003

5846712 1			15,966.00		15,386.94			29-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Nov-2003

5874318 1			105,000.00		102,229.33			03-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Nov-2003

5879762 1			30,000.00		29,263.68			23-Jun-2005		11.990%		CA - 100.00%		Paid Off - 240		01-Nov-2003

5972559 1			30,600.00		29,897.15			16-Jun-2005		11.750%		UT - 100.00%		Paid Off - 240		01-Nov-2003

6057491 1			79,000.00		77,092.33			23-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2004

6096853 1			18,400.00		17,985.95			14-Jun-2005		11.000%		ID - 100.00%		Paid Off - 240		01-Jan-2004

6141519 1			51,300.00		50,145.26			17-Jun-2005		10.500%		CA - 95.00%		Paid Off - 240		01-Feb-2004

6152045 1			41,000.00		39,069.38			10-Jun-2005		10.740%		WA - 100.00%		Paid Off - 240		01-Feb-2004

6161046 1			55,500.00		54,214.68			08-Jun-2005		10.500%		CA - 95.00%		Paid Off - 240		01-Feb-2004

6170799 1			46,600.00		45,550.98			16-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6174312 1			40,000.00		39,011.64			03-Jun-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Mar-2004

6182471 1			25,875.00		23,258.24			30-Jun-2005		9.500%		NJ - 95.00%		Paid Off - 240		01-Feb-2004

6195242 1			97,000.00		94,765.08			24-Jun-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6195341 1			58,000.00		56,895.51			14-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6201032 1			77,000.00		75,500.24			13-Jun-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6204986 1			40,000.00		39,012.37			23-Jun-2005		9.750%		NC - 97.56%		Paid Off - 240		01-Feb-2004

6205777 1			80,000.00		78,256.90			03-Jun-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6205991 1			46,600.00		45,382.49			30-Jun-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Mar-2004

6206649 1			34,900.00		34,225.91			21-Jun-2005		11.740%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6206778 1			64,800.00		63,594.93			15-Jun-2005		11.500%		NY - 100.00%		Paid Off - 240		01-Mar-2004

6206985 1			37,700.00		36,951.49			17-Jun-2005		11.500%		VA - 100.00%		Paid Off - 240		01-Feb-2004

6207053 1			49,800.00		48,749.56			16-Jun-2005		10.500%		NJ - 100.00%		Paid Off - 240		01-Mar-2004



Page 16 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6207054 1			37,363.00		36,574.92			08-Jun-2005		10.500%		NV - 99.99%		Paid Off - 240		01-Mar-2004


6207113 1			45,000.00		43,988.27			02-Jun-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6208403 1			21,750.00		21,289.76			17-Jun-2005		10.740%		CA - 95.00%		Paid Off - 240		01-Mar-2004

6209006 1			106,000.00		103,764.27			01-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6209137 1			47,000.00		45,912.28			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6209239 1			87,600.00		85,752.30			16-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6209283 1			66,000.00		64,636.15			07-Jun-2005		10.750%		NY - 100.00%		Paid Off - 240		01-Mar-2004

6209697 1			93,000.00		90,496.36			03-Jun-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6209798 1			27,400.00		26,799.47			30-Jun-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Mar-2004

6209923 1			51,800.00		50,599.69			10-Jun-2005		9.740%		CO - 100.00%		Paid Off - 240		01-Mar-2004

6209963 1			24,130.00		23,571.55			07-Jun-2005		9.990%		MT - 100.00%		Paid Off - 240		01-Mar-2004

6210070 1			27,400.00		26,738.49			08-Jun-2005		9.500%		IL - 100.00%		Paid Off - 240		01-Mar-2004

6210148 1			30,400.00		29,717.77			24-Jun-2005		10.000%		NV - 100.00%		Paid Off - 240		01-Mar-2004

6210150 1			91,000.00		88,386.82			16-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6210859 1			60,000.00		58,611.40			20-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211171 1			34,400.00		33,560.49			13-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6211461 1			17,200.00		16,567.70			30-Jun-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Apr-2004

6211533 1			72,000.00		70,190.16			06-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6211647 1			51,000.00		49,007.92			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211784 1			65,000.00		63,250.12			21-Jun-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211802 1			34,000.00		33,273.41			30-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Mar-2004

6211865 1			41,100.00		40,176.60			27-Jun-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Mar-2004

6212210 1			39,700.00		38,842.13			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6212310 1			57,000.00		55,510.70			14-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212325 1			62,000.00		60,732.46			10-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212518 1			58,600.00		57,243.81			16-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212567 1			69,000.00		67,403.25			01-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6213085 1			28,000.00		27,351.97			29-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Mar-2004

6213216 1			52,185.00		49,901.57			09-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6213326 1			40,000.00		39,157.15			22-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6213920 1			49,000.00		47,866.01			06-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6214774 1			30,400.00		29,696.48			21-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Mar-2004

6215382 1			48,300.00		47,154.48			06-Jun-2005		9.750%		CA - 94.99%		Paid Off - 240		01-Mar-2004

6215537 1			39,800.00		38,205.61			02-Jun-2005		9.500%		FL - 100.00%		Paid Off - 180		01-Apr-2004

6215732 1			80,900.00		79,152.02			27-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216203 1			37,200.00		36,339.16			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6216560 1			95,800.00		93,460.84			30-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216644 1			54,000.00		52,833.33			30-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004



Page 17 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6216828 1			33,998.00		33,263.06			21-Jun-2005		9.990%		WA - 100.00%		Paid Off - 240		01-Apr-2004


6217046 1			32,000.00		31,319.48			29-Jun-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6217288 1			65,000.00		63,595.63			16-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217721 1			38,800.00		38,059.79			03-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217843 1			62,000.00		60,607.01			14-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6217873 1			50,600.00		49,506.55			27-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218004 1			33,580.00		32,309.68			03-Jun-2005		9.750%		FL - 100.00%		Paid Off - 180		01-May-2004

6218119 1			45,600.00		43,923.65			17-Jun-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Apr-2004

6218126 1			49,000.00		48,032.71			07-Jun-2005		10.490%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218617 1			52,000.00		50,862.31			01-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218851 1			79,000.00		76,828.74			02-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219009 1			68,000.00		66,360.67			08-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219048 1			52,800.00		51,757.77			10-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219684 1			53,400.00		52,313.87			13-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219741 1			71,356.00		70,091.22			01-Jun-2005		10.750%		CA - 99.99%		Paid Off - 240		01-May-2004

6219940 1			29,510.00		28,910.58			06-Jun-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Apr-2004

6219983 1			30,400.00		29,762.31			29-Jun-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6219997 1			43,000.00		41,682.57			01-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220174 1			91,000.00		89,033.81			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220466 1			47,313.00		46,290.70			06-Jun-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Apr-2004

6220708 1			39,000.00		38,048.24			09-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220856 1			69,000.00		67,640.48			28-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220906 1			37,000.00		36,294.05			03-Jun-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Apr-2004

6220974 1			15,330.00		15,037.46			24-Jun-2005		10.750%		OK - 100.00%		Paid Off - 240		01-Apr-2004

6221039 1			36,600.00		35,864.98			16-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6221481 1			75,900.00		74,212.87			01-Jun-2005		9.750%		NV - 100.00%		Paid Off - 240		01-Apr-2004

6221576 1			79,578.00		77,962.52			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6221949 1			87,000.00		84,989.79			23-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6221971 1			31,980.00		31,289.01			29-Jun-2005		9.750%		OR - 100.00%		Paid Off - 240		01-Apr-2004

6222044 1			23,000.00		22,503.79			02-Jun-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Apr-2004

6222109 1			65,300.00		63,814.60			14-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222464 1			97,900.00		95,965.80			03-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222553 1			44,600.00		43,624.08			03-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222599 1			46,120.00		44,662.68			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222982 1			40,800.00		39,918.44			30-Jun-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6223034 1			36,205.00		35,362.59			14-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6223467 1			19,600.00		19,201.84			23-Jun-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6223575 1			43,800.00		42,853.53			06-Jun-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Apr-2004



Page 18 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6223601 1			43,800.00		42,910.45			29-Jun-2005		10.250%		AK - 100.00%		Paid Off - 240		01-Apr-2004


6223743 1			40,000.00		39,118.26			22-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6224262 1			10,000.00		9,635.23			01-Jun-2005		9.750%		TX - 100.00%		Paid Off - 180		01-May-2004

6224297 1			26,262.00		25,749.92			01-Jun-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-May-2004

6224400 1			30,000.00		29,448.09			01-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224501 1			22,500.00		21,477.68			24-Jun-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Apr-2004

6224657 1			49,000.00		47,919.85			10-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6224709 1			70,000.00		68,594.19			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224934 1			35,400.00		34,765.94			27-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6225056 1			76,000.00		74,518.43			15-Jun-2005		9.990%		VA - 100.00%		Paid Off - 240		01-May-2004

6225161 1			64,800.00		63,320.23			21-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6225277 1			44,700.00		43,692.82			28-Jun-2005		9.990%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6225389 1			46,290.00		45,500.76			28-Jun-2005		10.750%		WA - 94.99%		Paid Off - 240		01-Jun-2004

6225518 1			39,000.00		38,157.28			14-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6225981 1			72,000.00		70,723.75			10-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6226022 1			96,000.00		93,793.34			07-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6226152 1			44,990.00		43,928.39			24-Jun-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6226162 1			21,200.00		20,525.84			28-Jun-2005		8.990%		UT - 100.00%		Paid Off - 240		01-May-2004

6226661 1			50,000.00		48,995.91			30-Jun-2005		9.750%		OR - 100.00%		Paid Off - 240		01-May-2004

6226707 1			69,000.00		67,543.89			03-Jun-2005		9.750%		MA - 100.00%		Paid Off - 240		01-May-2004

6226741 1			70,000.00		68,635.35			10-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6226769 1			105,000.00		103,194.45			17-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6226825 1			15,500.00		11,131.88			03-Jun-2005		9.750%		MD - 100.00%		Paid Off - 240		01-May-2004

6226894 1			73,000.00		71,534.02			13-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6226990 1			57,000.00		55,794.56			20-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227090 1			31,800.00		31,180.07			16-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6227161 1			49,600.00		48,603.99			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227173 1			63,600.00		62,360.12			03-Jun-2005		9.990%		TX - 100.00%		Paid Off - 240		01-May-2004

6227450 1			31,580.00		30,945.70			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227457 1			78,600.00		77,248.40			03-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6227482 1			63,760.00		62,644.28			28-Jun-2005		10.250%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6227640 1			32,300.00		31,587.96			21-Jun-2005		8.990%		NV - 100.00%		Paid Off - 240		01-May-2004

6228000 1			88,000.00		86,232.75			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228019 1			22,000.00		21,552.47			30-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6228021 1			49,200.00		48,327.85			30-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228240 1			72,000.00		70,554.02			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228316 1			73,687.00		72,206.03			30-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228431 1			37,200.00		36,495.10			29-Jun-2005		10.250%		UT - 100.00%		Paid Off - 240		01-May-2004



Page 19 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6228446 1			71,000.00		69,615.91			21-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004


6228637 1			35,000.00		34,339.40			27-Jun-2005		10.250%		WA - 100.00%		Paid Off - 240		01-May-2004

6228735 1			35,500.00		34,829.93			10-Jun-2005		10.250%		CA - 90.00%		Paid Off - 240		01-May-2004

6228748 1			41,400.00		40,568.24			28-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228999 1			64,000.00		61,565.36			01-Jun-2005		9.250%		CA - 100.00%		Paid Off - 180		01-May-2004

6229063 1			41,400.00		40,592.89			08-Jun-2005		9.990%		WA - 100.00%		Paid Off - 240		01-May-2004

6229187 1			30,400.00		29,816.41			16-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6229211 1			94,000.00		92,098.44			06-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6229333 1			67,600.00		66,065.98			22-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229513 1			82,400.00		80,914.66			17-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6229630 1			83,580.00		81,950.64			22-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6229701 1			36,200.00		34,377.47			02-Jun-2005		8.200%		TN - 100.00%		Paid Off - 180		01-May-2004

6229750 1			37,000.00		36,256.86			16-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229853 1			86,000.00		84,304.75			21-Jun-2005		9.900%		CA - 100.00%		Paid Off - 240		01-May-2004

6230000 1			83,400.00		81,634.53			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6230053 1			51,000.00		50,005.75			01-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6230161 1			49,200.00		48,027.17			24-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6230543 1			65,000.00		63,823.53			20-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6230775 1			52,000.00		50,952.98			03-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231017 1			31,600.00		30,864.68			02-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231237 1			63,000.00		61,967.33			03-Jun-2005		10.750%		NJ - 100.00%		Paid Off - 240		01-Jun-2004

6231342 1			73,600.00		72,341.50			10-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6231489 1			30,450.00		29,838.43			30-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6231762 1			47,700.00		46,819.09			14-Jun-2005		10.750%		AK - 100.00%		Paid Off - 240		01-May-2004

6231853 1			92,590.00		90,974.25			28-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6231872 1			74,000.00		72,504.54			22-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6231904 1			70,000.00		68,908.98			06-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6232035 1			43,600.00		42,827.20			20-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232085 1			29,200.00		28,657.69			02-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6232121 1			66,000.00		64,757.80			07-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232134 1			81,897.00		80,091.74			06-Jun-2005		8.990%		CA - 94.99%		Paid Off - 240		01-May-2004

6232277 1			15,600.00		5,022.19			09-Jun-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Jun-2004

6232471 1			71,000.00		69,433.31			24-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6232736 1			26,600.00		26,065.76			22-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6232822 1			30,000.00		29,397.48			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232970 1			51,060.00		50,034.55			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232992 1			88,600.00		86,647.09			08-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6233072 1			32,960.00		32,298.00			22-Jun-2005		9.750%		NV - 100.00%		Paid Off - 240		01-May-2004



Page 20 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6233224 1			29,800.00		29,065.74			21-Jun-2005		9.750%		OR - 100.00%		Paid Off - 240		01-May-2004


6233234 1			64,000.00		62,811.38			06-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6233285 1			48,600.00		47,697.47			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6233309 1			100,000.00		97,167.33			27-Jun-2005		9.750%		CA - 98.51%		Paid Off - 240		01-May-2004

6233453 1			55,380.00		54,159.05			28-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6233631 1			86,600.00		84,860.60			20-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6233668 1			35,200.00		34,495.01			15-Jun-2005		9.990%		AL - 100.00%		Paid Off - 240		01-May-2004

6233727 1			40,050.00		39,306.13			06-Jun-2005		9.750%		NJ - 95.00%		Paid Off - 240		01-Jun-2004

6233735 1			53,540.00		52,625.87			09-Jun-2005		9.750%		NJ - 100.00%		Paid Off - 240		01-Jul-2004

6233846 1			24,400.00		23,891.10			02-Jun-2005		10.250%		WA - 100.00%		Paid Off - 240		01-May-2004

6233931 1			42,739.00		41,981.47			28-Jun-2005		10.750%		CO - 99.99%		Paid Off - 240		01-May-2004

6234070 1			35,200.00		34,513.71			29-Jun-2005		9.990%		FL - 100.00%		Paid Off - 240		01-May-2004

6234107 1			25,000.00		24,504.41			02-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6234114 1			54,000.00		52,997.19			01-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6234117 1			54,200.00		53,111.54			09-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234239 1			93,600.00		91,860.96			16-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6234306 1			30,200.00		29,593.43			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234426 1			65,400.00		63,915.91			01-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234511 1			72,800.00		71,337.92			13-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234527 1			69,000.00		67,551.31			14-Jun-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6234550 1			21,850.00		21,437.64			29-Jun-2005		10.250%		UT - 100.00%		Paid Off - 240		01-May-2004

6234627 1			22,700.00		22,297.61			09-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6234801 1			100,000.00		98,227.54			29-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234820 1			61,000.00		59,867.16			03-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6234984 1			48,400.00		47,566.95			27-Jun-2005		10.990%		FL - 100.00%		Paid Off - 240		01-May-2004

6235463 1			81,000.00		79,539.89			21-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6235691 1			54,000.00		53,032.46			02-Jun-2005		10.990%		WA - 100.00%		Paid Off - 240		01-May-2004

6235734 1			29,819.00		29,265.23			08-Jun-2005		9.750%		AZ - 100.00%		Paid Off - 240		01-Jun-2004

6235790 1			92,000.00		90,048.14			03-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6235823 1			111,800.00		109,262.99			21-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6236069 1			42,500.00		41,607.75			09-Jun-2005		8.750%		WI - 100.00%		Paid Off - 240		01-Jun-2004

6236176 1			74,000.00		71,300.60			08-Jun-2005		9.740%		CO - 95.74%		Paid Off - 180		01-May-2004

6236348 1			38,400.00		37,686.78			23-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6236397 1			49,000.00		47,871.03			10-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6236552 1			80,000.00		78,558.01			01-Jun-2005		9.990%		MA - 100.00%		Paid Off - 240		01-Jun-2004

6236692 1			68,400.00		67,261.96			02-Jun-2005		11.250%		MA - 100.00%		Paid Off - 240		01-May-2004

6236694 1			71,600.00		70,096.52			07-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6236722 1			95,000.00		92,844.18			22-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004



Page 21 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6236724 1			91,000.00		89,282.55			01-Jun-2005		10.250%		FL - 100.00%		Paid Off - 240		01-May-2004


6237087 1			51,000.00		49,819.69			14-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6237194 1			52,000.00		51,092.60			14-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6237271 1			25,600.00		25,077.97			14-Jun-2005		8.990%		OR - 100.00%		Paid Off - 240		01-Jun-2004

6237679 1			42,800.00		41,076.95			01-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6237829 1			29,000.00		28,391.14			15-Jun-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6237842 1			53,000.00		52,015.68			01-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6237919 1			57,400.00		55,587.52			15-Jun-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Jun-2004

6237956 1			74,800.00		73,460.70			02-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238051 1			62,000.00		60,754.80			06-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6238308 1			31,800.00		30,750.26			14-Jun-2005		9.990%		FL - 100.00%		Paid Off - 180		01-Jun-2004

6238401 1			149,800.00		146,745.59			30-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238756 1			78,000.00		76,593.94			27-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238802 1			26,600.00		26,121.08			09-Jun-2005		10.000%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6238810 1			38,000.00		37,202.11			21-Jun-2005		8.750%		UT - 100.00%		Paid Off - 240		01-Jun-2004

6238905 1			63,200.00		61,873.13			30-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239461 1			31,800.00		31,294.61			23-Jun-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6239564 1			37,000.00		36,354.37			06-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239654 1			36,600.00		35,920.29			16-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239805 1			68,000.00		66,885.86			07-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239836 1			30,980.00		30,404.56			01-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6239944 1			16,000.00		12,177.81			07-Jun-2005		9.990%		TX - 100.00%		Paid Off - 180		01-Jun-2004

6239993 1			148,900.00		146,216.00			15-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240031 1			47,250.00		46,295.88			28-Jun-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6240076 1			82,000.00		80,600.05			13-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6240287 1			73,000.00		71,644.33			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240313 1			38,000.00		37,294.29			20-Jun-2005		9.750%		CO - 99.48%		Paid Off - 240		01-Jun-2004

6240364 1			51,000.00		50,110.11			08-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240436 1			30,600.00		30,031.71			15-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240463 1			41,600.00		40,781.38			29-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6240550 1			20,600.00		20,271.46			28-Jun-2005		10.990%		UT - 100.00%		Paid Off - 240		01-Jun-2004

6240586 1			51,000.00		50,080.66			28-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240603 1			54,590.00		53,563.99			08-Jun-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6240680 1			78,000.00		76,722.04			16-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241027 1			47,000.00		46,229.93			03-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		#######

6241034 1			29,680.00		29,037.78			01-Jun-2005		8.500%		NJ - 100.00%		Paid Off - 240		01-Jun-2004

6241232 1			49,000.00		48,197.09			07-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241249 1			66,600.00		65,076.23			13-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004



Page 22 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6241382 1			38,580.00		37,884.62			16-Jun-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004


6241454 1			50,400.00		49,641.18			23-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6241460 1			55,880.00		54,926.80			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6241659 1			60,000.00		58,975.57			27-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6241660 1			30,000.00		28,873.03			14-Jun-2005		8.500%		CA - 100.00%		Paid Off - 180		01-Jun-2004

6241830 1			67,000.00		65,793.94			02-Jun-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241994 1			30,900.00		30,326.07			14-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242284 1			24,000.00		23,642.54			24-Jun-2005		11.500%		LA - 100.00%		Paid Off - 240		01-Jun-2004

6242342 1			34,900.00		34,309.93			15-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242401 1			43,000.00		42,194.50			07-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242407 1			76,000.00		74,588.56			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242501 1			32,980.00		32,367.38			15-Jun-2005		9.750%		CA - 97.94%		Paid Off - 240		01-Jun-2004

6242521 1			76,200.00		74,911.46			24-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242638 1			15,980.00		15,746.59			03-Jun-2005		10.990%		IA - 99.87%		Paid Off - 240		01-Jul-2004

6242678 1			48,000.00		47,133.41			17-Jun-2005		9.990%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6242698 1			27,400.00		26,950.99			24-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6242898 1			41,400.00		40,676.91			02-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242955 1			69,000.00		67,579.14			16-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242975 1			83,000.00		81,550.46			02-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243131 1			65,000.00		62,805.18			22-Jun-2005		8.750%		NJ - 100.00%		Paid Off - 180		01-Jul-2004

6243202 1			55,000.00		53,978.55			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243234 1			100,000.00		98,197.52			28-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243396 1			130,037.00		127,906.40			10-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243455 1			65,000.00		63,635.32			30-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243465 1			35,000.00		34,443.74			30-Jun-2005		10.990%		NV - 100.00%		Paid Off - 240		01-Jun-2004

6243696 1			57,000.00		55,939.81			24-Jun-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6243752 1			79,000.00		77,532.92			07-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243888 1			42,580.00		41,789.26			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244026 1			36,000.00		35,385.37			02-Jun-2005		9.750%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6244297 1			38,500.00		37,842.75			08-Jun-2005		9.750%		RI - 100.00%		Paid Off - 240		01-Jul-2004

6244456 1			62,000.00		61,076.79			01-Jun-2005		11.500%		OR - 100.00%		Paid Off - 240		01-Jun-2004

6245068 1			28,500.00		27,901.64			30-Jun-2005		8.750%		MD - 100.00%		Paid Off - 240		01-Jun-2004

6245082 1			51,000.00		50,110.11			23-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245093 1			65,800.00		64,577.99			15-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245202 1			57,380.00		56,409.74			24-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245304 1			67,000.00		65,755.73			01-Jun-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Jun-2004

6245785 1			107,500.00		105,930.17			01-Jun-2005		10.990%		CA - 92.64%		Paid Off - 240		01-Jul-2004

6245793 1			89,400.00		87,302.54			14-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004



Page 23 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6245794 1			54,000.00		52,965.58			28-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004


6245813 1			96,511.00		94,584.06			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245925 1			132,000.00		130,034.54			16-Jun-2005		11.500%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6245957 1			210,000.00		205,945.35			21-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246003 1			28,300.00		27,425.77			23-Jun-2005		10.750%		GA - 100.00%		Paid Off - 180		01-Jun-2004

6246170 1			33,000.00		32,307.13			01-Jun-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6246218 1			82,639.00		81,228.16			03-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246254 1			68,800.00		67,761.01			03-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246288 1			60,000.00		58,740.33			09-Jun-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6246507 1			97,800.00		96,179.57			30-Jun-2005		9.990%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6246617 1			35,000.00		34,324.23			10-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246708 1			68,000.00		66,885.86			06-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246728 1			87,000.00		85,514.78			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246752 1			118,000.00		116,092.53			15-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246827 1			31,600.00		31,145.22			24-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246880 1			18,400.00		18,058.27			29-Jun-2005		9.750%		GA - 100.00%		Paid Off - 240		01-Jun-2004

6247088 1			124,350.00		122,225.38			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247291 1			30,400.00		29,802.42			13-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6247427 1			76,000.00		74,673.89			22-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6247442 1			48,740.00		47,716.66			30-Jun-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6247550 1			59,200.00		58,250.54			24-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247561 1			37,000.00		36,406.61			08-Jun-2005		10.250%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6247640 1			40,900.00		40,249.98			21-Jun-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6247833 1			34,700.00		34,107.56			13-Jun-2005		9.750%		SC - 100.00%		Paid Off - 240		01-Jul-2004

6248234 1			35,000.00		34,426.43			27-Jun-2005		10.750%		NC - 100.00%		Paid Off - 240		01-Jun-2004

6248241 1			55,980.00		55,024.35			15-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6248291 1			23,800.00		23,300.25			03-Jun-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6248352 1			68,000.00		66,203.73			17-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248504 1			77,000.00		75,540.59			10-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6248615 1			47,000.00		46,099.67			30-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6248708 1			73,000.00		71,753.75			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248759 1			35,980.00		34,916.48			30-Jun-2005		11.250%		FL - 100.00%		Paid Off - 180		01-Jun-2004

6248779 1			78,000.00		76,502.52			02-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6248820 1			51,200.00		50,306.53			08-Jun-2005		10.250%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6249000 1			62,000.00		60,941.44			08-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6249036 1			24,720.00		24,323.48			07-Jun-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6249273 1			21,750.00		21,378.60			29-Jun-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6249302 1			30,200.00		29,699.59			01-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 24 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6249410 1			80,000.00		78,634.13			01-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6249550 1			59,400.00		58,385.96			30-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249608 1			29,200.00		28,636.17			16-Jun-2005		8.750%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6249629 1			32,600.00		45.16			30-Jun-2005		10.990%		RI - 100.00%		Paid Off - 240		01-Jul-2004

6249835 1			29,000.00		28,563.35			01-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249931 1			100,000.00		97,840.59			23-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249953 1			41,100.00		40,294.45			17-Jun-2005		9.500%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6250028 1			54,000.00		53,078.13			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250078 1			43,400.00		42,659.06			15-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250141 1			53,400.00		52,487.85			01-Jun-2005		9.750%		OR - 100.00%		Paid Off - 240		01-Jul-2004

6250156 1			76,800.00		74,206.68			23-Jun-2005		8.750%		CA - 100.00%		Paid Off - 180		01-Jul-2004

6250253 1			53,000.00		49,475.89			27-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250328 1			93,000.00		90,541.31			29-Jun-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6250410 1			54,000.00		53,133.99			29-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250452 1			56,400.00		55,594.57			24-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250495 1			18,300.00		18,041.44			02-Jun-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6250528 1			38,580.00		37,856.60			13-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250751 1			99,400.00		97,739.69			28-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250904 1			19,000.00		18,535.86			16-Jun-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Jul-2004

6250924 1			108,000.00		106,027.66			28-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251009 1			70,000.00		68,804.90			10-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251133 1			64,000.00		62,936.34			06-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251145 1			37,650.00		37,007.22			20-Jun-2005		9.750%		OR - 99.96%		Paid Off - 240		01-Jul-2004

6251225 1			45,600.00		44,789.87			30-Jun-2005		9.450%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6251261 1			61,000.00		#######			06-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251374 1			97,980.00		96,307.27			13-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251393 1			99,000.00		97,029.61			28-Jun-2005		8.500%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6251459 1			47,980.00		47,160.88			23-Jun-2005		9.750%		RI - 100.00%		Paid Off - 240		01-Jul-2004

6251551 1			44,000.00		42,890.26			30-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251554 1			70,200.00		66,875.91			15-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251600 1			48,600.00		47,763.96			01-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251711 1			85,000.00		83,591.66			02-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251715 1			46,000.00		44,383.87			29-Jun-2005		8.500%		CA - 100.00%		Paid Off - 180		01-Jul-2004

6252263 1			36,000.00		34,770.24			28-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252318 1			37,600.00		37,085.69			29-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252395 1			75,000.00		73,551.87			21-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252579 1			61,000.00		59,958.60			27-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252651 1			25,777.00		25,199.28			30-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 25 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6252836 1			57,000.00		55,993.53			15-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6252849 1			93,800.00		92,342.31			28-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253280 1			38,000.00		37,287.40			20-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253321 1			44,200.00		43,534.47			10-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253439 1			75,000.00		73,264.44			16-Jun-2005		9.750%		NJ - 100.00%		Paid Off - 240		01-Jun-2004

6253519 1			58,000.00		57,009.84			07-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253550 1			24,400.00		24,004.10			01-Jun-2005		10.250%		UT - 100.00%		Paid Off - 240		01-Jul-2004

6253570 1			37,500.00		36,859.74			13-Jun-2005		9.750%		CT - 95.00%		Paid Off - 240		01-Jul-2004

6253675 1			44,000.00		43,337.48			16-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253771 1			28,800.00		27,982.41			15-Jun-2005		10.750%		AZ - 100.00%		Paid Off - 180		01-Jul-2004

6253839 1			93,800.00		92,198.69			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254291 1			48,760.00		48,064.37			30-Jun-2005		11.500%		NJ - 100.00%		Paid Off - 240		01-Jul-2004

6254384 1			32,000.00		31,516.41			21-Jun-2005		10.990%		SC - 100.00%		Paid Off - 240		01-Jul-2004

6254568 1			36,400.00		35,320.21			15-Jun-2005		10.250%		CA - 100.00%		Paid Off - 180		01-Jul-2004

6254576 1			42,380.00		41,585.27			30-Jun-2005		8.990%		OR - 100.00%		Paid Off - 240		01-Jul-2004

6254612 1			44,000.00		43,248.82			15-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254892 1			100,000.00		98,343.17			29-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254911 1			34,000.00		33,335.66			08-Jun-2005		9.750%		MI - 100.00%		Paid Off - 240		01-Jul-2004

6254926 1			45,400.00		43,900.85			13-Jun-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Aug-2004

6254942 1			100,000.00		98,343.17			06-Jun-2005		9.990%		VA - 100.00%		Paid Off - 240		01-Jul-2004

6254978 1			29,200.00		28,772.61			14-Jun-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6255046 1			27,292.00		26,879.06			14-Jun-2005		9.990%		WA - 94.99%		Paid Off - 240		01-Aug-2004

6255119 1			24,000.00		23,577.76			30-Jun-2005		9.750%		CO - 95.00%		Paid Off - 240		01-Jul-2004

6255156 1			32,000.00		31,368.92			01-Jun-2005		10.990%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6255431 1			126,400.00		124,242.09			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255487 1			67,500.00		66,347.67			02-Jun-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6255860 1			144,000.00		141,136.96			15-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255971 1			63,000.00		61,924.45			01-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256095 1			95,460.00		93,878.36			27-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256238 1			43,800.00		42,526.31			24-Jun-2005		10.750%		GA - 100.00%		Paid Off - 180		01-Jul-2004

6256282 1			27,260.00		26,849.49			20-Jun-2005		10.750%		GA - 100.00%		Paid Off - 240		01-Jul-2004

6256383 1			56,250.00		55,163.91			15-Jun-2005		8.750%		NJ - 95.00%		Paid Off - 240		01-Jul-2004

6256385 1			44,000.00		43,224.05			21-Jun-2005		8.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6256427 1			82,800.00		81,201.05			07-Jun-2005		8.750%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6256623 1			100,000.00		98,343.17			01-Jun-2005		9.990%		CA - 83.91%		Paid Off - 240		01-Jul-2004

6256752 1			57,000.00		56,139.75			03-Jun-2005		10.750%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6256851 1			54,100.00		53,176.37			15-Jun-2005		9.750%		CA - 90.00%		Paid Off - 240		01-Jul-2004

6256865 1			22,400.00		21,664.61			13-Jun-2005		10.750%		FL - 100.00%		Paid Off - 180		01-Aug-2004



Page 26 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6257177 1			39,980.00		39,481.17			20-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6257406 1			50,000.00		49,268.05			28-Jun-2005		10.250%		RI - 100.00%		Paid Off - 240		01-Aug-2004

6257541 1			49,200.00		48,526.71			20-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257560 1			36,576.00		35,951.59			20-Jun-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6257680 1			62,250.00		61,394.71			29-Jun-2005		10.750%		FL - 95.00%		Paid Off - 240		01-Aug-2004

6257736 1			34,800.00		34,290.46			22-Jun-2005		10.250%		GA - 100.00%		Paid Off - 240		01-Aug-2004

6257801 1			53,000.00		52,006.18			21-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257809 1			71,800.00		70,769.43			24-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6257829 1			74,000.00		72,813.23			28-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257852 1			37,454.00		36,841.42			15-Jun-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Aug-2004

6257985 1			45,000.00		43,565.77			22-Jun-2005		9.500%		FL - 100.00%		Paid Off - 180		01-Jul-2004

6258046 1			68,000.00		66,976.22			13-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258155 1			17,900.00		17,655.07			22-Jun-2005		11.500%		VA - 100.00%		Paid Off - 240		01-Jul-2004

6258256 1			40,000.00		39,358.45			02-Jun-2005		10.990%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6258287 1			28,600.00		28,207.03			02-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258293 1			48,740.00		47,972.94			01-Jun-2005		10.990%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6258325 1			83,000.00		81,583.05			16-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258394 1			22,400.00		21,996.62			23-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6258542 1			25,400.00		25,029.03			03-Jun-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6258578 1			95,800.00		93,248.51			23-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258649 1			62,200.00		61,263.48			23-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258988 1			55,000.00		53,977.08			20-Jun-2005		8.850%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6259366 1			71,400.00		70,178.78			01-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259511 1			31,485.00		30,999.13			27-Jun-2005		10.750%		MA - 95.00%		Paid Off - 240		01-Jul-2004

6259789 1			52,000.00		51,182.58			09-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6259897 1			103,000.00		101,394.70			15-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6259913 1			54,400.00		53,527.52			28-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6260113 1			45,000.00		44,254.34			28-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6260182 1			52,000.00		51,189.59			28-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260185 1			57,000.00		56,121.13			06-Jun-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6260231 1			86,800.00		85,487.21			20-Jun-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6260279 1			63,400.00		62,411.93			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260330 1			35,800.00		35,120.99			27-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6260737 1			96,040.00		94,720.50			23-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260812 1			26,400.00		26,037.15			22-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6260909 1			54,580.00		53,704.04			30-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6260926 1			40,600.00		39,967.24			30-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261006 1			83,000.00		81,572.21			13-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 27 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6261034 1			61,000.00		60,049.30			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6261198 1			40,000.00		39,271.97			15-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261489 1			17,200.00		16,970.82			28-Jun-2005		10.990%		GA - 100.00%		Paid Off - 240		01-Aug-2004

6261682 1			24,895.00		24,518.46			28-Jun-2005		9.990%		MO - 100.00%		Paid Off - 240		01-Aug-2004

6261689 1			59,000.00		58,080.44			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261760 1			35,000.00		34,400.70			24-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261799 1			97,000.00		95,419.59			27-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262034 1			40,600.00		39,993.58			29-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262149 1			63,000.00		61,753.90			16-Jun-2005		8.750%		VA - 95.00%		Paid Off - 240		01-Jul-2004

6262326 1			67,649.00		66,594.63			24-Jun-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Aug-2004

6262361 1			32,600.00		31,349.26			03-Jun-2005		9.990%		FL - 100.00%		Paid Off - 180		01-Aug-2004

6262407 1			41,400.00		40,691.01			27-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262490 1			38,500.00		37,936.29			09-Jun-2005		10.250%		MA - 90.00%		Paid Off - 240		01-Aug-2004

6262714 1			79,400.00		78,305.19			28-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262736 1			48,000.00		47,295.66			21-Jun-2005		10.250%		GA - 100.00%		Paid Off - 240		01-Aug-2004

6263031 1			34,580.00		33,912.32			16-Jun-2005		8.750%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6263132 1			18,700.00		18,407.92			02-Jun-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6263167 1			12,000.00		11,803.73			27-Jun-2005		9.990%		NC - 100.00%		Paid Off - 240		01-Aug-2004

6263251 1			35,800.00		35,333.75			23-Jun-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6263380 1			93,000.00		21,793.29			27-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263401 1			25,000.00		24,063.24			17-Jun-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Aug-2004

6263489 1			60,700.00		59,754.02			29-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263541 1			123,000.00		121,465.31			01-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263550 1			48,400.00		47,546.49			16-Jun-2005		8.750%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6263767 1			45,000.00		44,399.61			22-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263785 1			25,400.00		25,004.07			24-Jun-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6263875 1			59,800.00		58,867.96			07-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263889 1			56,400.00		55,520.94			09-Jun-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6264082 1			25,020.00		24,626.43			20-Jun-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6264321 1			86,000.00		84,565.19			30-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264507 1			73,000.00		71,862.29			23-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264543 1			72,000.00		70,842.45			07-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265141 1			23,180.00		22,771.19			07-Jun-2005		8.750%		GA - 100.00%		Paid Off - 240		01-Aug-2004

6265187 1			52,800.00		51,480.87			13-Jun-2005		10.250%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6265316 1			38,800.00		38,253.59			01-Jun-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6265374 1			81,000.00		79,814.30			24-Jun-2005		10.250%		OR - 100.00%		Paid Off - 240		01-Aug-2004

6265378 1			40,000.00		39,414.50			14-Jun-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6265424 1			41,358.00		40,752.63			06-Jun-2005		10.250%		FL - 99.99%		Paid Off - 240		01-Aug-2004



Page 28 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6265796 1			64,050.00		63,081.24			17-Jun-2005		9.990%		CA - 95.00%		Paid Off - 240		01-Aug-2004


6265924 1			58,200.00		57,257.32			24-Jun-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6266100 1			62,000.00		60,968.27			03-Jun-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6266212 1			32,000.00		31,515.99			02-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6266444 1			87,800.00		86,593.70			13-Jun-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6266453 1			34,000.00		33,481.08			30-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6266997 1			38,400.00		37,756.02			15-Jun-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6267042 1			46,000.00		45,256.69			10-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267046 1			84,000.00		82,690.82			30-Jun-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6267181 1			100,000.00		98,441.48			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267298 1			53,520.00		51,833.79			28-Jun-2005		8.500%		TX - 100.00%		Paid Off - 180		01-Aug-2004

6267549 1			42,860.00		41,976.87			28-Jun-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Aug-2004

6267959 1			86,400.00		85,053.45			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268066 1			97,000.00		96,579.78			06-Jun-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6268202 1			90,000.00		88,597.32			30-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268471 1			32,000.00		31,475.55			22-Jun-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6268618 1			41,000.00		40,297.91			21-Jun-2005		8.990%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6268743 1			91,000.00		89,581.68			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268874 1			118,600.00		116,441.33			13-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268955 1			32,500.00		31,993.48			07-Jun-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6269037 1			47,000.00		46,305.47			08-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269101 1			60,000.00		58,941.18			08-Jun-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269153 1			39,400.00		38,645.08			09-Jun-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269230 1			65,400.00		64,373.97			28-Jun-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6269500 1			69,000.00		67,956.45			09-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269589 1			46,980.00		46,292.31			08-Jun-2005		10.250%		CO - 91.75%		Paid Off - 240		01-Aug-2004

6269808 1			70,400.00		69,521.58			24-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270000 1			25,400.00		25,072.71			27-Jun-2005		11.250%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6270692 1			87,200.00		86,017.63			01-Jun-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270747 1			45,980.00		45,406.24			23-Jun-2005		11.500%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6270789 1			50,200.00		49,403.86			24-Jun-2005		9.990%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6271008 1			36,000.00		35,034.96			28-Jun-2005		10.750%		FL - 100.00%		Paid Off - 180		01-Aug-2004

6271021 1			36,000.00		35,383.60			30-Jun-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271042 1			95,000.00		93,558.93			02-Jun-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271344 1			126,000.00		125,326.39			13-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6271589 1			42,307.00		41,559.57			02-Jun-2005		8.750%		CA - 99.95%		Paid Off - 240		01-Aug-2004

6272200 1			44,980.00		44,186.77			21-Jun-2005		8.750%		KY - 100.00%		Paid Off - 240		01-Aug-2004

6272341 1			54,500.00		53,819.93			24-Jun-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004



Page 29 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6272554 1			54,500.00		53,819.93			20-Jun-2005		11.500%		CO - 100.00%		Paid Off - 240		01-Aug-2004


6272839 1			34,980.00		34,102.83			23-Jun-2005		9.990%		FL - 100.00%		Paid Off - 180		01-Sep-2004

6272934 1			34,350.00		33,744.22			22-Jun-2005		8.750%		NV - 95.00%		Paid Off - 240		01-Aug-2004

6273107 1			94,000.00		92,488.76			01-Jun-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6273195 1			46,600.00		45,939.09			14-Jun-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6273264 1			45,600.00		44,862.36			13-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6273824 1			94,000.00		92,534.57			23-Jun-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274061 1			105,000.00		104,481.38			29-Jun-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6274876 1			44,250.00		44,011.66			03-Jun-2005		9.750%		CA - 95.00%		Paid Off - 360		01-Sep-2004

6286683 1			36,400.00		36,261.25			01-Jun-2005		10.750%		OR - 100.00%		Paid Off - 360		01-Oct-2004

6287457 1			86,000.00		85,626.74			03-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6290630 1			37,059.00		36,923.63			17-Jun-2005		9.990%		FL - 95.02%		Paid Off - 360		01-Nov-2004

6292007 1			93,000.00		92,673.33			09-Jun-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6292504 1			78,000.00		77,631.66			17-Jun-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6293400 1			37,000.00		36,870.02			02-Jun-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6294545 1			100,660.00		100,237.37			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6297987 1			45,400.00		45,243.05			15-Jun-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6298242 1			73,800.00		73,479.82			22-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6300179 1			69,000.00		68,532.54			24-Jun-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6300214 1			65,000.00		64,621.82			16-Jun-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6300413 1			28,912.00		28,518.16			27-Jun-2005		9.990%		OR - 94.99%		Paid Off - 360		01-Nov-2004

6300443 1			52,360.00		52,075.93			09-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6301622 1			53,628.00		53,286.14			30-Jun-2005		8.990%		TX - 100.00%		Paid Off - 360		01-Nov-2004

6302013 1			82,000.00		81,062.59			17-Jun-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Oct-2004

6302133 1			40,350.00		40,195.04			10-Jun-2005		9.750%		CA - 95.00%		Paid Off - 360		01-Nov-2004

6302340 1			25,600.00		25,476.82			27-Jun-2005		9.250%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6302405 1			67,000.00		65,887.71			13-Jun-2005		11.990%		CA - 100.00%		Paid Off - 180		01-Nov-2004

6303374 1			63,000.00		62,063.76			02-Jun-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6303396 1			58,639.00		58,097.17			27-Jun-2005		11.250%		CA - 99.99%		Paid Off - 240		01-Nov-2004

6303762 1			91,400.00		91,066.20			09-Jun-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6304133 1			37,800.00		37,682.49			24-Jun-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6304942 1			101,000.00		100,701.78			24-Jun-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305471 1			60,300.00		60,112.46			24-Jun-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305599 1			70,000.00		69,731.18			02-Jun-2005		9.750%		VA - 100.00%		Paid Off - 360		01-Nov-2004

6305741 1			41,500.00		41,310.74			23-Jun-2005		8.990%		WA - 96.80%		Paid Off - 360		01-Nov-2004

6306200 1			51,400.00		51,202.58			24-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6306272 1			90,300.00		89,953.20			07-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6306341 1			90,000.00		89,654.37			23-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004



Page 30 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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

6307823 1			32,000.00		31,878.71			24-Jun-2005		10.990%		NV - 100.00%		Paid Off - 360		01-Nov-2004


6307983 1			69,800.00		69,486.17			17-Jun-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6309409 1			30,400.00		30,310.22			29-Jun-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Nov-2004

6310681 1			#######		73,915.00			08-Jun-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6237309 1			62,000.00		60,479.56			24-Jun-2005		9.100%		CA - 100.00%		Repur/Subs - 240		01-May-2004



TOTAL			32,126,731.00		31,285,541.89



Page 31 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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 32 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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 33 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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 34 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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 35 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 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								5,884,687.68
						Ending Balance								376,971,233.97
						Senior Enhancement Percentage								31.7191%
						Cumulative Loss Percentage								0.0000%
						Delinquency Percentage								1.5610%



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 36 of 37
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

July 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

															Next Pass Through Rate
CLASS

			A												0.17%

			M-1												0.45%

			M-2												0.67%

			M-3												0.77%

			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 37 of 37

GSAMP Trust 2005-S2 8-K