
                                      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):  August 25, 2005
                (Date of earliest event reported)

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


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-13                          13-3387389
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        1004
          (Address of principal executive offices)     (Zip Code)


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     August 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:  Aug 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 August 25, 2005.



GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					14
										9. Prepayment Detail Report					17
										9. Prepayment Detail Report					17
										10. Realized Loss Report					22
										11. Realized Loss Detail Report					25
				Servicer(s)						11. Realized Loss Detail Report					25
				Servicer(s)						12. Triggers and Adj. Cert. Report					26
				Countrywide Funding Corporation						12. Triggers and Adj. Cert. Report					26
				Countrywide Funding Corporation						13. Additional Certificate Report					27
				Chase Securities, Inc						13. Additional Certificate Report					27
				Chase Securities, Inc


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					27
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			March 01, 2005			Hang Luu
				Close Date:			March 30, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							August 24, 2005
							August 24, 2005

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






Page 1 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


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

A-1	SR	$	297,636,000.00		237,394,964.33		727,747.45		33,960,711.79		34,688,459.24		0.00		0.00		203,434,252.54
A-1	SR	$	297,636,000.00		237,394,964.33		727,747.45		33,960,711.79		34,688,459.24		0.00		0.00		203,434,252.54
A-2	SR	$	169,463,000.00		169,463,000.00		534,090.89		0.00		534,090.89		0.00		0.00		169,463,000.00
A-3	SR	$	79,117,000.00		79,117,000.00		257,525.84		0.00		257,525.84		0.00		0.00		79,117,000.00
M-1	MEZ	$	49,720,000.00		49,720,000.00		166,548.19		0.00		166,548.19		0.00		0.00		49,720,000.00
M-2	MEZ	$	40,265,000.00		40,265,000.00		142,504.55		0.00		142,504.55		0.00		0.00		40,265,000.00
M-3	MEZ	$	11,555,000.00		11,555,000.00		41,392.58		0.00		41,392.58		0.00		0.00		11,555,000.00
B-1	SUB	$	10,154,000.00		10,154,000.00		40,570.87		0.00		40,570.87		0.00		0.00		10,154,000.00
B-2	SUB	$	8,403,000.00		8,403,000.00		34,081.17		0.00		34,081.17		0.00		0.00		8,403,000.00
B-3	SUB	$	8,754,000.00		8,754,000.00		40,404.57		0.00		40,404.57		0.00		0.00		8,754,000.00
B-4	SUB	$	9,804,000.00		9,804,000.00		49,020.00		0.00		49,020.00		0.00		0.00		9,804,000.00
X	NOF	$	15,406,120.96		15,406,101.06		1,599,247.98		0.00		1,599,247.98		0.00		0.00		15,406,101.06
P	NOF	$	0.00		0.00		659,039.11		0.00		659,039.11		0.00		0.00		0.00
R-1	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			700,277,320.96		640,036,065.39		4,292,173.20		33,960,711.79		38,252,884.99		0.00		0.00		606,075,353.60
Total




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

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	07/25/05		08/24/05		A-Act/360		36242DA29		297,636,000.00		797.601649		2.445092		114.101492		116.546585	683.500156
A-2	07/25/05		08/24/05		A-Act/360		36242DA37		169,463,000.00		1,000.000000		3.151667		0.000000		3.151667	1,000.000000
A-3	07/25/05		08/24/05		A-Act/360		36242DA45		79,117,000.00		1,000.000000		3.255000		0.000000		3.255000	1,000.000000
M-1	07/25/05		08/24/05		A-Act/360		36242DA52		49,720,000.00		1,000.000000		3.349722		0.000000		3.349722	1,000.000000
M-2	07/25/05		08/24/05		A-Act/360		36242DA60		40,265,000.00		1,000.000000		3.539167		0.000000		3.539167	1,000.000000
M-3	07/25/05		08/24/05		A-Act/360		36242DA78		11,555,000.00		1,000.000000		3.582222		0.000000		3.582222	1,000.000000
B-1	07/25/05		08/24/05		A-Act/360		36242DA86		10,154,000.00		1,000.000000		3.995555		0.000000		3.995555	1,000.000000
B-2	07/25/05		08/24/05		A-Act/360		36242DA94		8,403,000.00		1,000.000000		4.055834		0.000000		4.055834	1,000.000000
B-3	07/25/05		08/24/05		A-Act/360		36242DB28		8,754,000.00		1,000.000000		4.615555		0.000000		4.615555	1,000.000000
B-4	07/01/05		07/30/05		A-30/360		36242DB36		9,804,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
X	07/01/05		07/30/05		A-30/360		36242DG72		15,406,120.96		999.998708		103.806012		0.000000		103.806012	999.998708
P	07/01/05		07/30/05		A-30/360		36242DG80		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	07/01/05		07/30/05		A-30/360		36242DG56		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	07/01/05		07/30/05		A-30/360		36242DG64		100.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 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-1	297,636,000.00		3,622,588.40		92,278,952.11		1,922,795.35		94,201,747.46		97,824,335.86		0.00		0.00		203,434,252.54
A-2	169,463,000.00		2,336,389.39		0.00		0.00		0.00		2,336,389.39		0.00		0.00		169,463,000.00
A-3	79,117,000.00		1,129,818.55		0.00		0.00		0.00		1,129,818.55		0.00		0.00		79,117,000.00
M-1	49,720,000.00		732,503.56		0.00		0.00		0.00		732,503.56		0.00		0.00		49,720,000.00
M-2	40,265,000.00		629,624.52		0.00		0.00		0.00		629,624.52		0.00		0.00		40,265,000.00
M-3	11,555,000.00		183,060.95		0.00		0.00		0.00		183,060.95		0.00		0.00		11,555,000.00
B-1	10,154,000.00		180,902.72		0.00		0.00		0.00		180,902.72		0.00		0.00		10,154,000.00
B-2	8,403,000.00		152,125.28		0.00		0.00		0.00		152,125.28		0.00		0.00		8,403,000.00
B-3	8,754,000.00		181,872.29		0.00		0.00		0.00		181,872.29		0.00		0.00		8,754,000.00
B-4	9,804,000.00		245,100.00		0.00		0.00		0.00		245,100.00		0.00		0.00		9,804,000.00
X	15,406,120.96		9,616,802.95		18.77		1.13		19.90		9,616,822.85		0.00		0.00		15,406,101.06
P	0.00		1,966,075.68		0.00		0.00		0.00		1,966,075.68		0.00		0.00		0.00
R-1	100.00		0.00		94.34		5.66		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		94.34		5.66		100.00		100.00		0.00		0.00		0.00


Total	700,277,320.96		20,976,864.29		92,279,159.56		1,922,807.80		94,201,967.36		115,178,831.65		0.00		0.00		606,075,353.60


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

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

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	3.56000%		237,394,964.33		727,747.45		0.00		0.00		0.00		727,747.45		727,747.45		0.00
A-2	3.66000%		169,463,000.00		534,090.89		0.00		0.00		0.00		534,090.89		534,090.89		0.00
A-3	3.78000%		79,117,000.00		257,525.84		0.00		0.00		0.00		257,525.84		257,525.84		0.00
M-1	3.89000%		49,720,000.00		166,548.19		0.00		0.00		0.00		166,548.19		166,548.19		0.00
M-2	4.11000%		40,265,000.00		142,504.55		0.00		0.00		0.00		142,504.55		142,504.55		0.00
M-3	4.16000%		11,555,000.00		41,392.58		0.00		0.00		0.00		41,392.58		41,392.58		0.00
B-1	4.64000%		10,154,000.00		40,570.87		0.00		0.00		0.00		40,570.87		40,570.87		0.00
B-2	4.71000%		8,403,000.00		34,081.17		0.00		0.00		0.00		34,081.17		34,081.17		0.00
B-3	5.36000%		8,754,000.00		40,404.57		0.00		0.00		0.00		40,404.57		40,404.57		0.00
B-4	6.00000%		9,804,000.00		49,020.00		0.00		0.00		0.00		49,020.00		49,020.00		0.00
X	124.56738%		15,406,101.06		0.00		0.00		0.00		0.00		0.00		1,599,247.98		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		659,039.11		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			640,036,065.39		2,033,886.11		0.00		0.00		0.00		2,033,886.11		4,292,173.20		0.00



Page 3 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														33,960,131.63
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														33,960,131.63
Interest Collections														3,731,328.49
Interest Withdrawals														-0.00
Interest Other Accounts														611,173.00
Interest Fees														-49,748.13
TOTAL NET INTEREST														4,292,753.36
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														38,252,884.99



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															347,428.49
Prepayments In Full															33,497,006.31
Curtailments															20,771.81
Liquidations															95,505.18
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-580.16
Delinquent Principal															-300,477.63
Advanced Principal															300,477.63
TOTAL PRINCIPAL COLLECTED															33,960,131.63


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



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





Page 4 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														3,950,925.85
Liquidation Interest														696.39
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-63,386.44
Compensating Interest														63,386.44
Delinquent Interest														-3,263,191.14
Interest Advanced														3,042,897.38
TOTAL INTEREST COLLECTED														3,731,328.49


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



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														659,039.11
SWAP Payment Received from GSMS														255,555.97
SWAP Amount Paid to GSMS														-303,422.08
TOTAL INTEREST OTHER ACCOUNTS														611,173.00



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														46,387.94
Current Trustee Fees														3,360.19
TOTAL INTEREST OTHER FEES														49,748.13




Page 5 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
														Total
Excess Reserve Fund Begining Balance														0.00
Excess Reserve Fund Amount Deposited														0.00
Excess Reserve Fund Amount Withdrawn														0.00
Excess Reserve Fund Ending Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														15,406,101.06
Overcollateralization Target Amount														15,406,101.06
Overcollateralization Deficiency Amount														580.16
Overcollateralization Release Amount														0.00




Page 6 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														4,329
Prior														4,017
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-163
Repurchases														-0
Liquidations														-1
Current														3,853
Principal Balance:


Original														700,277,320.96
Prior														640,036,065.39
Prefunding														0.00
Scheduled Principal														-347,428.49
Partial Prepayments														-20,771.81
Full Voluntary Prepayments														-33,497,006.31
Repurchases														-0.00
Liquidations														-95,505.18
Current														606,075,353.60





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														7.29668%
Weighted Average Coupon Prior														7.41515%
Weighted Average Coupon Current														7.40769%
Weighted Average Months to Maturity Original														337
Weighted Average Months to Maturity Prior														345
Weighted Average Months to Maturity Current														343
Weighted Avg Remaining Amortization Term Original														337
Weighted Avg Remaining Amortization Term Prior														345
Weighted Avg Remaining Amortization Term Current														343
Weighted Average Seasoning Original														4.21
Weighted Average Seasoning Prior														7.20
Weighted Average Seasoning Current														8.19









Page 8 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														6.51876%
Weighted Average Margin Prior														6.50015%
Weighted Average Margin Current														6.49511%
Weighted Average Max Rate Original														13.72564%
Weighted Average Max Rate Prior														13.70736%
Weighted Average Max Rate Current														13.70200%
Weighted Average Min Rate Original														7.21772%
Weighted Average Min Rate Prior														7.19957%
Weighted Average Min Rate Current														7.19226%
Weighted Average Cap Up Original														1.01489%
Weighted Average Cap Up Prior														1.01574%
Weighted Average Cap Up Current														1.01618%
Weighted Average Cap Down Original														1.01489%
Weighted Average Cap Down Prior														1.01574%
Weighted Average Cap Down Current														1.01618%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														46,387.94
Delinquent Servicing Fees														220,293.75
TOTAL SERVICING FEES														266,681.70


Compensating Interest														-63,386.44
Delinquent Servicing Fees														-220,293.75
COLLECTED SERVICING FEES														-16,998.49


Aggregate Advances with respect to this Distribution														0.00





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.460000%

Next LIBOR Rate														3.641250%




Page 9 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				21,456,207.13		4,022,803.76		2,580,262.08		28,059,272.97
			% Balance				3.54%		0.66%		0.43%		4.63%
			# Loans				132		24		18		174
			% # Loans				3.43%		0.62%		0.47%		4.52%
	FORECLOSURE		Balance		840,000.00		0.00		1,761,265.48		7,653,860.97		10,255,126.45
			% Balance		0.14%		0.00%		0.29%		1.26%		1.69%
			# Loans		2		0		9		38		49
			% # Loans		0.05%		0.00%		0.23%		0.99%		1.27%
	BANKRUPTCY		Balance		370,870.51		428,796.97		103,166.00		325,384.25		1,228,217.73
			% Balance		0.06%		0.07%		0.02%		0.05%		0.20%
			# Loans		3		2		1		3		9
			% # Loans		0.08%		0.05%		0.03%		0.08%		0.23%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		1,210,870.51		21,885,004.10		5,887,235.24		10,559,507.30		39,542,617.15
			% Balance		0.20%		3.61%		0.97%		1.74%		6.52%
			# Loans		5		134		34		59		232
			% # Loans		0.13%		3.48%		0.88%		1.53%		6.02%









Page 10 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 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 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 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
19278233 1
19278233 1			205,000.00		203,399.22		01-Mar-2005		7.750%		IL - 100.00%		360		01-Nov-2004

19278407 1			320,000.00		318,368.76		01-Dec-2004		9.500%		CA - 80.00%		360		01-Nov-2004
19279777 1			282,540.00		281,144.89		01-Mar-2005		9.125%		CA - 85.00%		360		01-Dec-2004
19282284 1			133,200.00		132,309.97		01-Jan-2005		7.625%		IL - 90.00%		360		01-Dec-2004
19335660 1			356,000.00		356,000.00		01-Mar-2005		7.750%		CA - 80.00%		360		01-Oct-2004
19337609 1			52,200.00		52,042.04		01-Jan-2005		10.875%		NC - 20.00%		360		01-Jan-2005
19340058 1			240,000.00		238,613.85		01-Apr-2005		7.750%		IL - 80.00%		360		01-Jan-2005
19340926 1			155,400.00		154,456.92		01-Apr-2005		7.500%		RI - 79.98%		360		01-Jan-2005
38213301 1			114,750.00		114,071.71		01-Feb-2005		8.240%		LA - 85.00%		360		01-Dec-2004
38213397 1			53,975.00		53,674.11		01-Apr-2005		8.560%		LA - 85.00%		360		01-Dec-2004
38221830 1			98,400.00		98,400.00		01-Apr-2005		6.375%		AZ - 80.00%		360		01-Dec-2004
38262707 1			500,000.00		500,000.00		01-Apr-2005		6.450%		CA - 78.74%		360		01-Dec-2004
38263299 1			456,000.00		456,000.00		01-Jul-2005		7.150%		CA - 95.00%		360		01-Nov-2004
38263627 1			436,000.00		436,000.00		01-Feb-2005		6.600%		CA - 80.00%		360		01-Dec-2004
38263731 1			79,000.00		78,729.82		01-Mar-2005		10.875%		CA - 20.00%		180		01-Dec-2004
38264859 1			78,800.00		77,687.23		01-Feb-2005		5.750%		LA - 80.00%		360		01-Oct-2004
38326683 1			256,000.00		254,151.00		01-Mar-2005		7.490%		CA - 80.00%		360		01-Dec-2004
38393755 1			238,400.00		236,549.73		01-Apr-2005		6.240%		WI - 80.00%		360		01-Jan-2005
38488847 1			280,500.00		277,633.89		01-Feb-2005		6.500%		CA - 85.00%		360		01-Oct-2004
38489776 1			384,000.00		384,000.00		01-Aug-2005		7.350%		CA - 75.29%		360		01-Aug-2004
38489944 1			297,600.00		297,600.00		01-Jan-2005		7.750%		CA - 80.00%		360		01-Dec-2004
38792086 1			80,800.00		80,800.00		01-Apr-2005		7.970%		TN - 80.00%		360		01-Feb-2005
38792446 1			50,400.00		50,234.13		01-Mar-2005		9.830%		MS - 80.00%		360		01-Feb-2005
38804728 1			117,000.00		116,526.64		01-Mar-2005		9.500%		MI - 90.00%		360		01-Jan-2005
38804840 1			144,000.00		143,386.35		01-Feb-2005		9.250%		SC - 90.00%		360		01-Jan-2005
68492519 1			304,000.00		304,000.00		01-Mar-2005		7.490%		CA - 80.00%		360		01-Feb-2005
68493231 1			208,000.00		208,000.00		01-Mar-2005		5.990%		CA - 80.00%		360		01-Feb-2005
68513914 1			460,000.00		457,547.31		28-Feb-2005		8.150%		NC - 100.00%		360		29-Jan-2005
68909187 1			304,357.00		302,984.05		01-Feb-2005		8.300%		CA - 90.00%		360		01-Feb-2005
68909427 1			267,750.00		266,401.30		01-Mar-2005		7.750%		CA - 85.00%		360		01-Feb-2005
68909467 1			76,500.00		76,262.21		01-Apr-2005		10.100%		NC - 90.00%		360		01-Feb-2005
68909971 1			324,000.00		322,508.66		01-Apr-2005		8.200%		CA - 90.00%		360		01-Feb-2005
68927949 1			108,000.00		107,223.16		01-Jan-2005		7.250%		MO - 80.00%		360		01-Dec-2004
68928766 1			145,600.00		144,839.15		01-Mar-2005		8.250%		NC - 80.00%		360		01-Jan-2005
68928926 1			348,000.00		348,000.00		01-Feb-2005		6.625%		FL - 80.00%		360		01-Jan-2005
68929670 1			97,100.00		96,585.99		01-Mar-2005		7.500%		KY - 79.98%		360		01-Feb-2005
68930094 1			103,000.00		102,441.13		01-Jan-2005		7.375%		MD - 100.00%		360		01-Feb-2005
68930398 1			188,000.00		187,004.87		01-Mar-2005		7.500%		MA - 80.00%		360		01-Feb-2005
68930662 1			283,100.00		282,048.61		01-Jan-2005		9.250%		CO - 95.00%		360		01-Feb-2005
68930814 1			102,400.00		101,816.45		01-Feb-2005		7.125%		FL - 80.00%		360		01-Feb-2005
68931046 1			115,200.00		114,725.78		01-Mar-2005		8.750%		FL - 90.00%		360		01-Feb-2005
68931430 1			103,000.00		102,576.00		01-Mar-2005		8.750%		FL - 100.00%		360		01-Feb-2005
68932086 1			196,200.00		195,279.79		01-Mar-2005		8.125%		MN - 90.00%		360		01-Feb-2005
68932206 1			136,000.00		135,425.70		01-Mar-2005		8.625%		FL - 80.00%		360		01-Feb-2005
69861333 1			121,000.00		120,712.86		01-Mar-2005		10.625%		MI - 69.14%		360		01-Mar-2005
69861541 1			64,000.00		63,713.38		01-Mar-2005		7.550%		IN - 80.00%		360		01-Mar-2005
69861549 1			345,000.00		343,678.32		01-Feb-2005		9.100%		CA - 62.73%		360		01-Feb-2005
69861645 1			197,600.00		196,632.95		01-Feb-2005		7.100%		CA - 80.00%		360		01-Mar-2005
69861653 1			284,000.00		282,938.52		01-Mar-2005		8.450%		CA - 80.00%		360		01-Mar-2005


Page 12 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution


TOTAL			10,291,772.00		10,255,126.45


Page 13 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														163
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														163
Curtailments Amount														20,771.81
Paid in Full Balance														33,497,006.31
Repurchased Loans Balance														0.00
Total Prepayment Amount														33,517,778.12

Cumulative


Number of Paid in Full Loans														471
Number of Repurchased Loans														3
Total Number of Loans Prepaid in Full														474
Paid in Full Balance														91,680,221.38
Repurchased Loans Balance														312,911.71
Curtailments Amount														190,521.29
Total Prepayment Amount														92,183,654.38










Page 14 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														5.25%
3 Months Avg SMM														3.77%
12 Months Avg SMM														2.79%
Avg SMM Since Cut-off														2.79%


CPR														47.68%
3 Months Avg CPR														36.98%
12 Months Avg CPR														28.82%
Avg CPR Since Cut-off														28.82%


PSA														2,909.04%
3 Months Avg PSA Approximation														2,568.89%
12 Months Avg PSA Approximation														2,323.48%
Avg PSA Since Cut-off Approximation														2,323.48%










Page 15 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 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 16 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 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 Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

19278043 1			31,700.00		31,633.76				13.625%		FL - 20.00%		Paid Off - 180		01-Oct-2004
			31,700.00

19278084 1			176,400.00		175,296.68				8.500%		FL - 90.00%		Paid Off - 360		01-Oct-2004
19278084 1					175,296.68				8.500%		FL - 90.00%		Paid Off - 360		01-Oct-2004
19278092 1			301,750.00		300,325.58				9.875%		CA - 85.00%		Paid Off - 360		01-Oct-2004
19278092 1					300,325.58				9.875%		CA - 85.00%		Paid Off - 360		01-Oct-2004
19278357 1			21,400.00		21,363.21				13.990%		NC - 20.00%		Paid Off - 180		01-Nov-2004
19278357 1					21,363.21				13.990%		NC - 20.00%		Paid Off - 180		01-Nov-2004
19278589 1			60,000.00		59,628.38				8.000%		MI - 66.67%		Paid Off - 360		01-Nov-2004
19278589 1					59,628.38				8.000%		MI - 66.67%		Paid Off - 360		01-Nov-2004
19278738 1			435,200.00		432,696.45				8.375%		CA - 80.00%		Paid Off - 360		01-Nov-2004
19278738 1					432,696.45				8.375%		CA - 80.00%		Paid Off - 360		01-Nov-2004
19279512 1		FCL	389,250.00		386,887.77				7.500%		CA - 75.00%		Paid Off - 360		01-Dec-2004
19279512 1		FCL			386,887.77				7.500%		CA - 75.00%		Paid Off - 360		01-Dec-2004
19280635 1			305,000.00		302,908.55				6.875%		IL - 93.85%		Paid Off - 360		01-Dec-2004
19280635 1					302,908.55				6.875%		IL - 93.85%		Paid Off - 360		01-Dec-2004
19280643 1			141,100.00		140,398.95				8.500%		IL - 85.00%		Paid Off - 360		01-Dec-2004
19280643 1					140,398.95				8.500%		IL - 85.00%		Paid Off - 360		01-Dec-2004
19280676 1			95,200.00		94,531.19				6.750%		IL - 70.00%		Paid Off - 360		01-Dec-2004
19280676 1					94,531.19				6.750%		IL - 70.00%		Paid Off - 360		01-Dec-2004
19280775 1			156,000.00		149.64				7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19280775 1					149.64				7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19281245 1			56,250.00		56,079.76				10.875%		WI - 90.00%		Paid Off - 360		01-Dec-2004
19281245 1					56,079.76				10.875%		WI - 90.00%		Paid Off - 360		01-Dec-2004
19281732 1			318,600.00		316,759.89				7.750%		IL - 83.84%		Paid Off - 360		01-Dec-2004
19281732 1					316,759.89				7.750%		IL - 83.84%		Paid Off - 360		01-Dec-2004
19281781 1			153,000.00		152,116.35				7.750%		IL - 83.61%		Paid Off - 360		01-Dec-2004
19281781 1					152,116.35				7.750%		IL - 83.61%		Paid Off - 360		01-Dec-2004
19281922 1			400,000.00		397,572.52				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19281922 1					397,572.52				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19282193 1			149,000.00		148,117.85				7.625%		IL - 75.25%		Paid Off - 360		01-Dec-2004
19282193 1					148,117.85				7.625%		IL - 75.25%		Paid Off - 360		01-Dec-2004
19282748 1			104,000.00		103,368.88				7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
19282748 1					103,368.88				7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
19282888 1			27,000.00		26,935.95				12.000%		MO - 20.00%		Paid Off - 360		01-Dec-2004
19282888 1					26,935.95				12.000%		MO - 20.00%		Paid Off - 360		01-Dec-2004
19282912 1			176,000.00		175,100.58				8.375%		PA - 80.00%		Paid Off - 360		01-Dec-2004
19282912 1					175,100.58				8.375%		PA - 80.00%		Paid Off - 360		01-Dec-2004
19283449 1			140,000.00		139,418.68				9.375%		MD - 100.00%		Paid Off - 360		01-Dec-2004
19283449 1					139,418.68				9.375%		MD - 100.00%		Paid Off - 360		01-Dec-2004
19283787 1			96,900.00		96,267.08				7.125%		UT - 85.00%		Paid Off - 360		01-Dec-2004
19283787 1					96,267.08				7.125%		UT - 85.00%		Paid Off - 360		01-Dec-2004
19284397 1			136,000.00		135,067.44				6.875%		ID - 49.45%		Paid Off - 360		01-Dec-2004
19284397 1					135,067.44				6.875%		ID - 49.45%		Paid Off - 360		01-Dec-2004
19284447 1			236,250.00		234,983.97				8.125%		CA - 75.00%		Paid Off - 360		01-Dec-2004
19284447 1					234,983.97				8.125%		CA - 75.00%		Paid Off - 360		01-Dec-2004
19284496 1			163,200.00		162,209.57				7.500%		CO - 80.00%		Paid Off - 360		01-Dec-2004
19284496 1					162,209.57				7.500%		CO - 80.00%		Paid Off - 360		01-Dec-2004
19284520 1			40,800.00		40,703.07				11.990%		CO - 20.00%		Paid Off - 360		01-Dec-2004
19284520 1					40,703.07				11.990%		CO - 20.00%		Paid Off - 360		01-Dec-2004
19284637 1			72,800.00		72,497.74				9.375%		IL - 80.00%		Paid Off - 360		01-Dec-2004
19284637 1					72,497.74				9.375%		IL - 80.00%		Paid Off - 360		01-Dec-2004
19284710 1			148,000.00		147,101.81				7.500%		IL - 68.84%		Paid Off - 360		01-Dec-2004
19284710 1					147,101.81				7.500%		IL - 68.84%		Paid Off - 360		01-Dec-2004
19285139 1			340,000.00		340,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19285139 1					340,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19285196 1			204,000.00		204,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19285196 1					204,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19335728 1			352,000.00		349,369.45				7.875%		CA - 80.00%		Paid Off - 360		01-Oct-2004
19335728 1					349,369.45				7.875%		CA - 80.00%		Paid Off - 360		01-Oct-2004
19336163 1			540,000.00		540,000.00				6.875%		CA - 73.87%		Paid Off - 360		01-Dec-2004
19336163 1					540,000.00				6.875%		CA - 73.87%		Paid Off - 360		01-Dec-2004
19336189 1			88,400.00		87,981.20				9.250%		CA - 20.00%		Paid Off - 360		01-Dec-2004
19336189 1					87,981.20				9.250%		CA - 20.00%		Paid Off - 360		01-Dec-2004
19336270 1			288,000.00		286,605.05				8.625%		IL - 90.00%		Paid Off - 360		01-Dec-2004
19336270 1					286,605.05				8.625%		IL - 90.00%		Paid Off - 360		01-Dec-2004
19336338 1			46,200.00		46,099.13				12.375%		NV - 20.00%		Paid Off - 180		01-Dec-2004
19336338 1					46,099.13				12.375%		NV - 20.00%		Paid Off - 180		01-Dec-2004
19336601 1			192,000.00		190,983.66				7.500%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19336601 1					190,983.66				7.500%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19336619 1			48,000.00		47,873.47				10.875%		FL - 20.00%		Paid Off - 360		01-Jan-2005
19336619 1					47,873.47				10.875%		FL - 20.00%		Paid Off - 360		01-Jan-2005
19337138 1			228,000.00		226,778.96				8.500%		UT - 80.00%		Paid Off - 360		01-Dec-2004
19337138 1					226,778.96				8.500%		UT - 80.00%		Paid Off - 360


Page 17 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

19337310 1			138,800.00		138,083.23				7.625%		FL - 77.11%		Paid Off - 360		01-Jan-2005
			138,800.00

19337336 1			368,000.00		365,902.99				7.125%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19337336 1					365,902.99				7.125%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19337344 1			92,000.00		91,772.73				11.750%		FL - 20.00%		Paid Off - 360		01-Jan-2005
					91,772.73				11.750%		FL - 20.00%		Paid Off - 360		01-Jan-2005
19337450 1			57,000.00		56,868.74				11.500%		FL - 20.00%		Paid Off - 180		01-Jan-2005
19337450 1					56,868.74				11.500%		FL - 20.00%		Paid Off - 180		01-Jan-2005
19337567 1			79,900.00		79,535.92				8.250%		OH - 85.00%		Paid Off - 360		01-Jan-2005
19337567 1					79,535.92				8.250%		OH - 85.00%		Paid Off - 360		01-Jan-2005
19337641 1			35,600.00		35,460.75				9.000%		PA - 20.00%		Paid Off - 360		01-Jan-2005
19337641 1					35,460.75				9.000%		PA - 20.00%		Paid Off - 360		01-Jan-2005
19337948 1			90,100.00		89,849.48				10.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
19337948 1					89,849.48				10.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
19337997 1			251,200.00		249,951.99				8.500%		CA - 83.73%		Paid Off - 360		01-Dec-2004
19337997 1					249,951.99				8.500%		CA - 83.73%		Paid Off - 360		01-Dec-2004
19338003 1			235,000.00		233,538.28				7.375%		CA - 64.38%		Paid Off - 360		01-Dec-2004
19338003 1					233,538.28				7.375%		CA - 64.38%		Paid Off - 360		01-Dec-2004
19338078 1			405,000.00		405,000.00				7.875%		CA - 90.00%		Paid Off - 360		01-Dec-2004
19338078 1					405,000.00				7.875%		CA - 90.00%		Paid Off - 360		01-Dec-2004
19338169 1			230,000.00		228,782.53				7.500%		IL - 58.97%		Paid Off - 360		01-Jan-2005
19338169 1					228,782.53				7.500%		IL - 58.97%		Paid Off - 360		01-Jan-2005
19338185 1			175,000.00		174,161.41				8.000%		MA - 60.55%		Paid Off - 360		01-Jan-2005
19338185 1					174,161.41				8.000%		MA - 60.55%		Paid Off - 360		01-Jan-2005
19338250 1			158,950.00		158,261.46				8.500%		FL - 85.00%		Paid Off - 360		01-Jan-2005
19338250 1					158,261.46				8.500%		FL - 85.00%		Paid Off - 360		01-Jan-2005
19338748 1			117,600.00		117,036.44				8.000%		MI - 79.51%		Paid Off - 360		01-Jan-2005
19338748 1					117,036.44				8.000%		MI - 79.51%		Paid Off - 360		01-Jan-2005
19338920 1			58,000.00		57,838.69				10.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
19338920 1					57,838.69				10.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
19338938 1			30,000.00		29,927.07				11.250%		CA - 18.75%		Paid Off - 360		01-Jan-2005
19338938 1					29,927.07				11.250%		CA - 18.75%		Paid Off - 360		01-Jan-2005
19338987 1			215,000.00		213,745.80				7.625%		CA - 76.79%		Paid Off - 360		01-Jan-2005
19338987 1					213,745.80				7.625%		CA - 76.79%		Paid Off - 360		01-Jan-2005
19339019 1			190,000.00		188,777.94				6.500%		CA - 52.78%		Paid Off - 360		01-Jan-2005
19339019 1					188,777.94				6.500%		CA - 52.78%		Paid Off - 360		01-Jan-2005
19339167 1			210,000.00		209,178.73				9.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005
19339167 1					209,178.73				9.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005
19339225 1			184,000.00		183,095.94				7.875%		VA - 80.00%		Paid Off - 360		01-Jan-2005
19339225 1					183,095.94				7.875%		VA - 80.00%		Paid Off - 360		01-Jan-2005
19339753 1			126,400.00		125,788.66				8.375%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19339753 1					125,788.66				8.375%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19340140 1			216,000.00		214,643.48				6.625%		IL - 83.72%		Paid Off - 360		01-Jan-2005
19340140 1					214,643.48				6.625%		IL - 83.72%		Paid Off - 360		01-Jan-2005
19340199 1			256,500.00		255,571.74				9.375%		IL - 90.00%		Paid Off - 360		01-Jan-2005
19340199 1					255,571.74				9.375%		IL - 90.00%		Paid Off - 360		01-Jan-2005
19340322 1			192,000.00		190,932.35				7.250%		NV - 80.00%		Paid Off - 360		01-Jan-2005
19340322 1					190,932.35				7.250%		NV - 80.00%		Paid Off - 360		01-Jan-2005
19340553 1			368,800.00		368,456.08				7.250%		CA - 79.99%		Paid Off - 360		01-Jan-2005
19340553 1					368,456.08				7.250%		CA - 79.99%		Paid Off - 360		01-Jan-2005
19340652 1			222,400.00		222,400.00				7.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19340652 1					222,400.00				7.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19341072 1			404,000.00		404,000.00				6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19341072 1					404,000.00				6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19341254 1			121,000.00		120,421.53				8.500%		IL - 89.73%		Paid Off - 360		01-Jan-2005
19341254 1					120,421.53				8.500%		IL - 89.73%		Paid Off - 360		01-Jan-2005
19341338 1			369,600.00		369,600.00				7.375%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19341338 1					369,600.00				7.375%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19341411 1			95,200.00		94,818.04				8.875%		AZ - 85.00%		Paid Off - 360		01-Jan-2005
19341411 1					94,818.04				8.875%		AZ - 85.00%		Paid Off - 360		01-Jan-2005
38209916 1			56,000.00		55,771.53			25-Jul-2005		10.625%		CA - 22.40%		Paid Off - 180		01-Nov-2004
38209916 1					55,771.53			25-Jul-2005		10.625%		CA - 22.40%		Paid Off - 180		01-Nov-2004
38261635 1			356,000.00		356,000.00			25-Jul-2005		6.680%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38261635 1					356,000.00			25-Jul-2005		6.680%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38261827 1			238,000.00		237,999.53			29-Jul-2005		7.350%		CA - 78.29%		Paid Off - 360		01-Dec-2004
38261827 1					237,999.53			29-Jul-2005		7.350%		CA - 78.29%		Paid Off - 360		01-Dec-2004
38262363 1			380,000.00		377,253.46			07-Jul-2005		6.850%		CA - 79.17%		Paid Off - 360		01-Dec-2004
38262363 1					377,253.46			07-Jul-2005		6.850%		CA - 79.17%		Paid Off - 360		01-Dec-2004
38262547 1			174,500.00		174,500.00			14-Jul-2005		6.550%		CA - 94.32%		Paid Off - 360		01-Dec-2004
38262547 1					174,500.00			14-Jul-2005		6.550%		CA - 94.32%		Paid Off - 360		01-Dec-2004
38262779 1			487,500.00		487,500.00			28-Jul-2005		6.675%		CA - 83.33%		Paid Off - 360		01-Dec-2004
38262779 1					487,500.00			28-Jul-2005		6.675%		CA - 83.33%		Paid Off - 360		01-Dec-2004
38263331 1			398,000.00		398,000.00			01-Jul-2005		6.800%		CA - 84.68%		Paid Off - 360		01-Dec-2004
38263331 1					398,000.00			01-Jul-2005		6.800%		CA - 84.68%		Paid Off - 360		01-Dec-2004
38263611 1			216,000.00		216,000.00			14-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38263611 1					216,000.00					6.750%		CA - 80.00%		Paid Off - 360


Page 18 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

38263899 1			182,000.00		180,577.28			28-Jul-2005		6.350%		CA - 71.37%		Paid Off - 360		01-Dec-2004
			182,000.00

38263963 1			168,000.00		168,000.00			08-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38263963 1					168,000.00			08-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38263971 1			42,000.00		41,846.62			07-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38263971 1					41,846.62			07-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38263995 1			288,900.00		286,770.21			18-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
38263995 1					286,770.21			18-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
38264411 1			215,200.00		213,658.81			29-Jul-2005		6.650%		CA - 80.30%		Paid Off - 360		01-Dec-2004
38264411 1					213,658.81			29-Jul-2005		6.650%		CA - 80.30%		Paid Off - 360		01-Dec-2004
38264603 1			191,250.00		189,880.57			15-Jul-2005		6.900%		CA - 85.00%		Paid Off - 360		01-Dec-2004
38264603 1					189,880.57			15-Jul-2005		6.900%		CA - 85.00%		Paid Off - 360		01-Dec-2004
38265451 1			124,800.00		124,800.00			07-Jul-2005		7.220%		GA - 80.00%		Paid Off - 360		01-Dec-2004
38265451 1					124,800.00			07-Jul-2005		7.220%		GA - 80.00%		Paid Off - 360		01-Dec-2004
38265459 1			31,200.00		31,107.89			07-Jul-2005		10.990%		GA - 20.00%		Paid Off - 180		01-Dec-2004
38265459 1					31,107.89			07-Jul-2005		10.990%		GA - 20.00%		Paid Off - 180		01-Dec-2004
38326443 1			180,000.00		178,538.34			20-Jul-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38326443 1					178,538.34			20-Jul-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38326451 1			45,000.00		44,828.38			20-Jul-2005		10.400%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38326451 1					44,828.38			20-Jul-2005		10.400%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38330180 1			130,000.00		128,811.65			18-Jul-2005		6.000%		CA - 65.00%		Paid Off - 360		01-Nov-2004
38330180 1					128,811.65			18-Jul-2005		6.000%		CA - 65.00%		Paid Off - 360		01-Nov-2004
38393715 1			120,000.00		119,352.10			20-Jul-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Jan-2005
38393715 1					119,352.10			20-Jul-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Jan-2005
38393787 1			124,000.00		123,289.93			08-Jul-2005		7.100%		WI - 80.00%		Paid Off - 360		01-Jan-2005
38393787 1					123,289.93			08-Jul-2005		7.100%		WI - 80.00%		Paid Off - 360		01-Jan-2005
38394924 1			191,900.00		190,843.42			20-Jul-2005		7.990%		OH - 100.00%		Paid Off - 360		01-Dec-2004
38394924 1					190,843.42			20-Jul-2005		7.990%		OH - 100.00%		Paid Off - 360		01-Dec-2004
38395004 1			173,400.00		172,171.04			28-Jul-2005		5.990%		NC - 85.00%		Paid Off - 360		01-Jan-2005
38395004 1					172,171.04			28-Jul-2005		5.990%		NC - 85.00%		Paid Off - 360		01-Jan-2005
38395068 1			110,000.00		109,325.74			07-Jul-2005		6.750%		PA - 100.00%		Paid Off - 360		01-Jan-2005
38395068 1					109,325.74			07-Jul-2005		6.750%		PA - 100.00%		Paid Off - 360		01-Jan-2005
38395092 1			460,000.00		457,164.78			14-Jul-2005		5.900%		VA - 72.78%		Paid Off - 360		01-Feb-2005
38395092 1					457,164.78			14-Jul-2005		5.900%		VA - 72.78%		Paid Off - 360		01-Feb-2005
38488727 1			230,000.00		228,220.64			20-Jul-2005		6.246%		CA - 79.31%		Paid Off - 360		01-Dec-2004
38488727 1					228,220.64			20-Jul-2005		6.246%		CA - 79.31%		Paid Off - 360		01-Dec-2004
38488839 1			81,600.00		80,977.16			07-Jul-2005		9.250%		CA - 20.00%		Paid Off - 180		01-Jun-2004
38488839 1					80,977.16			07-Jul-2005		9.250%		CA - 20.00%		Paid Off - 180		01-Jun-2004
38488943 1			191,500.00		191,500.00			13-Jul-2005		6.750%		CA - 69.89%		Paid Off - 360		01-Jan-2005
38488943 1					191,500.00			13-Jul-2005		6.750%		CA - 69.89%		Paid Off - 360		01-Jan-2005
38489263 1			280,000.00		279,698.49			06-Jul-2005		6.000%		CA - 62.92%		Paid Off - 360		01-Jan-2005
38489263 1					279,698.49			06-Jul-2005		6.000%		CA - 62.92%		Paid Off - 360		01-Jan-2005
38489303 1			222,800.00		222,800.00			08-Jul-2005		6.775%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38489303 1					222,800.00			08-Jul-2005		6.775%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38489311 1			55,700.00		55,522.74			08-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Jan-2005
38489311 1					55,522.74			08-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Jan-2005
38489375 1			153,000.00		152,141.78			27-Jul-2005		8.500%		FL - 85.00%		Paid Off - 360		01-Nov-2004
38489375 1					152,141.78			27-Jul-2005		8.500%		FL - 85.00%		Paid Off - 360		01-Nov-2004
38489423 1			287,100.00		285,580.29			05-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38489423 1					285,580.29			05-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38490016 1			198,000.00		196,674.86			29-Jul-2005		5.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38490016 1					196,674.86			29-Jul-2005		5.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38490040 1			364,800.00		362,214.52			25-Jul-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38490040 1					362,214.52			25-Jul-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38490176 1			357,000.00		357,000.00			01-Jul-2005		5.750%		CA - 85.00%		Paid Off - 360		01-Dec-2004
38490176 1					357,000.00			01-Jul-2005		5.750%		CA - 85.00%		Paid Off - 360		01-Dec-2004
38490496 1			336,000.00		333,442.10			20-Jul-2005		7.490%		CA - 69.28%		Paid Off - 360		01-Jan-2005
38490496 1					333,442.10			20-Jul-2005		7.490%		CA - 69.28%		Paid Off - 360		01-Jan-2005
38490720 1			284,750.00		284,750.00			05-Jul-2005		5.850%		CA - 85.00%		Paid Off - 360		01-Jan-2005
38490720 1					284,750.00			05-Jul-2005		5.850%		CA - 85.00%		Paid Off - 360		01-Jan-2005
38491136 1			328,892.00		328,892.00			06-Jul-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38491136 1					328,892.00			06-Jul-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38491160 1			204,000.00		202,596.89			08-Jul-2005		7.550%		CA - 68.00%		Paid Off - 360		01-Jan-2005
38491160 1					202,596.89			08-Jul-2005		7.550%		CA - 68.00%		Paid Off - 360		01-Jan-2005
38491168 1			82,223.00		82,002.76			06-Jul-2005		10.800%		CA - 20.00%		Paid Off - 180		01-Jan-2005
38491168 1					82,002.76			06-Jul-2005		10.800%		CA - 20.00%		Paid Off - 180		01-Jan-2005
38491240 1			292,500.00		292,499.13			08-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38491240 1					292,499.13			08-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Jan-2005
38491752 1			60,000.00		59,679.22			07-Jul-2005		7.450%		SC - 77.50%		Paid Off - 360		01-Jan-2005
38491752 1					59,679.22			07-Jul-2005		7.450%		SC - 77.50%		Paid Off - 360		01-Jan-2005
38791710 1			120,600.00		119,948.89			26-Jul-2005		7.400%		GA - 88.68%		Paid Off - 360		01-Jan-2005
38791710 1					119,948.89			26-Jul-2005		7.400%		GA - 88.68%		Paid Off - 360		01-Jan-2005
38792478 1			368,000.00		368,000.00			08-Jul-2005		5.990%		GA - 79.14%		Paid Off - 360		01-Mar-2005
38792478 1					368,000.00			08-Jul-2005		5.990%		GA - 79.14%		Paid Off - 360		01-Mar-2005
38803560 1			101,600.00		101,239.32			06-Jul-2005		10.125%		GA - 80.00%		Paid Off - 360		01-Dec-2004
38803560 1					101,239.32					10.125%		GA - 80.00%		Paid Off - 360


Page 19 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

38804016 1			134,400.00		133,688.52			28-Jul-2005		7.500%		VA - 80.00%		Paid Off - 360		01-Jan-2005
			134,400.00

38804824 1			55,000.00		54,790.38			29-Jul-2005		9.125%		SC - 39.86%		Paid Off - 360		01-Jan-2005
38804824 1					54,790.38			29-Jul-2005		9.125%		SC - 39.86%		Paid Off - 360		01-Jan-2005
68492391 1			313,500.00		313,499.63			01-Jul-2005		8.500%		CA - 95.00%		Paid Off - 360		01-Nov-2004
68492391 1					313,499.63			01-Jul-2005		8.500%		CA - 95.00%		Paid Off - 360		01-Nov-2004
68492415 1			396,000.00		396,000.00			25-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68492415 1					396,000.00			25-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68492423 1			450,000.00		450,000.00			27-Jul-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68492423 1					450,000.00			27-Jul-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68492471 1			344,250.00		344,250.00			18-Jul-2005		7.750%		CA - 78.96%		Paid Off - 360		01-Jan-2005
68492471 1					344,250.00			18-Jul-2005		7.750%		CA - 78.96%		Paid Off - 360		01-Jan-2005
68492607 1			445,176.00		445,175.12			05-Jul-2005		6.750%		CA - 79.96%		Paid Off - 360		01-Feb-2005
68492607 1					445,175.12			05-Jul-2005		6.750%		CA - 79.96%		Paid Off - 360		01-Feb-2005
68492663 1			341,100.00		339,632.02			08-Jul-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
68492663 1					339,632.02			08-Jul-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
68492839 1			200,000.00		199,410.84			21-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68492839 1					199,410.84			21-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68492879 1			620,000.00		620,000.00			19-Jul-2005		6.790%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68492879 1					620,000.00			19-Jul-2005		6.790%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68493295 1			188,275.00		187,502.75			01-Jul-2005		7.990%		CA - 85.00%		Paid Off - 360		01-Feb-2005
68493295 1					187,502.75			01-Jul-2005		7.990%		CA - 85.00%		Paid Off - 360		01-Feb-2005
68493351 1			301,500.00		301,376.49			08-Jul-2005		7.500%		WA - 90.00%		Paid Off - 360		01-Feb-2005
68493351 1					301,376.49			08-Jul-2005		7.500%		WA - 90.00%		Paid Off - 360		01-Feb-2005
68497528 1			72,000.00		71,023.07			29-Jul-2005		6.300%		MD - 65.45%		Paid Off - 360		01-Feb-2005
68497528 1					71,023.07			29-Jul-2005		6.300%		MD - 65.45%		Paid Off - 360		01-Feb-2005
68497640 1			250,000.00		249,231.96			27-Jul-2005		8.500%		MN - 100.00%		Paid Off - 360		01-Mar-2005
68497640 1					249,231.96			27-Jul-2005		8.500%		MN - 100.00%		Paid Off - 360		01-Mar-2005
68498184 1			150,750.00		150,227.05			13-Jul-2005		7.900%		FL - 90.00%		Paid Off - 360		01-Mar-2005
68498184 1					150,227.05			13-Jul-2005		7.900%		FL - 90.00%		Paid Off - 360		01-Mar-2005
68513986 1			232,000.00		231,907.96			18-Jul-2005		5.990%		OH - 80.00%		Paid Off - 360		01-Feb-2005
68513986 1					231,907.96			18-Jul-2005		5.990%		OH - 80.00%		Paid Off - 360		01-Feb-2005
68542389 1			114,671.00		114,267.84			05-Jul-2005		7.870%		PA - 84.94%		Paid Off - 360		01-Feb-2005
68542389 1					114,267.84			05-Jul-2005		7.870%		PA - 84.94%		Paid Off - 360		01-Feb-2005
68904827 1			113,800.00		113,474.89			29-Jul-2005		9.750%		CA - 20.00%		Paid Off - 180		01-Feb-2005
68904827 1					113,474.89			29-Jul-2005		9.750%		CA - 20.00%		Paid Off - 180		01-Feb-2005
68909403 1			166,400.00		166,392.96			14-Jul-2005		6.925%		CA - 80.00%		Paid Off - 360		01-Jan-2005
68909403 1					166,392.96			14-Jul-2005		6.925%		CA - 80.00%		Paid Off - 360		01-Jan-2005
68909451 1			128,000.00		127,296.24			27-Jul-2005		6.500%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68909451 1					127,296.24			27-Jul-2005		6.500%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68909531 1			237,600.00		236,215.65			29-Jul-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68909531 1					236,215.65			29-Jul-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68910123 1			185,500.00		185,043.07			07-Jul-2005		10.450%		CA - 70.00%		Paid Off - 360		01-Feb-2005
68910123 1					185,043.07			07-Jul-2005		10.450%		CA - 70.00%		Paid Off - 360		01-Feb-2005
68910235 1			90,245.00		89,914.48			21-Jul-2005		8.550%		MI - 94.99%		Paid Off - 360		01-Feb-2005
68910235 1					89,914.48			21-Jul-2005		8.550%		MI - 94.99%		Paid Off - 360		01-Feb-2005
68910283 1			335,000.00		333,244.93			05-Jul-2005		6.750%		CA - 78.27%		Paid Off - 360		01-Feb-2005
68910283 1					333,244.93			05-Jul-2005		6.750%		CA - 78.27%		Paid Off - 360		01-Feb-2005
68910675 1			113,600.00		113,095.66			06-Jul-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68910675 1					113,095.66			06-Jul-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68910739 1			132,000.00		131,308.44			05-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68910739 1					131,308.44			05-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68910939 1			171,000.00		170,434.31			27-Jul-2005		9.350%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
68910939 1					170,434.31			27-Jul-2005		9.350%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
68927645 1			229,000.00		228,912.22			13-Jul-2005		6.875%		MI - 88.42%		Paid Off - 360		01-Dec-2004
68927645 1					228,912.22			13-Jul-2005		6.875%		MI - 88.42%		Paid Off - 360		01-Dec-2004
68927853 1			260,000.00		258,530.90			28-Jul-2005		7.875%		MD - 80.00%		Paid Off - 360		01-Dec-2004
68927853 1					258,530.90			28-Jul-2005		7.875%		MD - 80.00%		Paid Off - 360		01-Dec-2004
68928013 1			323,100.00		320,830.25			01-Jul-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68928013 1					320,830.25			01-Jul-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68928229 1			208,000.00		206,768.53			07-Jul-2005		7.625%		IL - 100.00%		Paid Off - 360		01-Dec-2004
68928229 1					206,768.53			07-Jul-2005		7.625%		IL - 100.00%		Paid Off - 360		01-Dec-2004
68928486 1			57,000.00		56,786.75			19-Jul-2005		9.875%		UT - 20.00%		Paid Off - 360		01-Dec-2004
68928486 1					56,786.75			19-Jul-2005		9.875%		UT - 20.00%		Paid Off - 360		01-Dec-2004
68928590 1			396,000.00		395,946.90			21-Jul-2005		6.750%		CT - 89.88%		Paid Off - 360		01-Jan-2005
68928590 1					395,946.90			21-Jul-2005		6.750%		CT - 89.88%		Paid Off - 360		01-Jan-2005
68928646 1			287,000.00		284,983.82			21-Jul-2005		6.750%		CA - 70.00%		Paid Off - 360		01-Dec-2004
68928646 1					284,983.82			21-Jul-2005		6.750%		CA - 70.00%		Paid Off - 360		01-Dec-2004
68928902 1			176,400.00		175,318.73			19-Jul-2005		6.750%		VA - 70.00%		Paid Off - 360		01-Jan-2005
68928902 1					175,318.73			19-Jul-2005		6.750%		VA - 70.00%		Paid Off - 360		01-Jan-2005
68929030 1			92,250.00		91,933.07			18-Jul-2005		9.625%		CA - 20.01%		Paid Off - 360		#######
68929030 1					91,933.07			18-Jul-2005		9.625%		CA - 20.01%		Paid Off - 360
68929054 1			55,600.00		55,409.02			19-Jul-2005		9.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
68929054 1					55,409.02			19-Jul-2005		9.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
68929238 1			440,000.00		437,727.85			12-Jul-2005		7.625%		CA - 80.00%		Paid Off - 360		01-Jan-2005
68929238 1					437,727.85					7.625%		CA - 80.00%		Paid Off - 360


Page 20 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

68930390 1			148,000.00		147,554.50			01-Jul-2005		9.500%		RI - 59.20%		Paid Off - 360		01-Feb-2005
			148,000.00

68930550 1			156,000.00		155,100.23			21-Jul-2005		6.250%		IL - 80.00%		Paid Off - 360		01-Feb-2005
68930550 1					155,100.23			21-Jul-2005		6.250%		IL - 80.00%		Paid Off - 360		01-Feb-2005
68930646 1			170,000.00		169,266.03			14-Jul-2005		7.750%		CA - 79.07%		Paid Off - 360		01-Feb-2005
68930646 1					169,266.03			14-Jul-2005		7.750%		CA - 79.07%		Paid Off - 360		01-Feb-2005
68931150 1			220,000.00		219,186.05			21-Jul-2005		8.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68931150 1					219,186.05			21-Jul-2005		8.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68931894 1			272,000.00		270,769.76			28-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68931894 1					270,769.76			28-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69860901 1			314,000.00		312,429.96			07-Jul-2005		6.990%		CA - 84.86%		Paid Off - 360		01-Feb-2005
69860901 1					312,429.96			07-Jul-2005		6.990%		CA - 84.86%		Paid Off - 360		01-Feb-2005
69861197 1			111,586.00		110,966.60			19-Jul-2005		6.450%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
69861197 1					110,966.60			19-Jul-2005		6.450%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
69861605 1			296,000.00		294,449.08			01-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69861605 1					294,449.08			01-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69861637 1			318,500.00		317,002.12			14-Jul-2005		6.350%		CA - 89.72%		Paid Off - 360		01-Mar-2005
69861637 1					317,002.12			14-Jul-2005		6.350%		CA - 89.72%		Paid Off - 360		01-Mar-2005
69861845 1			320,000.00		318,358.43			08-Jul-2005		5.900%		IL - 80.00%		Paid Off - 360		01-Mar-2005
69861845 1					318,358.43			08-Jul-2005		5.900%		IL - 80.00%		Paid Off - 360		01-Mar-2005
69862077 1			85,000.00		84,611.60			29-Jul-2005		6.500%		AZ - 77.27%		Paid Off - 360		01-Mar-2005
69862077 1					84,611.60			29-Jul-2005		6.500%		AZ - 77.27%		Paid Off - 360		01-Mar-2005
69862237 1			324,000.00		323,173.36			05-Jul-2005		9.400%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
69862237 1					323,173.36			05-Jul-2005		9.400%		AZ - 90.00%		Paid Off - 360		01-Mar-2005


TOTAL			33,775,368.00		33,497,006.31
TOTAL


Page 21 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



Number of Loans Liquidated														1
Collateral Principal Realized Loss/(Gain) Amount														580.16
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														94,925.02

Cumulative
Cumulative



Number of Loans Liquidated														1
Collateral Realized Loss/(Gain) Amount														580.16
Net Liquidation Proceeds														94,925.02










Page 22 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.01%
3 Months Avg MDR														0.00%
12 Months Avg MDR														0.00%
Avg MDR Since Cut-off														0.00%


CDR														0.18%
3 Months Avg CDR														0.06%
12 Months Avg CDR														0.04%
Avg CDR Since Cut-off														0.04%


SDA														1.09%
3 Months Avg SDA Approximation														0.41%
12 Months Avg SDA Approximation														0.29%
Avg SDA Since Cut-off Approximation														0.29%


Loss Severity Approximation for Current Period														0.61%
3 Months Avg Loss Severity Approximation														0.20%
12 Months Avg Loss Severity Approximation														0.12%
Avg Loss Severity Approximation Since Cut-off														0.12%












Page 23 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 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 24 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
38803608 1
38803608 1			8.750%		GA - 76.17%		360		95,505.18				580.16		0.00



TOTAL									95,505.18			580.16		0.00



Page 25 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) in effect (0=No ,								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						Balances 60+ days includes Bankruptcy and Foreclosure								0.00
						Ending Balance								606,075,353.60
						Senior Enhancement Percentage								24.0700%
						Cumulative Loss Percentage								0.0000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cashflow														1,738,834.96
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00

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




Page 26 of 27
GSAMP Trust 2005-HE2

Asset Backed Certificates
Asset Backed Certificates
2005-HE2

August 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT


CLASS







Page 27 of 27

GSAMP TRUST 2005-HE2 8-K