
                                     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
                  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
     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-S2

Asset Backed Certificates

2005-S2

August 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					30
										11. Realized Loss Detail Report					33
				Servicer(s)
										12. Triggers and Adj. Cert. Report					34
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					35



				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					35


				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:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005
										Main Phone Number:			(714) 247-6000

							August 24, 2005


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






Page 1 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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		257,399,331.95		804,478.38		30,309,829.57		31,114,307.95		0.00		0.00		227,089,502.38

M-1	MEZ, FLT, S	$	38,966,000.00		38,966,000.00		131,178.58		0.00		131,178.58		0.00		0.00		38,966,000.00
M-2	MEZ, FLT, S	$	28,359,000.00		28,359,000.00		100,841.97		0.00		100,841.97		0.00		0.00		28,359,000.00
M-3	MEZ, FLT, S	$	11,040,000.00		11,040,000.00		40,207.75		0.00		40,207.75		0.00		0.00		11,040,000.00
M-4	MEZ, FLT, S	$	8,226,000.00		8,226,000.00		40,096.32		0.00		40,096.32		0.00		0.00		8,226,000.00
B-1	SUB	$	8,443,000.00		8,443,000.00		41,836.43		0.00		41,836.43		0.00		0.00		8,443,000.00
B-2	SUB	$	8,659,000.00		8,659,000.00		46,478.10		0.00		46,478.10		0.00		0.00		8,659,000.00
B-3	SUB	$	6,494,000.00		6,494,000.00		35,171.07		0.00		35,171.07		0.00		0.00		6,494,000.00
X	EXE	$	7,360,843.11		9,384,902.02		0.00		0.00		0.00		0.00		1,721,313.49		11,106,215.51
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		22,604.42		0.00		22,604.42		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		376,971,233.97		1,262,893.02		30,309,829.57		31,572,722.59		0.00		1,721,313.49		348,382,717.89





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	07/25/05		08/24/05		A-Act/360		36242D3D3		315,407,000.00		816.086301		2.550604		96.097517		98.648121	719.988784
M-1	07/25/05		08/24/05		A-Act/360		36242D3E1		38,966,000.00		1,000.000000		3.366488		0.000000		3.366488	1,000.000000
M-2	07/25/05		08/24/05		A-Act/360		36242D3F8		28,359,000.00		1,000.000000		3.555907		0.000000		3.555907	1,000.000000
M-3	07/25/05		08/24/05		A-Act/360		36242D3G6		11,040,000.00		1,000.000000		3.642006		0.000000		3.642006	1,000.000000
M-4	07/01/05		07/30/05		A-30/360		36242D3H4		8,226,000.00		1,000.000000		4.874340		0.000000		4.874340	1,000.000000
B-1	07/01/05		07/30/05		A-30/360		36242D3J0		8,443,000.00		1,000.000000		4.955162		0.000000		4.955162	1,000.000000
B-2	07/01/05		07/30/05		A-30/360		36242D3K7		8,659,000.00		1,000.000000		5.367606		0.000000		5.367606	1,000.000000
B-3	07/01/05		07/30/05		A-30/360		36242D3L5		6,494,000.00		1,000.000000		5.415933		0.000000		5.415933	1,000.000000
X	07/01/05		07/30/05		A-30/360		36242D3N1		7,360,843.11		1,274.976505		0.000000		0.000000		0.000000	1,508.823832
X-1	07/01/05		07/30/05		A-30/360		36242D3Q4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	07/01/05		07/30/05		36242D3M3		0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R	07/01/05		07/30/05		36242D3P6		0.00		0.000000		0.000000		0.000000		0.000000		0.000000





Page 2 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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	315,407,000.00		2,878,900.36		86,561,253.19		1,756,244.43		88,317,497.62		91,196,397.98		0.00		0.00		227,089,502.38
M-1	38,966,000.00		417,575.37		0.00		0.00		0.00		417,575.37		0.00		0.00		38,966,000.00
M-2	28,359,000.00		321,924.61		0.00		0.00		0.00		321,924.61		0.00		0.00		28,359,000.00
M-3	11,040,000.00		128,511.79		0.00		0.00		0.00		128,511.79		0.00		0.00		11,040,000.00
M-4	8,226,000.00		120,259.60		0.00		0.00		0.00		120,259.60		0.00		0.00		8,226,000.00
B-1	8,443,000.00		125,478.67		0.00		0.00		0.00		125,478.67		0.00		0.00		8,443,000.00
B-2	8,659,000.00		139,400.28		0.00		0.00		0.00		139,400.28		0.00		0.00		8,659,000.00
B-3	6,494,000.00		105,487.46		0.00		0.00		0.00		105,487.46		0.00		0.00		6,494,000.00
X	7,360,843.11		1,596,917.79		-3,678,378.28		-66,994.12		0.00		1,596,917.79		0.00		3,745,372.40		11,106,215.51
X-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		67,306.40		0.00		0.00		0.00		67,306.40		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		5,901,762.33		82,882,874.91		1,689,250.31		88,317,497.62		94,219,259.95		0.00		3,745,372.40		348,382,717.89


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	3.63000%		257,399,331.95		804,587.41		109.03		0.00		0.00		804,478.38		804,478.38		0.00
M-1	3.91000%		38,966,000.00		131,196.36		17.78		0.00		0.00		131,178.58		131,178.58		0.00
M-2	4.13000%		28,359,000.00		100,855.63		13.67		0.00		0.00		100,841.96		100,841.97		0.00
M-3	4.23000%		11,040,000.00		40,213.20		5.45		0.00		0.00		40,207.75		40,207.75		0.00
M-4	5.85000%		8,226,000.00		40,101.75		5.43		0.00		0.00		40,096.32		40,096.32		0.00
B-1	5.94700%		8,443,000.00		41,842.10		5.67		0.00		0.00		41,836.43		41,836.43		0.00
B-2	6.44200%		8,659,000.00		46,484.40		6.30		0.00		0.00		46,478.10		46,478.10		0.00
B-3	6.50000%		6,494,000.00		35,175.83		4.77		0.00		0.00		35,171.06		35,171.07		0.00
X	220.09566%		9,384,902.02		0.00		0.00		0.00		0.00		0.00		1,721,313.49		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		22,604.42		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			376,971,233.97		1,240,456.68		168.10		0.00		0.00		1,240,288.58		2,984,206.51		0.00



Page 3 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution
Collection Account Report
SUMMARY

														Total
Principal Collections														28,588,516.08
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														28,588,516.08
Interest Collections														2,994,578.39
Interest Withdrawals														-0.00
Interest Other Accounts														22,604.42
Interest Fees														-32,976.30
TOTAL NET INTEREST														2,984,206.51
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														31,572,722.59



PRINCIPAL - COLLECTIONS

															Total
Scheduled Principal Received															524,370.27
Prepayments In Full															28,009,133.44
Curtailments															55,012.37
Liquidations															0.00
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-0.00
Delinquent Principal															-448,757.30
Advanced Principal															448,757.30
TOTAL PRINCIPAL COLLECTED															28,588,516.08


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution

INTEREST - COLLECTIONS

														Total
Scheduled Interest														3,120,537.91
Liquidation Interest														0.00
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-168.09
Prepayment Interest Shortfalls														-112,253.70
Compensating Interest														112,253.70
Delinquent Interest														-2,503,783.05
Interest Advanced														2,377,991.62
TOTAL INTEREST COLLECTED														2,994,578.39


INTEREST - WITHDRAWALS

														Total
Nonrecoverable Advances
Servicer Expenses
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS

														Total
Prepayment Charges														22,604.42
TOTAL INTEREST OTHER ACCOUNTS														22,604.42



INTEREST - FEES

														Total
Current Servicing Fees														31,279.93
Current Trustee Fees														1,696.37
TOTAL INTEREST OTHER FEES														32,976.30




Page 5 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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														11,106,215.51
Overcollateralization Target Amount														23,812,516.37
Overcollateralization Deficiency Amount														12,706,300.86
Overcollateralization Release Amount														0.00



Page 6 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														8,939
Prior														7,933
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-509
Repurchases														-0
Liquidations														-0
Current														7,424
Principal Balance:


Original														432,954,843.11
Prior														376,971,233.97
Prefunding														0.00
Scheduled Principal														-524,370.27
Partial Prepayments														-55,012.37
Full Voluntary Prepayments														-28,009,133.44
Repurchases														-0.00
Liquidations														-0.00
Current														348,382,717.89





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution

CHARACTERISTICS

														Total
Weighted Average Coupon Original														9.94228%
Weighted Average Coupon Prior														9.93646%
Weighted Average Coupon Current														9.93350%
Weighted Average Months to Maturity Original														237
Weighted Average Months to Maturity Prior														236
Weighted Average Months to Maturity Current														236
Weighted Avg Remaining Amortization Term Original														237
Weighted Avg Remaining Amortization Term Prior														236
Weighted Avg Remaining Amortization Term Current														236
Weighted Average Seasoning Original														12.50
Weighted Average Seasoning Prior														13.46
Weighted Average Seasoning Current														14.44









Page 8 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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														31,279.93
Delinquent Servicing Fees														125,791.42
TOTAL SERVICING FEES														157,071.37


Compensating Interest														-112,253.70
Delinquent Servicing Fees														-125,791.42
COLLECTED SERVICING FEES														-80,973.76


Aggregate Advances with respect to this Distribution														2,826,748.92





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.460000%

Next LIBOR Rate														3.641250%




Page 9 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,580,506.58		1,522,624.95		317,851.73		5,420,983.26
			% Balance				1.03%		0.44%		0.09%		1.56%
			# Loans				76		30		7		113
			% # Loans				1.02%		0.40%		0.09%		1.52%
	FORECLOSURE		Balance		79,124.30		0.00		205,965.88		2,214,763.23		2,499,853.41
			% Balance		0.02%		0.00%		0.06%		0.64%		0.72%
			# Loans		1		0		3		43		47
			% # Loans		0.01%		0.00%		0.04%		0.58%		0.63%
	BANKRUPTCY		Balance		2,237,767.61		137,911.85		75,364.64		172,937.32		2,623,981.42
			% Balance		0.64%		0.04%		0.02%		0.05%		0.75%
			# Loans		55		2		3		6		66
			% # Loans		0.74%		0.03%		0.04%		0.08%		0.89%
	REO		Balance		0.00		0.00		0.00		142,564.76		142,564.76
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		4		4
			% # Loans		0.00%		0.00%		0.00%		0.05%		0.05%
	TOTAL		Balance		2,316,891.91		3,718,418.43		1,803,955.47		2,848,117.04		10,687,382.85
			% Balance		0.67%		1.07%		0.52%		0.82%		3.07%
			# Loans		56		78		36		60		230
			% # Loans		0.75%		1.05%		0.48%		0.81%		3.10%









Page 10 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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
6227563 1
			62,000.00		59,396.15		01-Jan-2005		9.750%		GA - 100.00%		180		01-May-2004

6234675 1			37,600.00		36,702.74		01-Jan-2005		9.500%		CO - 100.00%		240		01-May-2004
6262263 1			24,000.00		23,554.23		01-Jan-2005		9.750%		UT - 100.00%		240		01-Aug-2004
6265545 1			23,400.00		22,911.64		01-Jan-2005		8.990%		GA - 100.00%		240		01-Aug-2004


TOTAL			147,000.00		142,564.76


Page 11 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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
6152672 1
			88,000.00		86,140.84		01-Apr-2005		11.500%		NY - 100.00%		240		01-Mar-2004

6206922 1			73,600.00		70,238.76		01-Feb-2005		10.250%		NY - 100.00%		180		01-Mar-2004
6209203 1			29,320.00		28,572.43		01-Mar-2005		9.990%		TX - 100.00%		240		01-Mar-2004
6212541 1			81,000.00		79,124.30		01-Jun-2005		10.990%		CA - 100.00%		240		01-Mar-2004
6213509 1			37,000.00		36,141.17		01-Jan-2005		10.750%		CO - 100.00%		240		01-Mar-2004
6215080 1			11,662.00		11,400.05		01-Jan-2005		9.990%		TX - 94.99%		240		01-May-2004
6219584 1			51,000.00		49,853.18		01-Jan-2005		10.750%		WA - 100.00%		240		01-Apr-2004
6222961 1			30,000.00		28,765.74		01-Feb-2005		10.750%		FL - 100.00%		180		01-Apr-2004
6224830 1			43,000.00		42,089.50		01-Feb-2005		10.990%		CO - 100.00%		240		01-Apr-2004
6236767 1			40,000.00		39,182.19		01-Jan-2005		10.750%		CO - 96.12%		240		01-May-2004
6240531 1			87,000.00		84,969.12		01-Feb-2005		9.750%		UT - 95.00%		240		01-Jun-2004
6241777 1			32,400.00		31,155.31		01-Mar-2005		9.990%		TX - 100.00%		180		01-Jun-2004
6242882 1			69,000.00		67,776.98		01-Feb-2005		10.750%		NJ - 100.00%		240		01-Jul-2004
6242921 1			72,000.00		70,584.95		01-Jan-2005		10.750%		OR - 100.00%		240		01-Jun-2004
6249023 1			23,100.00		22,664.04		01-Feb-2005		10.250%		NC - 100.00%		240		01-Jul-2004
6249978 1			28,000.00		27,465.75		01-Jan-2005		10.750%		UT - 100.00%		240		01-Jun-2004
6252124 1			17,500.00		17,148.42		01-Feb-2005		9.750%		MO - 100.00%		240		01-Jul-2004
6253624 1			20,200.00		19,851.72		01-Mar-2005		10.990%		MI - 100.00%		240		01-Jul-2004
6253800 1			27,236.00		26,489.59		01-Feb-2005		9.990%		TX - 100.00%		240		01-Jul-2004
6255509 1			31,920.00		31,371.11		01-Jan-2005		10.990%		IN - 99.75%		240		01-Jul-2004
6255519 1			76,000.00		74,501.85		01-Feb-2005		9.900%		TX - 100.00%		240		01-Jul-2004
6256269 1			28,900.00		28,379.10		01-Feb-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6261121 1			39,398.00		38,811.26		01-Mar-2005		11.500%		NC - 100.00%		240		01-Aug-2004
6261932 1			33,000.00		32,452.96		01-Jan-2005		10.990%		WA - 100.00%		240		01-Aug-2004
6262578 1			90,000.00		88,377.84		01-Feb-2005		9.990%		TX - 100.00%		240		01-Aug-2004
6263855 1			60,000.00		58,885.64		01-Feb-2005		9.750%		CO - 100.00%		240		01-Aug-2004
6264960 1			111,000.00		108,669.70		01-Feb-2005		8.750%		CA - 100.00%		240		01-Aug-2004
6265233 1			37,900.00		37,136.22		01-Jan-2005		9.990%		UT - 100.00%		240		01-Aug-2004
6265382 1			44,380.00		43,555.73		01-Mar-2005		9.750%		OR - 100.00%		240		01-Aug-2004
6265461 1			100,000.00		97,900.51		01-Mar-2005		8.750%		CO - 95.00%		240		01-Aug-2004
6266265 1			32,200.00		31,461.16		01-Apr-2005		11.500%		AZ - 100.00%		240		01-Aug-2004
6266376 1			100,000.00		98,175.98		01-Jan-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6267018 1			30,000.00		29,442.82		01-Jan-2005		9.750%		CO - 100.00%		240		01-Aug-2004
6269347 1			32,500.00		31,967.54		01-Feb-2005		10.750%		SC - 100.00%		240		01-Aug-2004
6269528 1			90,000.00		88,363.88		01-Apr-2005		10.750%		CA - 100.00%		240		01-Aug-2004
6269623 1			39,000.00		38,357.86		01-Mar-2005		10.990%		CO - 100.00%		240		01-Aug-2004
6269832 1			79,800.00		78,313.36		01-Jan-2005		10.750%		CA - 100.00%		240		01-Aug-2004
6271057 1			53,600.00		52,604.46		01-Jan-2005		9.750%		WA - 100.00%		240		01-Aug-2004
6273090 1			60,000.00		58,848.00		01-Jan-2005		9.750%		TX - 100.00%		240		01-Aug-2004
6296946 1			39,600.00		39,389.95		01-Mar-2005		9.990%		OR - 100.00%		360		01-Oct-2004
6298674 1			43,736.00		43,514.51		01-Mar-2005		9.990%		WA - 100.00%		360		01-Oct-2004
6300890 1			90,000.00		89,540.95		01-Feb-2005		9.500%		CA - 100.00%		360		01-Nov-2004
6301736 1			33,000.00		32,813.15		01-Mar-2005		8.990%		FL - 100.00%		360		01-Nov-2004
6301894 1			117,600.00		117,030.78		01-Feb-2005		9.750%		NV - 100.00%		360		01-Nov-2004
6302959 1			11,600.00		11,234.53		01-Mar-2005		8.500%		TN - 100.00%		180		01-Oct-2004
6305260 1			90,000.00		89,574.11		01-Mar-2005		9.990%		TX - 100.00%		360		01-Nov-2004
6305541 1			90,000.00		89,564.41		01-Feb-2005		9.750%		TX - 100.00%		360		01-Nov-2004


TOTAL			2,546,152.00		2,499,853.41


Page 12 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


															Total




Current


Number of Paid in Full Loans														509
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														509
Curtailments Amount														55,012.37
Paid in Full Balance														28,009,133.44
Repurchased Loans Balance														0.00
Total Prepayment Amount														28,064,145.81

Cumulative


Number of Paid in Full Loans														1,514
Number of Repurchased Loans														1
Total Number of Loans Prepaid in Full														1,515
Paid in Full Balance														82,389,449.66
Repurchased Loans Balance														60,479.56
Curtailments Amount														432,945.69
Total Prepayment Amount														82,882,874.91










Page 13 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


															Total



SMM														7.46%
3 Months Avg SMM														6.86%
12 Months Avg SMM														6.86%
Avg SMM Since Cut-off														6.86%


CPR														60.53%
3 Months Avg CPR														57.37%
12 Months Avg CPR														57.37%
Avg CPR Since Cut-off														57.37%


PSA														2,095.89%
3 Months Avg PSA Approximation														2,130.30%
12 Months Avg PSA Approximation														2,130.30%
Avg PSA Since Cut-off Approximation														2,130.30%










Page 14 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 15 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

5218516 1			36,350.00		35,041.17			01-Jul-2005		11.750%		OR - 99.37%		Paid Off - 240		01-May-2003


5362256 1			18,200.00		17,033.63			13-Jul-2005		10.500%		NE - 100.00%		Paid Off - 180		01-Jul-2003

5376173 1			49,600.00		47,996.29			26-Jul-2005		10.990%		CO - 100.00%		Paid Off - 240		01-Jul-2003

5440441 1			26,980.00		25,205.88			26-Jul-2005		11.500%		NC - 100.00%		Paid Off - 180		01-Jul-2003

5456751 1			97,000.00		93,770.71			18-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2003

5478102 1			43,100.00		41,830.66			05-Jul-2005		11.750%		AL - 100.00%		Paid Off - 240		01-Jul-2003

5502802 1			75,000.00		70,119.18			01-Jul-2005		10.990%		CA - 95.00%		Paid Off - 240		01-Aug-2003

5517354 1			34,000.00		32,672.39			07-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2003

5543400 1			30,100.00		28,340.31			14-Jul-2005		11.500%		FL - 100.00%		Paid Off - 180		01-Aug-2003

5543707 1			51,980.00		50,326.36			15-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2003

5560081 1			40,600.00		39,279.60			06-Jul-2005		10.750%		MT - 100.00%		Paid Off - 240		01-Aug-2003

5567243 1			47,407.00		46,172.87			18-Jul-2005		11.990%		CA - 100.00%		Paid Off - 240		01-Sep-2003

5590112 1			58,000.00		56,127.61			21-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2003

5640305 1			59,600.00		57,843.84			01-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Sep-2003

5700091 1			32,100.00		31,183.75			01-Jul-2005		11.250%		CO - 95.00%		Paid Off - 240		01-Sep-2003

5785027 1			25,580.00		23,357.36			01-Jul-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Oct-2003

5848858 1			36,700.00		35,594.53			07-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Nov-2003

5909643 1			48,000.00		46,728.32			25-Jul-2005		11.250%		NM - 100.00%		Paid Off - 240		01-Nov-2003

6148571 1			67,800.00		66,229.48			13-Jul-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6158406 1			49,980.00		48,822.16			29-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6171490 1			33,980.00		33,237.29			11-Jul-2005		10.740%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6174197 1			67,980.00		66,449.80			26-Jul-2005		10.500%		NY - 100.00%		Paid Off - 240		01-Mar-2004

6175293 1			46,380.00		45,096.23			20-Jul-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6179634 1			62,000.00		60,421.76			01-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6197693 1			33,660.00		32,924.63			07-Jul-2005		10.740%		CA - 97.00%		Paid Off - 240		01-Mar-2004

6207561 1			35,599.00		34,799.81			05-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6207832 1			42,000.00		41,083.53			29-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6207915 1			45,600.00		44,603.74			08-Jul-2005		10.740%		NY - 95.00%		Paid Off - 240		01-Mar-2004

6208460 1			23,800.00		22,702.37			27-Jul-2005		10.990%		NM - 100.00%		Paid Off - 240		01-Mar-2004

6208483 1			16,490.00		15,783.78			22-Jul-2005		10.740%		IL - 90.00%		Paid Off - 240		01-Mar-2004

6208497 1			34,600.00		33,821.19			18-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6208518 1			19,200.00		18,794.27			14-Jul-2005		11.500%		WA - 90.00%		Paid Off - 240		01-Feb-2004

6209104 1			49,400.00		48,322.00			06-Jul-2005		10.750%		CO - 95.73%		Paid Off - 240		01-Mar-2004

6209584 1			36,200.00		35,410.44			21-Jul-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6209713 1			55,600.00		54,085.59			29-Jul-2005		8.990%		FL - 100.00%		Paid Off - 240		01-Mar-2004

6210715 1			54,400.00		53,095.70			08-Jul-2005		9.990%		MA - 100.00%		Paid Off - 240		01-Mar-2004

6211337 1			23,700.00		23,039.67			06-Jul-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Mar-2004



Page 16 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6211426 1			31,380.00		30,689.31			27-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004


6211751 1			18,000.00		17,544.98			29-Jul-2005		9.750%		NV - 100.00%		Paid Off - 240		01-Mar-2004

6212061 1			28,000.00		27,369.70			28-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212086 1			22,800.00		22,270.55			15-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212235 1			63,300.00		#######			18-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6212590 1			54,814.00		53,470.07			12-Jul-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Mar-2004

6212824 1			58,000.00		56,568.04			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212922 1			34,200.00		33,379.96			20-Jul-2005		9.990%		WA - 100.00%		Paid Off - 240		01-Mar-2004

6212954 1			42,000.00		41,054.62			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6213066 1			45,000.00		44,049.19			19-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6213304 1			79,874.00		77,901.97			29-Jul-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Mar-2004

6213603 1			125,000.00		119,398.82			25-Jul-2005		9.750%		CA - 100.00%		Paid Off - 180		01-Mar-2004

6213761 1			77,000.00		74,553.46			28-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6213774 1			72,000.00		70,273.93			27-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6213782 1			27,980.00		27,407.87			25-Jul-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6213805 1			79,800.00		77,953.32			25-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6214033 1			59,371.00		57,997.00			18-Jul-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Apr-2004

6214153 1			44,000.00		42,981.78			22-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6214162 1			80,000.00		78,253.50			25-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6214278 1			10,200.00		9,955.54			01-Jul-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Mar-2004

6214371 1			23,400.00		22,822.17			12-Jul-2005		9.750%		CO - 100.00%		Paid Off - 240		01-Mar-2004

6214633 1			59,800.00		58,366.38			11-Jul-2005		9.990%		GA - 97.71%		Paid Off - 240		01-Mar-2004

6215256 1			84,500.00		82,361.58			29-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6215347 1			38,000.00		37,146.18			05-Jul-2005		9.990%		OR - 100.00%		Paid Off - 240		01-Apr-2004

6215724 1			65,000.00		63,671.24			14-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6215893 1			99,000.00		96,714.87			06-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6215932 1			41,190.00		40,116.25			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216053 1			60,750.00		59,389.71			25-Jul-2005		10.750%		CO - 95.00%		Paid Off - 240		01-Mar-2004

6216488 1			63,600.00		61,827.76			19-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6216590 1			29,800.00		29,037.70			29-Jul-2005		9.500%		NM - 99.46%		Paid Off - 240		01-Mar-2004

6216749 1			25,900.00		25,300.58			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216838 1			93,980.00		91,868.41			14-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216842 1			33,800.00		33,017.84			05-Jul-2005		9.750%		CO - 100.00%		Paid Off - 240		01-Apr-2004

6217061 1			62,000.00		60,565.12			12-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217420 1			35,380.00		34,645.17			21-Jul-2005		10.750%		MA - 100.00%		Paid Off - 240		01-Apr-2004

6217716 1			25,580.00		24,986.66			06-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217841 1			29,200.00		28,435.97			08-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218184 1			31,000.00		30,242.77			25-Jul-2005		9.990%		WA - 100.00%		Paid Off - 240		01-Apr-2004



Page 17 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6218223 1			31,400.00		30,777.06			19-Jul-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Apr-2004


6218250 1			36,520.00		35,699.40			22-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218403 1			67,000.00		65,552.42			28-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6219112 1			37,960.00		37,107.15			08-Jul-2005		9.990%		TX - 99.99%		Paid Off - 240		01-Apr-2004

6219643 1			37,200.00		36,253.34			19-Jul-2005		9.750%		CO - 100.00%		Paid Off - 240		01-Apr-2004

6219836 1			56,000.00		53,941.29			11-Jul-2005		10.500%		NY - 98.86%		Paid Off - 180		01-May-2004

6219956 1			33,800.00		32,997.96			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220165 1			54,000.00		52,833.33			21-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6220497 1			27,000.00		26,411.91			18-Jul-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6220829 1			69,990.00		68,370.36			26-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220868 1			26,400.00		25,860.17			13-Jul-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Apr-2004

6220871 1			51,000.00		49,855.39			07-Jul-2005		9.999%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220953 1			21,800.00		20,809.47			05-Jul-2005		8.000%		TN - 100.00%		Paid Off - 180		01-May-2004

6221017 1			38,800.00		37,925.39			18-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6221043 1			51,000.00		49,830.98			15-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6221192 1			28,400.00		27,230.27			08-Jul-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6221196 1			57,000.00		55,834.64			08-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6221273 1			30,000.00		29,403.68			07-Jul-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6221658 1			107,000.00		104,523.86			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6221717 1			129,000.00		126,101.61			26-Jul-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Apr-2004

6221973 1			49,980.00		49,026.31			14-Jul-2005		10.750%		OR - 100.00%		Paid Off - 240		01-May-2004

6222275 1			58,000.00		56,696.87			14-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222620 1			74,800.00		73,119.29			01-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223091 1			80,000.00		78,202.59			08-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223283 1			23,277.00		22,785.93			25-Jul-2005		10.500%		UT - 99.99%		Paid Off - 240		01-Apr-2004

6223303 1			59,000.00		57,634.62			15-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223305 1			51,800.00		49,895.87			29-Jul-2005		10.500%		CA - 100.00%		Paid Off - 180		01-May-2004

6223544 1			88,000.00		86,094.57			14-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6223600 1			22,680.00		21,577.06			19-Jul-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Apr-2004

6223655 1			67,990.00		66,416.52			18-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223713 1			96,000.00		93,775.58			01-Jul-2005		9.740%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223746 1			44,000.00		43,100.10			12-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6223809 1			75,000.00		73,169.81			28-Jul-2005		8.750%		TX - 100.00%		Paid Off - 240		01-May-2004

6224188 1			29,000.00		27,838.27			07-Jul-2005		9.500%		CA - 100.00%		Paid Off - 180		01-May-2004

6224718 1			31,000.00		29,670.11			29-Jul-2005		9.500%		MA - 100.00%		Paid Off - 180		01-Apr-2004

6224896 1			51,000.00		49,755.27			25-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224902 1			74,400.00		73,022.80			14-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6224959 1			44,000.00		42,926.16			21-Jul-2005		8.750%		IL - 100.00%		Paid Off - 240		01-May-2004



Page 18 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6225094 1			100,000.00		98,092.27			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004


6225810 1			33,000.00		32,194.23			22-Jul-2005		8.750%		CA - 92.07%		Paid Off - 240		01-May-2004

6226209 1			80,000.00		78,490.12			21-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6226672 1			65,400.00		64,028.14			26-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6226734 1			82,000.00		79,985.81			21-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6226807 1			74,250.00		72,597.66			21-Jul-2005		9.750%		CA - 95.00%		Paid Off - 240		01-May-2004

6226911 1			21,200.00		20,795.56			21-Jul-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6226912 1			35,000.00		34,289.14			13-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6226957 1			72,000.00		70,388.82			26-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6226972 1			41,600.00		40,727.37			06-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6226976 1			104,700.00		102,503.92			07-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6227209 1			16,980.00		16,344.49			08-Jul-2005		10.750%		NC - 100.00%		Paid Off - 180		01-May-2004

6227246 1			64,000.00		62,617.16			22-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227345 1			10,000.00		9,592.60			26-Jul-2005		9.500%		FL - 100.00%		Paid Off - 180		01-May-2004

6227410 1			79,000.00		77,293.84			01-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6227635 1			47,400.00		46,375.87			05-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227697 1			88,000.00		86,098.69			22-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227942 1			34,800.00		34,024.37			14-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6228343 1			47,000.00		46,130.05			06-Jul-2005		10.990%		OR - 100.00%		Paid Off - 240		01-May-2004

6228405 1			30,000.00		29,351.77			28-Jul-2005		9.750%		OR - 100.00%		Paid Off - 240		01-May-2004

6228600 1			35,000.00		34,243.70			27-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228656 1			31,021.00		30,446.77			27-Jul-2005		10.990%		AZ - 99.99%		Paid Off - 240		01-May-2004

6228820 1			66,000.00		64,615.68			07-Jul-2005		9.990%		CO - 95.90%		Paid Off - 240		01-May-2004

6229103 1			53,800.00		51,388.57			05-Jul-2005		8.500%		CA - 100.00%		Paid Off - 180		01-May-2004

6229248 1			17,600.00		17,219.73			28-Jul-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6229287 1			80,400.00		78,713.62			26-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6229377 1			62,000.00		11,336.96			13-Jul-2005		9.990%		CA - 100.00%		Paid Off - 180		01-Jun-2004

6229576 1			70,600.00		69,023.07			22-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6229593 1			96,000.00		93,724.25			26-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6229651 1			79,990.00		78,312.12			15-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6229749 1			46,000.00		45,006.15			28-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229777 1			44,311.00		42,800.71			07-Jul-2005		10.250%		OR - 99.99%		Paid Off - 240		01-May-2004

6230198 1			26,000.00		25,383.50			28-Jul-2005		8.990%		IL - 100.00%		Paid Off - 240		01-May-2004

6230238 1			27,800.00		27,181.88			28-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6230661 1			54,260.00		53,086.84			12-Jul-2005		9.990%		CA - 99.99%		Paid Off - 240		01-May-2004

6230709 1			82,000.00		80,500.03			29-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6230757 1			66,000.00		64,653.27			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6230769 1			46,000.00		44,135.36			01-Jul-2005		8.500%		CA - 100.00%		Paid Off - 180		01-Jun-2004



Page 19 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6230782 1			26,561.00		25,913.45			28-Jul-2005		9.750%		NM - 100.00%		Paid Off - 240		01-May-2004


6230896 1			54,000.00		52,969.73			28-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6230948 1			27,980.00		27,337.32			07-Jul-2005		9.250%		GA - 100.00%		Paid Off - 240		01-May-2004

6231068 1			36,000.00		35,163.17			28-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6231094 1			74,400.00		71,482.62			14-Jul-2005		9.750%		CA - 100.00%		Paid Off - 180		01-May-2004

6231662 1			79,000.00		77,293.20			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231736 1			47,800.00		46,802.31			06-Jul-2005		10.250%		GA - 100.00%		Paid Off - 240		01-May-2004

6231850 1			99,800.00		97,733.11			20-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6232012 1			52,000.00		50,955.76			19-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6232172 1			80,800.00		78,837.37			05-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6232204 1			59,000.00		57,661.16			13-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6232393 1			40,000.00		39,283.49			11-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6232540 1			38,000.00		37,080.09			22-Jul-2005		8.990%		CO - 97.43%		Paid Off - 240		01-May-2004

6232561 1			60,000.00		58,754.12			22-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6232587 1			78,400.00		76,706.13			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232710 1			72,000.00		70,209.50			13-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232981 1			38,200.00		37,471.22			19-Jul-2005		10.750%		CO - 100.00%		Paid Off - 240		01-May-2004

6233006 1			78,600.00		77,052.73			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6233360 1			31,820.00		31,153.33			01-Jul-2005		9.990%		WA - 100.00%		Paid Off - 240		01-May-2004

6233412 1			60,000.00		58,584.04			15-Jul-2005		10.750%		CO - 89.41%		Paid Off - 240		01-May-2004

6233598 1			87,000.00		85,384.38			07-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6233618 1			27,980.00		27,413.35			08-Jul-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6233825 1			27,400.00		26,830.71			07-Jul-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6233855 1			60,000.00		58,677.50			08-Jul-2005		8.990%		CA - 91.50%		Paid Off - 240		01-Jun-2004

6234005 1			32,600.00		31,888.27			25-Jul-2005		9.990%		FL - 100.00%		Paid Off - 240		01-May-2004

6234108 1			38,000.00		37,182.69			13-Jul-2005		9.990%		IL - 100.00%		Paid Off - 240		01-May-2004

6234300 1			20,000.00		19,580.53			12-Jul-2005		9.990%		TX - 100.00%		Paid Off - 240		01-May-2004

6234478 1			42,000.00		41,075.58			19-Jul-2005		9.600%		CO - 100.00%		Paid Off - 240		01-May-2004

6234830 1			65,000.00		63,918.61			21-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6235034 1			73,000.00		71,414.99			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6235148 1			82,183.00		79,742.33			12-Jul-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Jun-2004

6235318 1			100,000.00		97,835.56			12-Jul-2005		9.750%		CA - 99.80%		Paid Off - 240		01-May-2004

6235692 1			88,000.00		86,047.39			29-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6235840 1			97,000.00		94,904.20			29-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6235957 1			25,400.00		24,920.59			20-Jul-2005		10.250%		NV - 100.00%		Paid Off - 240		01-Jun-2004

6236003 1			24,200.00		23,708.50			22-Jul-2005		10.250%		NE - 100.00%		Paid Off - 240		01-May-2004

6236066 1			62,000.00		60,817.09			27-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6236170 1			45,600.00		45,049.62			01-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004



Page 20 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6236511 1			76,500.00		75,196.90			26-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6236644 1			32,600.00		31,321.58			14-Jul-2005		9.750%		WA - 100.00%		Paid Off - 180		01-May-2004

6236955 1			26,900.00		26,437.40			14-Jul-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6237082 1			19,700.00		19,361.22			19-Jul-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6237149 1			47,000.00		46,045.39			29-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6237415 1			60,000.00		57,950.63			26-Jul-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Jun-2004

6237449 1			68,000.00		66,794.69			12-Jul-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6237959 1			64,800.00		63,127.08			06-Jul-2005		10.990%		MD - 100.00%		Paid Off - 240		01-Jun-2004

6238131 1			54,000.00		52,947.29			01-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238260 1			53,000.00		52,052.46			11-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238441 1			62,000.00		61,032.49			20-Jul-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238522 1			32,500.00		31,825.35			20-Jul-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6238778 1			37,700.00		36,868.97			19-Jul-2005		8.990%		MD - 100.00%		Paid Off - 240		01-Jun-2004

6238814 1			38,000.00		37,346.49			20-Jul-2005		10.990%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6239120 1			67,000.00		65,804.03			19-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239311 1			87,978.00		86,211.15			15-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239717 1			29,000.00		28,492.15			25-Jul-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6239726 1			30,600.00		29,925.52			01-Jul-2005		8.990%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6239823 1			61,000.00		58,730.65			08-Jul-2005		9.750%		FL - 100.00%		Paid Off - 180		01-Jun-2004

6239880 1			50,000.00		48,995.91			05-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239895 1			88,000.00		86,413.78			07-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6240225 1			15,000.00		14,742.01			27-Jul-2005		10.990%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6240378 1			40,000.00		39,196.68			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240548 1			28,600.00		28,014.52			07-Jul-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Jun-2004

6240714 1			118,000.00		115,829.59			13-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240900 1			30,000.00		29,414.45			05-Jul-2005		9.990%		NC - 100.00%		Paid Off - 240		01-Jun-2004

6241011 1			79,000.00		77,258.63			12-Jul-2005		8.990%		MA - 100.00%		Paid Off - 240		01-Jun-2004

6241028 1			105,000.00		103,105.94			22-Jul-2005		10.250%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6241099 1			38,600.00		37,774.29			19-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241143 1			53,000.00		51,935.59			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241191 1			99,000.00		97,070.10			01-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241265 1			108,000.00		106,156.25			12-Jul-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6241744 1			97,000.00		95,225.77			08-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241849 1			36,600.00		35,886.49			28-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242126 1			41,600.00		40,682.06			12-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242262 1			65,400.00		64,086.53			27-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242288 1			36,000.00		35,264.32			08-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242369 1			67,200.00		65,850.43			21-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004



Page 21 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6242546 1			37,000.00		36,254.07			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004


6242550 1			79,000.00		77,459.49			29-Jul-2005		8.750%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6242835 1			43,800.00		42,852.55			13-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243115 1			73,800.00		72,271.66			01-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243368 1			52,000.00		51,048.85			12-Jul-2005		10.500%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6243613 1			50,400.00		49,378.37			21-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244439 1			40,600.00		39,810.37			11-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244668 1			26,000.00		25,644.29			08-Jul-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6244693 1			62,000.00		60,754.91			19-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245070 1			62,000.00		60,864.86			12-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245072 1			20,100.00		19,407.79			19-Jul-2005		9.500%		OK - 100.00%		Paid Off - 180		01-Jul-2004

6245511 1			76,400.00		74,796.02			08-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6245576 1			93,000.00		91,132.28			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246084 1			68,000.00		66,405.12			25-Jul-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Jun-2004

6246138 1			109,000.00		106,811.03			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246201 1			79,000.00		77,685.66			07-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246273 1			78,600.00		77,333.40			28-Jul-2005		11.500%		CA - 99.49%		Paid Off - 240		01-Jun-2004

6246396 1			77,800.00		76,397.57			29-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246518 1			25,400.00		24,868.17			21-Jul-2005		8.990%		IN - 100.00%		Paid Off - 240		01-Jul-2004

6246609 1			85,100.00		83,364.83			25-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6246705 1			40,990.00		40,189.37			29-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246760 1			55,400.00		54,216.63			20-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6247328 1			41,900.00		41,032.16			29-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6247557 1			57,000.00		55,905.96			15-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247574 1			67,000.00		65,633.83			20-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247970 1			90,000.00		88,110.53			13-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247971 1			100,000.00		98,170.90			12-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6248192 1			81,000.00		79,754.54			28-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248308 1			53,800.00		52,800.10			22-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248336 1			99,000.00		96,921.56			19-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248397 1			33,675.00		32,968.05			05-Jul-2005		8.750%		UT - 95.00%		Paid Off - 240		01-Jul-2004

6248580 1			83,000.00		81,333.22			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6248641 1			61,742.00		59,979.40			07-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6248690 1			87,000.00		85,252.92			12-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6249142 1			70,350.00		67,927.15			25-Jul-2005		9.500%		NY - 95.00%		Paid Off - 180		01-Jul-2004

6249437 1			45,000.00		44,036.61			20-Jul-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6249723 1			74,000.00		72,771.05			22-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249778 1			100,000.00		98,335.82			01-Jul-2005		10.250%		CA - 93.69%		Paid Off - 240		01-Aug-2004



Page 22 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6249870 1			81,000.00		79,570.71			08-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6250400 1			100,000.00		98,084.67			14-Jul-2005		9.500%		CA - 99.00%		Paid Off - 240		01-Jul-2004

6250444 1			55,000.00		54,125.92			14-Jul-2005		10.990%		GA - 96.28%		Paid Off - 240		01-Jul-2004

6250467 1			59,200.00		58,198.99			28-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250516 1			66,000.00		64,654.20			13-Jul-2005		8.990%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6250544 1			89,000.00		87,345.25			01-Jul-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6250592 1			46,300.00		45,492.01			29-Jul-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6250815 1			120,000.00		117,771.41			07-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250873 1			53,000.00		52,044.56			08-Jul-2005		9.990%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6250986 1			98,000.00		96,442.52			01-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251050 1			48,000.00		47,162.46			20-Jul-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6251052 1			39,600.00		38,268.29			29-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251175 1			99,990.00		98,351.76			08-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251177 1			55,500.00		54,469.29			26-Jul-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6251207 1			31,000.00		30,507.32			29-Jul-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6251334 1			57,000.00		55,941.43			20-Jul-2005		9.750%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6251677 1			59,000.00		57,814.61			19-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251775 1			75,600.00		74,361.28			29-Jul-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6251979 1			67,628.00		66,505.14			07-Jul-2005		10.750%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6251992 1			30,600.00		30,098.53			21-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252442 1			100,000.00		98,292.80			28-Jul-2005		9.750%		NY - 99.60%		Paid Off - 240		01-Aug-2004

6252478 1			63,000.00		61,864.40			13-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252731 1			64,000.00		62,805.51			08-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252738 1			27,000.00		26,160.70			06-Jul-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6252768 1			78,000.00		76,362.43			27-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252928 1			55,000.00		54,095.83			27-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252958 1			93,792.00		92,050.13			07-Jul-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Jul-2004

6252970 1			62,400.00		61,261.34			22-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252997 1			80,000.00		78,689.22			21-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253132 1			33,400.00		32,812.13			14-Jul-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6253499 1			31,000.00		30,055.42			22-Jul-2005		11.250%		FL - 100.00%		Paid Off - 180		01-Jul-2004

6253553 1			108,600.00		106,178.49			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253569 1			71,400.00		70,073.95			12-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253711 1			36,000.00		35,391.22			11-Jul-2005		10.500%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6253909 1			100,000.00		98,050.74			18-Jul-2005		9.750%		CA - 98.58%		Paid Off - 240		01-Jul-2004

6253959 1			26,580.00		26,157.50			14-Jul-2005		10.990%		OR - 100.00%		Paid Off - 240		01-Jul-2004

6254080 1			76,000.00		73,438.44			25-Jul-2005		9.750%		CA - 100.00%		Paid Off - 180		01-Jul-2004

6254157 1			118,000.00		115,924.29			27-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 23 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6254283 1			36,000.00		35,463.90			20-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6254434 1			63,000.00		61,830.02			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254440 1			51,800.00		50,877.17			08-Jul-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6254808 1			35,400.00		34,872.86			21-Jul-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Jul-2004

6254918 1			39,000.00		38,275.64			13-Jul-2005		9.750%		CT - 100.00%		Paid Off - 240		01-Jul-2004

6254991 1			70,000.00		68,851.55			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255235 1			48,000.00		47,162.46			21-Jul-2005		10.250%		RI - 100.00%		Paid Off - 240		01-Jul-2004

6255402 1			38,100.00		37,488.95			20-Jul-2005		10.250%		NJ - 100.00%		Paid Off - 240		01-Aug-2004

6255455 1			61,600.00		60,456.02			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255508 1			59,560.00		58,573.10			19-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6255708 1			38,362.00		10,022.31			29-Jul-2005		9.990%		TX - 99.99%		Paid Off - 240		01-Jul-2004

6255908 1			27,980.00		27,597.25			25-Jul-2005		11.500%		WI - 100.00%		Paid Off - 240		01-Aug-2004

6256312 1			75,000.00		73,648.14			07-Jul-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6256361 1			51,800.00		50,976.65			22-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256441 1			59,400.00		58,152.91			14-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256596 1			117,000.00		114,614.38			22-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256807 1			39,000.00		38,251.50			07-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256995 1			56,000.00		54,827.46			27-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257101 1			51,700.00		50,992.81			05-Jul-2005		11.500%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6257118 1			57,000.00		55,956.09			26-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257180 1			32,930.00		32,238.62			27-Jul-2005		8.750%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6257341 1			32,000.00		31,434.75			21-Jul-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6257503 1			79,000.00		77,472.71			20-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6257527 1			44,000.00		43,157.21			05-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257532 1			36,900.00		35,948.84			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257609 1			42,600.00		41,902.02			08-Jul-2005		10.750%		AL - 100.00%		Paid Off - 240		01-Jul-2004

6257751 1			100,000.00		98,255.06			06-Jul-2005		10.250%		CA - 99.34%		Paid Off - 240		01-Jul-2004

6257774 1			55,600.00		54,650.78			13-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6257870 1			35,500.00		34,814.55			19-Jul-2005		8.750%		TX - 100.00%		Paid Off - 240		01-Aug-2004

6258132 1			24,000.00		23,555.18			20-Jul-2005		10.250%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6258340 1			18,500.00		17,776.45			28-Jul-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Jul-2004

6258413 1			100,000.00		98,565.79			26-Jul-2005		11.500%		CA - 99.41%		Paid Off - 240		01-Aug-2004

6258513 1			78,000.00		76,668.33			07-Jul-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6258556 1			64,000.00		62,939.64			14-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258615 1			59,000.00		57,826.47			08-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258759 1			98,000.00		96,615.70			05-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258811 1			23,398.00		23,073.79			20-Jul-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6258851 1			49,600.00		48,678.82			15-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 24 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6258948 1			50,000.00		49,149.86			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6259012 1			70,000.00		68,804.90			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6259080 1			39,200.00		38,472.03			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259089 1			125,000.00		122,678.65			27-Jul-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Jul-2004

6259437 1			50,000.00		49,316.06			19-Jul-2005		11.500%		MA - 100.00%		Paid Off - 240		01-Aug-2004

6259688 1			83,000.00		81,458.64			07-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259863 1			48,000.00		47,163.86			28-Jul-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6259929 1			23,400.00		23,000.06			28-Jul-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Aug-2004

6260016 1			32,398.00		31,796.21			01-Jul-2005		9.750%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6260354 1			100,000.00		97,938.46			29-Jul-2005		8.750%		CA - 95.38%		Paid Off - 240		01-Aug-2004

6260563 1			101,000.00		99,191.66			19-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260579 1			66,000.00		64,841.49			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6261212 1			46,000.00		45,262.28			21-Jul-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6261331 1			137,869.00		135,515.27			29-Jul-2005		9.750%		VA - 99.99%		Paid Off - 240		01-Aug-2004

6261353 1			47,250.00		46,337.65			12-Jul-2005		8.750%		IL - 95.00%		Paid Off - 240		01-Aug-2004

6261702 1			78,300.00		77,228.95			01-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261825 1			32,600.00		31,452.47			14-Jul-2005		9.750%		MO - 100.00%		Paid Off - 180		01-Aug-2004

6261907 1			40,000.00		39,355.43			05-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261971 1			77,800.00		76,102.67			08-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6261991 1			38,980.00		38,314.45			21-Jul-2005		9.750%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6262102 1			44,000.00		43,209.64			27-Jul-2005		10.250%		MD - 99.46%		Paid Off - 240		01-Jul-2004

6262380 1			117,000.00		113,547.99			19-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262418 1			34,500.00		33,833.77			13-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262423 1			50,000.00		49,144.03			19-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262601 1			51,000.00		50,129.27			21-Jul-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6262684 1			78,400.00		77,061.54			25-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262685 1			90,000.00		88,454.85			14-Jul-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6262902 1			93,800.00		92,195.68			13-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262986 1			29,300.00		28,799.74			20-Jul-2005		9.750%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6263042 1			36,000.00		35,163.11			21-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263064 1			53,000.00		52,121.77			29-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263067 1			92,000.00		90,429.35			29-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263101 1			120,890.00		118,768.30			29-Jul-2005		9.750%		AL - 100.00%		Paid Off - 240		01-Aug-2004

6263193 1			105,000.00		103,260.32			07-Jul-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Aug-2004

6263336 1			57,800.00		56,774.03			01-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263402 1			25,000.00		24,640.23			18-Jul-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6263673 1			30,750.00		30,225.04			29-Jul-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6263701 1			82,000.00		80,725.67			26-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004



Page 25 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6263999 1			69,000.00		67,822.03			05-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6264059 1			56,400.00		55,437.08			26-Jul-2005		9.750%		VA - 100.00%		Paid Off - 240		01-Aug-2004

6264062 1			77,000.00		75,875.48			19-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264114 1			56,000.00		54,990.65			08-Jul-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6264147 1			44,000.00		43,248.82			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264211 1			79,000.00		77,846.33			25-Jul-2005		10.990%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6264403 1			63,000.00		61,999.05			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264832 1			92,000.00		90,429.35			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264835 1			64,000.00		62,183.18			29-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265252 1			25,000.00		24,019.56			20-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265487 1			17,580.00		17,297.98			19-Jul-2005		10.250%		PA - 100.00%		Paid Off - 240		01-Aug-2004

6265565 1			44,200.00		43,491.12			21-Jul-2005		10.250%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6265634 1			95,007.00		93,172.85			13-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265712 1			35,999.00		35,384.39			25-Jul-2005		9.750%		MD - 99.99%		Paid Off - 240		01-Aug-2004

6265772 1			41,000.00		40,399.82			19-Jul-2005		10.250%		RI - 100.00%		Paid Off - 240		01-Sep-2004

6265821 1			98,000.00		96,107.84			19-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265956 1			61,400.00		60,272.44			18-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265967 1			71,000.00		69,629.10			07-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265983 1			73,600.00		72,343.53			21-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6266148 1			74,000.00		72,888.53			27-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6266672 1			14,900.00		14,363.82			07-Jul-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Aug-2004

6266770 1			40,000.00		39,321.72			22-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267003 1			25,400.00		24,893.63			26-Jul-2005		8.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6267252 1			66,800.00		65,822.47			29-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267319 1			59,600.00		58,586.59			14-Jul-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267670 1			65,000.00		63,922.99			18-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267679 1			81,000.00		79,435.85			14-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267751 1			36,400.00		35,614.80			26-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267879 1			48,000.00		47,276.59			12-Jul-2005		10.750%		CA - 96.55%		Paid Off - 240		01-Aug-2004

6267939 1			63,000.00		61,957.43			28-Jul-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267943 1			65,700.00		64,578.34			26-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267982 1			63,700.00		62,638.32			22-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268192 1			29,000.00		28,488.59			13-Jul-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Sep-2004

6268246 1			26,800.00		26,297.43			27-Jul-2005		8.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6268299 1			21,500.00		21,084.87			29-Jul-2005		8.750%		IA - 100.00%		Paid Off - 240		01-Aug-2004

6268362 1			46,000.00		45,186.07			28-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268415 1			64,000.00		62,764.28			13-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268431 1			59,248.00		58,236.52			25-Jul-2005		9.750%		CA - 99.99%		Paid Off - 240		01-Aug-2004



Page 26 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6268445 1			40,000.00		39,317.08			13-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6268652 1			33,800.00		33,236.04			29-Jul-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6268701 1			93,000.00		91,459.09			15-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268771 1			53,000.00		52,148.44			12-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268815 1			61,400.00		60,351.82			15-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268843 1			78,000.00		76,632.45			20-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269046 1			100,000.00		98,539.77			20-Jul-2005		10.990%		WA - 73.91%		Paid Off - 240		01-Aug-2004

6269183 1			105,200.00		103,616.11			26-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269309 1			55,600.00		54,650.78			07-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269315 1			68,000.00		66,802.58			26-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269600 1			32,200.00		31,715.13			14-Jul-2005		10.750%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6269856 1			20,830.00		20,185.99			21-Jul-2005		9.990%		OR - 99.99%		Paid Off - 180		01-Aug-2004

6269902 1			39,000.00		38,466.37			27-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269978 1			90,728.00		89,486.95			26-Jul-2005		11.500%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6269986 1			81,000.00		79,657.88			01-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270045 1			52,600.00		10,001.03			20-Jul-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270151 1			74,138.00		73,016.38			01-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270207 1			14,880.00		14,502.64			26-Jul-2005		10.990%		ME - 100.00%		Paid Off - 180		01-Sep-2004

6270308 1			150,000.00		147,594.44			19-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270373 1			85,800.00		84,378.33			28-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270436 1			30,400.00		29,895.86			11-Jul-2005		10.250%		OR - 100.00%		Paid Off - 240		01-Aug-2004

6270440 1			31,000.00		30,418.67			25-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270885 1			57,600.00		56,557.00			20-Jul-2005		10.250%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6271016 1			22,000.00		21,303.43			13-Jul-2005		9.500%		TX - 100.00%		Paid Off - 180		01-Aug-2004

6271098 1			87,400.00		85,951.96			21-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271108 1			48,000.00		47,761.47			28-Jul-2005		10.750%		WA - 100.00%		Paid Off - 360		01-Aug-2004

6271123 1			87,800.00		86,379.24			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271178 1			41,000.00		40,382.66			28-Jul-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6271473 1			66,000.00		64,663.28			20-Jul-2005		11.500%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6271608 1			105,600.00		104,010.09			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271635 1			49,800.00		49,022.20			28-Jul-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6271701 1			25,098.00		24,754.62			28-Jul-2005		11.500%		SD - 100.00%		Paid Off - 240		01-Aug-2004

6271724 1			48,600.00		47,067.70			19-Jul-2005		9.990%		VA - 95.00%		Paid Off - 240		01-Aug-2004

6271911 1			70,000.00		68,877.30			13-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272256 1			48,760.00		47,818.52			28-Jul-2005		8.750%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6272270 1			58,000.00		57,009.84			11-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272385 1			28,650.00		28,258.05			26-Jul-2005		11.500%		VA - 100.00%		Paid Off - 240		01-Aug-2004

6272544 1			72,200.00		70,967.43			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004



Page 27 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6272549 1			42,000.00		41,425.42			13-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6272614 1			85,000.00		82,460.10			13-Jul-2005		8.750%		MA - 100.00%		Paid Off - 240		01-Sep-2004

6272709 1			26,400.00		25,934.05			11-Jul-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6272736 1			62,000.00		61,005.72			#######		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272739 1			70,000.00		68,804.90			26-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272741 1			65,800.00		65,433.41			15-Jul-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6272980 1			45,000.00		44,122.34			19-Jul-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6273377 1			33,980.00		33,483.79			29-Jul-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6273604 1			23,800.00		23,335.64			29-Jul-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6273811 1			52,000.00		51,695.38			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6273858 1			23,000.00		22,664.11			29-Jul-2005		10.990%		AZ - 96.66%		Paid Off - 240		01-Aug-2004

6274015 1			35,300.00		34,697.31			12-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274188 1			43,600.00		43,366.82			25-Jul-2005		9.750%		VA - 100.00%		Paid Off - 360		01-Sep-2004

6274474 1			62,000.00		61,719.53			22-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6274479 1			70,000.00		69,021.98			21-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Sep-2004

6274939 1			29,600.00		29,028.41			05-Jul-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Aug-2004

6275398 1			78,000.00		76,876.48			25-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004

6275419 1			33,000.00		32,734.96			18-Jul-2005		10.750%		CO - 100.00%		Paid Off - 360		01-Aug-2004

6276170 1			17,400.00		17,160.96			25-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004

6276563 1			34,600.00		34,363.02			08-Jul-2005		8.990%		GA - 100.00%		Paid Off - 360		01-Aug-2004

6276619 1			66,600.00		66,208.29			06-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6277108 1			110,000.00		109,440.63			05-Jul-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004

6277135 1			67,600.00		66,445.92			19-Jul-2005		9.750%		TX - 100.00%		Paid Off - 240		01-Aug-2004

6277210 1			45,000.00		44,794.38			21-Jul-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Sep-2004

6278739 1			28,200.00		28,077.74			12-Jul-2005		10.750%		CO - 100.00%		Paid Off - 360		01-Sep-2004

6288698 1			21,000.00		20,872.86			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6290823 1			28,400.00		28,276.78			26-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6293219 1			34,000.00		33,852.44			26-Jul-2005		9.750%		FL - 100.00%		Paid Off - 360		01-Nov-2004

6295392 1			26,000.00		25,453.93			18-Jul-2005		10.750%		CA - 100.00%		Paid Off - 180		01-Nov-2004

6296205 1			65,600.00		64,552.20			05-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Oct-2004

6297476 1			19,999.00		19,917.06			15-Jul-2005		10.750%		CA - 99.99%		Paid Off - 360		01-Oct-2004

6298344 1			52,350.00		52,153.01			18-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6298567 1			90,000.00		89,683.83			06-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6298929 1			25,500.00		25,364.01			28-Jul-2005		8.750%		IA - 100.00%		Paid Off - 360		01-Nov-2004

6300511 1			55,000.00		54,720.32			27-Jul-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Nov-2004

6300638 1			92,000.00		91,692.98			06-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6300857 1			87,580.00		87,236.60			12-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6301365 1			35,000.00		34,863.26			29-Jul-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004



Page 28 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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

6301520 1			66,980.00		66,703.23			29-Jul-2005		9.990%		VA - 100.00%		Paid Off - 360		01-Nov-2004


6301587 1			43,600.00		43,388.48			11-Jul-2005		9.750%		NV - 100.00%		Paid Off - 360		01-Oct-2004

6301628 1			48,000.00		47,810.82			01-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6301675 1			68,340.00		68,042.12			11-Jul-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6301809 1			83,000.00		82,639.94			01-Jul-2005		9.750%		CA - 92.22%		Paid Off - 360		01-Nov-2004

6301842 1			71,000.00		70,701.46			07-Jul-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6301973 1			21,000.00		20,896.44			28-Jul-2005		9.750%		AZ - 100.00%		Paid Off - 360		01-Nov-2004

6302094 1			17,480.00		15,218.97			29-Jul-2005		9.750%		AL - 100.00%		Paid Off - 360		01-Nov-2004

6302178 1			46,000.00		45,789.73			21-Jul-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6304551 1			61,800.00		61,582.86			15-Jul-2005		10.750%		VA - 100.00%		Paid Off - 360		01-Nov-2004

6304601 1			71,600.00		71,334.53			01-Jul-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305937 1			48,000.00		47,804.21			11-Jul-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Nov-2004

6306343 1			40,000.00		39,826.41			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6306467 1			53,800.00		53,610.96			28-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6306770 1			75,500.00		75,172.39			01-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6307047 1			56,900.00		56,710.08			27-Jul-2005		10.990%		NV - 100.00%		Paid Off - 360		01-Nov-2004



TOTAL			28,698,617.00		28,009,133.44



Page 29 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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 30 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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 31 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 32 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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 33 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 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								5,765,869.30
						Ending Balance								348,382,717.89
						Senior Enhancement Percentage								34.8161%
						Cumulative Loss Percentage								0.0000%
						Delinquency Percentage								1.6550%



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 34 of 35
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

August 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

															Next Pass Through Rate
CLASS

			A												3.81%

			M-1												4.09%

			M-2												4.31%

			M-3												4.41%

			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 35 of 35

GSAMP Trust 2005-S2 8-K