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

              GS Mortgage Securities Corporation (as Depositor under the
               Pooling and Servicing Agreement, dated as January 1, 2005,
               providing for the issuance of GSAMP Trust 2005-HE1 Mortgage
                      Pass-Through Certificates Series 2005-HE1)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-04                          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
     October 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:  Oct 28, 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 October 25, 2005.



GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs & Co.
										2. Collection Account Report					4

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

										6. REO Report					13

										7. Foreclosure Report					14
										8. Prepayment Report					17
										9. Prepayment Detail Report					20

										10. Realized Loss Report					26
										11. Realized Loss Detail Report					29
				Servicer(s)
										12. Triggers and Adj. Cert. Report					30
				Chase Manhattan Mortgage
										13. Other Related Information					31
				Countrywide Funding Corporation

				Ocwen Federal


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					31


				Dates						Contacts

				Cut-Off Date:			January 01, 2005			Hang Luu
				Close Date:			January 27, 2005			Administrator
				First Distribution Date:			February 25, 2005			(714) 247-6000
										hang-thai.luu@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005
										Main Phone Number:			(714) 247-6000

							October 24, 2005


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

				More detailed information regarding the mortgage loans, including the % of mortgage loans in the
				transaction affected by Hurricane Katrina, can be seen at www.absnet.net/subscribe/gsdata.asp
				The information will be posted at such time as it becomes available.




Page 1 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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-1A	FLT	$	248,741,000.00		174,942,408.85		574,931.15		15,963,109.19		16,538,040.34		0.00		0.00		158,979,299.66

A-1B	FLT	$	62,185,000.00		43,735,426.37		147,255.06		3,990,761.25		4,138,016.31		0.00		0.00		39,744,665.12
A-2A	FLT	$	91,591,000.00		36,235,829.75		115,874.88		8,824,827.08		8,940,701.96		0.00		0.00		27,411,002.67
A-2B	FLT	$	49,331,000.00		49,331,000.00		162,518.87		0.00		162,518.87		0.00		0.00		49,331,000.00
A-2C	FLT	$	25,890,000.00		25,890,000.00		87,796.00		0.00		87,796.00		0.00		0.00		25,890,000.00
A-2D	FLT	$	147,210,000.00		98,359,589.90		324,833.74		7,787,825.79		8,112,659.53		0.00		0.00		90,571,764.11
M-1	MEZ	$	54,086,000.00		54,086,000.00		188,639.80		0.00		188,639.80		0.00		0.00		54,086,000.00
M-2	MEZ	$	44,216,000.00		44,216,000.00		167,749.38		0.00		167,749.38		0.00		0.00		44,216,000.00
M-3	MEZ	$	11,844,000.00		11,844,000.00		46,556.34		0.00		46,556.34		0.00		0.00		11,844,000.00
B-1	SUB	$	12,238,000.00		12,238,000.00		53,526.75		0.00		53,526.75		0.00		0.00		12,238,000.00
B-2	SUB	$	9,475,000.00		9,475,000.00		42,205.10		0.00		42,205.10		0.00		0.00		9,475,000.00
B-3	SUB	$	7,896,000.00		7,896,000.00		41,531.81		0.00		41,531.81		0.00		0.00		7,896,000.00
B-4	SUB	$	9,475,000.00		9,475,000.00		47,371.19		0.00		47,371.19		0.00		0.00		9,475,000.00
X	EXE	$	15,396,748.31		15,396,707.59		1,198,741.38		0.00		1,198,741.38		0.00		0.00		15,396,707.59
P	SUB	$	0.00		0.00		634,988.49		0.00		634,988.49		0.00		0.00		0.00
UT-R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			789,574,748.31		593,120,962.46		3,834,519.94		36,566,523.31		40,401,043.25		0.00		0.00		556,554,439.15





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-1A	09/26/05		10/24/05		A-Act/360		36242DRT2		248,741,000.00		703.311512		2.311365		64.175625		66.486990	639.135887
A-1B	09/26/05		10/24/05		A-Act/360		36242DRU9		62,185,000.00		703.311512		2.368016		64.175625		66.543641	639.135887
A-2A	09/26/05		10/24/05		A-Act/360		36242DRV7		91,591,000.00		395.626533		1.265134		96.350374		97.615508	299.276159
A-2B	09/26/05		10/24/05		A-Act/360		36242DSH7		49,331,000.00		1,000.000000		3.294457		0.000000		3.294457	1,000.000000
A-2C	09/26/05		10/24/05		A-Act/360		36242DSJ3		25,890,000.00		1,000.000000		3.391116		0.000000		3.391116	1,000.000000
A-2D	09/26/05		10/24/05		A-Act/360		36242DSK0		147,210,000.00		668.158345		2.206601		52.902831		55.109432	615.255513
M-1	09/26/05		10/24/05		A-Act/360		36242DRW5		54,086,000.00		1,000.000000		3.487775		0.000000		3.487775	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		36242DRX3		44,216,000.00		1,000.000000		3.793861		0.000000		3.793861	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		36242DRY1		11,844,000.00		1,000.000000		3.930795		0.000000		3.930795	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		36242DRZ8		12,238,000.00		1,000.000000		4.373815		0.000000		4.373815	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		36242DSA2		9,475,000.00		1,000.000000		4.454364		0.000000		4.454364	1,000.000000
B-3	09/26/05		10/24/05		A-Act/360		36242DSB0		7,896,000.00		1,000.000000		5.259854		0.000000		5.259854	1,000.000000
B-4	09/25/05		10/24/05		A-30/360		36242DSC8		9,475,000.00		1,000.000000		4.999598		0.000000		4.999598	1,000.000000
X	09/25/05		10/24/05		A-30/360		36242DSD6		15,396,748.31		999.997355		77.856789		0.000000		77.856789	999.997355
P	09/25/05		10/24/05		A-30/360		36242DSE4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
UT-R	09/25/05		10/24/05		A-30/360		36242DSF1		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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-1A	248,741,000.00		5,505,369.08		88,121,504.42		1,640,195.92		89,761,700.34		95,267,069.42		0.00		0.00		158,979,299.66
A-1B	62,185,000.00		1,417,205.58		22,030,287.54		410,047.33		22,440,334.88		23,857,540.46		0.00		0.00		39,744,665.12
A-2A	91,591,000.00		1,657,383.67		63,109,414.24		1,070,583.09		64,179,997.33		65,837,381.00		0.00		0.00		27,411,002.67
A-2B	49,331,000.00		1,270,388.76		0.00		0.00		0.00		1,270,388.76		0.00		0.00		49,331,000.00
A-2C	25,890,000.00		690,113.03		0.00		0.00		0.00		690,113.03		0.00		0.00		25,890,000.00
A-2D	147,210,000.00		3,236,601.30		55,693,456.52		944,779.37		56,638,235.89		59,874,837.19		0.00		0.00		90,571,764.11
M-1	54,086,000.00		1,490,546.56		0.00		0.00		0.00		1,490,546.56		0.00		0.00		54,086,000.00
M-2	44,216,000.00		1,345,010.40		0.00		0.00		0.00		1,345,010.40		0.00		0.00		44,216,000.00
M-3	11,844,000.00		375,439.17		0.00		0.00		0.00		375,439.17		0.00		0.00		11,844,000.00
B-1	12,238,000.00		438,592.00		0.00		0.00		0.00		438,592.00		0.00		0.00		12,238,000.00
B-2	9,475,000.00		346,701.97		0.00		0.00		0.00		346,701.97		0.00		0.00		9,475,000.00
B-3	7,896,000.00		348,357.68		0.00		0.00		0.00		348,357.68		0.00		0.00		7,896,000.00
B-4	9,475,000.00		426,332.07		0.00		0.00		0.00		426,332.07		0.00		0.00		9,475,000.00
X	15,396,748.31		17,309,468.07		0.00		0.00		40.72		17,309,508.79		0.00		0.00		15,396,707.59
P	0.00		4,715,089.37		0.00		0.00		0.00		4,715,089.37		0.00		0.00		0.00
UT-R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	789,574,748.31		40,572,598.71		228,954,662.72		4,065,605.71		233,020,309.16		273,592,907.87		0.00		0.00		556,554,439.15


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-1A	4.08000%		174,942,408.85		574,977.38		46.24		0.00		0.00		574,931.14		574,931.15		0.00
A-1B	4.18000%		43,735,426.37		147,266.90		11.84		0.00		0.00		147,255.06		147,255.06		0.00
A-2A	3.97000%		36,235,829.75		115,884.20		9.32		0.00		0.00		115,874.88		115,874.88		0.00
A-2B	4.09000%		49,331,000.00		162,531.94		13.07		0.00		0.00		162,518.87		162,518.87		0.00
A-2C	4.21000%		25,890,000.00		87,803.06		7.06		0.00		0.00		87,796.00		87,796.00		0.00
A-2D	4.10000%		98,359,589.90		324,859.87		26.12		0.00		0.00		324,833.75		324,833.74		0.00
M-1	4.33000%		54,086,000.00		188,654.97		15.17		0.00		0.00		188,639.80		188,639.80		0.00
M-2	4.71000%		44,216,000.00		167,762.87		13.49		0.00		0.00		167,749.38		167,749.38		0.00
M-3	4.88000%		11,844,000.00		46,560.08		3.74		0.00		0.00		46,556.34		46,556.34		0.00
B-1	5.43000%		12,238,000.00		53,531.05		4.30		0.00		0.00		53,526.75		53,526.75		0.00
B-2	5.53000%		9,475,000.00		42,208.49		3.39		0.00		0.00		42,205.10		42,205.10		0.00
B-3	6.53000%		7,896,000.00		41,535.15		3.34		0.00		0.00		41,531.81		41,531.81		0.00
B-4	6.00000%		9,475,000.00		47,375.00		3.81		0.00		0.00		47,371.19		47,371.19		0.00
X	93.42839%		15,396,707.59		0.00		0.00		0.00		0.00		0.00		1,198,741.38		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		634,988.49		0.00
UT-R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			593,120,962.46		2,000,950.96		160.89		0.00		0.00		2,000,790.07		3,834,519.94		0.00



Page 3 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										16,511,843.87		19,832,786.24		36,344,630.11
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										16,511,843.87		19,832,786.24		36,344,630.11
Interest Collections										1,713,369.15		1,759,972.64		3,473,341.79
Interest Withdrawals										-2,707.36		-8,475.20		-11,182.56
Interest Fees										-18,642.22		-22,092.36		-40,734.58
Interest Other Accounts														634,988.49
TOTAL NET INTEREST										1,692,019.57		1,729,405.08		4,056,413.14
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														40,401,043.25



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											189,717.78		196,321.76		386,039.54
Curtailments											15,579.32		4,195.13		19,774.45
Prepayments In Full											16,292,100.60		19,298,673.24		35,590,773.84
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											90,798.15		479,137.33		569,935.48
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-173,904.12		-175,354.21		-349,258.33
Realized Losses											-76,351.98		-145,541.22		-221,893.20
Advanced Principal											173,904.12		175,354.21		349,258.33
TOTAL PRINCIPAL COLLECTED											16,511,843.87		19,832,786.24		36,344,630.11


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 4 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										1,817,178.68		1,861,533.43		3,678,712.11
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										939.06		3,216.29		4,155.35
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-46,010.96		-55,042.97		-101,053.93
Delinquent Interest										-1,561,501.92		-1,565,486.97		-3,126,988.89
Compensating Interest										46,010.96		55,042.97		101,053.93
Civil Relief Act Shortfalls										-0.00		-160.91		-160.91
Interest Advanced										1,456,753.33		1,460,870.80		2,917,624.13
TOTAL INTEREST COLLECTED										1,713,369.15		1,759,972.64		3,473,341.79


INTEREST - WITHDRAWALS

										Group 2		Group 1		Total
Non-Recoverable Advances										0.00		0.00		0.00
Reimbursements to Master Servicer										0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS										2,707.36		8,475.20		11,182.56



INTEREST - OTHER ACCOUNTS

										Group 2		Group 1		Total
Prepayment Charges														#######
Interest Cap Payment														0.00
TOTAL INTEREST OTHER ACCOUNTS														634,988.49



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										17,179.09		20,589.89		37,768.98
Trustee Fees										1,463.13		1,502.47		2,965.60
TOTAL INTEREST FEES										18,642.22		22,092.36		40,734.58




Page 5 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

										Group 2		Group 1		Total
Beginning Excess Reserve Fund Account Balance														0.00
Basis Risk CarryOver Deposit														0.00
Interest Cap Payment Deposit														0.00
Basis Risk CarryOver Amount Paid														0.00
Interest Cap Pmt Amount Released to Class X														0.00
Ending Excess Reserve Fund Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

										Group 2		Group 1		Total
Overcollateralized Amount														15,396,707.59
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														221,893.20
Overcollateralization Target Amount														15,396,707.59





Page 6 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										2,324		2,699		5,023
Prior										1,779		2,115		3,894
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-91		-118		-209
Repurchases										-0		-0		-0
Liquidations										-3		-3		-6
Current										1,685		1,994		3,679
Principal Balance:


Original										396,743,119.54		392,831,628.77		789,574,748.31
Prior										292,626,429.12		300,494,533.34		593,120,962.46
Prefunding										0.00		0.00		0.00
Scheduled Principal										-189,717.78		-196,321.76		-386,039.54
Partial Prepayments										-15,579.32		-4,195.13		-19,774.45
Full Voluntary Prepayments										-16,292,100.60		-19,298,673.24		-35,590,773.84
Repurchases										-0.00		-0.00		-0.00
Liquidations										-90,798.15		-479,137.33		-569,935.48
Current										276,038,233.27		280,516,205.88		556,554,439.15





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.51093%		7.54068%		7.52573%
Weighted Average Coupon Prior										7.46341%		7.47600%		7.46975%
Weighted Average Coupon Current										7.45572%		7.46798%		7.46193%
Weighted Average Months to Maturity Original										350		350		350
Weighted Average Months to Maturity Prior										342		343		342
Weighted Average Months to Maturity Current										341		342		341
Weighted Avg Remaining Amortization Term Original										350		350		350
Weighted Avg Remaining Amortization Term Prior										342		343		342
Weighted Avg Remaining Amortization Term Current										341		342		341
Weighted Average Seasoning Original										5.10		4.98		5.04
Weighted Average Seasoning Prior										12.03		11.96		12.00
Weighted Average Seasoning Current										13.03		12.95		12.99









Page 8 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										6.95844%		6.94757%		6.95298%
Weighted Average Margin Prior										6.93069%		6.92445%		6.92750%
Weighted Average Margin Current										6.92550%		6.91984%		6.92259%
Weighted Average Max Rate Original										14.29522%		14.30112%		14.29818%
Weighted Average Max Rate Prior										14.23885%		14.23255%		14.23563%
Weighted Average Max Rate Current										14.23336%		14.23004%		14.23165%
Weighted Average Min Rate Original										7.33875%		7.35674%		7.34778%
Weighted Average Min Rate Prior										7.28218%		7.28720%		7.28475%
Weighted Average Min Rate Current										7.27621%		7.28375%		7.28009%
Weighted Average Cap Up Original										1.25838%		1.24206%		1.25019%
Weighted Average Cap Up Prior										1.26375%		1.24236%		1.25281%
Weighted Average Cap Up Current										1.26375%		1.23838%		1.25069%
Weighted Average Cap Down Original										1.25838%		1.24206%		1.25019%
Weighted Average Cap Down Prior										1.26375%		1.24236%		1.25281%
Weighted Average Cap Down Current										1.26375%		1.23838%		1.25069%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										17,179.09		20,589.89		37,768.98
Delinquent Servicing Fees										104,748.59		104,616.17		209,364.76
TOTAL SERVICING FEES										121,927.68		125,206.06		247,133.74


Total Servicing Fees										121,927.68		125,206.06		247,133.74
Compensating Interest										-46,010.96		-55,042.97		-101,053.93
Delinquent Servicing Fees										-104,748.59		-104,616.17		-209,364.76
COLLECTED SERVICING FEES										17,179.09		20,589.89		-63,284.95


Total Advanced Interest										1,456,753.33		1,460,870.80		2,917,624.13
Total Advanced Principal										173,904.12		175,354.21		349,258.33
Aggregate Advances with respect to this Distribution										1,630,657.45		1,636,225.01		3,266,882.46





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										46,010.96		55,042.97		101,053.93
Compensating Interest										-46,010.96		-55,042.97		-101,053.93
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										276,038,233.27		280,516,205.88		556,554,439.15
Weighted Average Net Mortgage Rate										6.938620%		6.906236%		6.922213%




Page 9 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				18,467,323.89		7,004,935.18		3,923,924.18		29,396,183.25
			% Balance				3.32%		1.26%		0.71%		5.28%
			# Loans				134		52		46		232
			% # Loans				3.64%		1.41%		1.25%		6.31%
	FORECLOSURE		Balance		0.00		249,413.36		3,385,555.75		14,184,143.95		17,819,113.06
			% Balance		0.00%		0.04%		0.61%		2.55%		3.20%
			# Loans		0		3		17		81		101
			% # Loans		0.00%		0.08%		0.46%		2.20%		2.75%
	BANKRUPTCY		Balance		895,025.80		315,957.28		288,426.31		2,092,813.14		3,592,222.53
			% Balance		0.16%		0.06%		0.05%		0.38%		0.65%
			# Loans		11		3		2		18		34
			% # Loans		0.30%		0.08%		0.05%		0.49%		0.92%
	REO		Balance		0.00		0.00		0.00		2,269,275.37		2,269,275.37
			% Balance		0.00%		0.00%		0.00%		0.41%		0.41%
			# Loans		0		0		0		16		16
			% # Loans		0.00%		0.00%		0.00%		0.43%		0.43%
	TOTAL		Balance		895,025.80		19,032,694.53		10,678,917.24		22,470,156.64		53,076,794.21
			% Balance		0.16%		3.42%		1.92%		4.04%		9.54%
			# Loans		11		140		71		161		383
			% # Loans		0.30%		3.81%		1.93%		4.38%		10.41%









Page 10 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				10,356,780.10		4,238,412.98		2,060,880.47		16,656,073.55
			% Balance				3.69%		1.51%		0.73%		5.94%
			# Loans				83		33		21		137
			% # Loans				4.16%		1.65%		1.05%		6.87%
	FORECLOSURE		Balance		0.00		144,835.51		2,295,434.81		6,994,309.28		9,434,579.60
			% Balance		0.00%		0.05%		0.82%		2.49%		3.36%
			# Loans		0		2		11		45		58
			% # Loans		0.00%		0.10%		0.55%		2.26%		2.91%
	BANKRUPTCY		Balance		421,282.63		84,561.97		131,736.92		1,961,525.73		2,599,107.25
			% Balance		0.15%		0.03%		0.05%		0.70%		0.93%
			# Loans		6		1		1		13		21
			% # Loans		0.30%		0.05%		0.05%		0.65%		1.05%
	REO		Balance		0.00		0.00		0.00		1,558,242.51		1,558,242.51
			% Balance		0.00%		0.00%		0.00%		0.56%		0.56%
			# Loans		0		0		0		9		9
			% # Loans		0.00%		0.00%		0.00%		0.45%		0.45%
	TOTAL		Balance		421,282.63		10,586,177.58		6,665,584.71		12,574,957.99		30,248,002.91
			% Balance		0.15%		3.77%		2.38%		4.48%		10.78%
			# Loans		6		86		45		88		225
			% # Loans		0.30%		4.31%		2.26%		4.41%		11.28%










Page 11 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				8,110,543.79		2,766,522.20		1,863,043.71		12,740,109.70
			% Balance				2.94%		1.00%		0.67%		4.62%
			# Loans				51		19		25		95
			% # Loans				3.03%		1.13%		1.48%		5.64%
	FORECLOSURE		Balance		0.00		104,577.85		1,090,120.94		7,189,834.67		8,384,533.46
			% Balance		0.00%		0.04%		0.39%		2.60%		3.04%
			# Loans		0		1		6		36		43
			% # Loans		0.00%		0.06%		0.36%		2.14%		2.55%
	BANKRUPTCY		Balance		473,743.17		231,395.31		156,689.39		131,287.41		993,115.28
			% Balance		0.17%		0.08%		0.06%		0.05%		0.36%
			# Loans		5		2		1		5		13
			% # Loans		0.30%		0.12%		0.06%		0.30%		0.77%
	REO		Balance		0.00		0.00		0.00		711,032.86		711,032.86
			% Balance		0.00%		0.00%		0.00%		0.26%		0.26%
			# Loans		0		0		0		7		7
			% # Loans		0.00%		0.00%		0.00%		0.42%		0.42%
	TOTAL		Balance		473,743.17		8,446,516.95		4,013,332.53		9,895,198.65		22,828,791.30
			% Balance		0.17%		3.06%		1.45%		3.58%		8.27%
			# Loans		5		54		26		73		158
			% # Loans		0.30%		3.20%		1.54%		4.33%		9.38%









Page 12 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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
80006525 1
			143,932.00		142,037.11		01-Jan-2005		7.400%		TX - 80.00%		360		01-Jul-2004

80010478 1			79,200.00		78,398.77		01-Dec-2004		7.450%		MI - 90.00%		360		01-Oct-2004
1000184152 1			117,000.00		115,659.91		01-Mar-2005		7.000%		AZ - 90.00%		360		01-Oct-2004
1000186313 1			276,800.00		273,888.78		01-Dec-2004		7.250%		CA - 80.00%		360		01-Oct-2004
3076400694 1			183,000.00		180,452.24		01-Sep-2004		7.250%		IL - 99.00%		360		01-Jun-2004
5240403505 1			167,850.00		165,800.48		01-Sep-2004		6.875%		CO - 80.00%		360		01-Sep-2004
6000103521 1			196,000.00		196,000.00		01-Jan-2005		7.300%		GA - 80.00%		360		01-Aug-2004
6000110143 1			55,250.00		55,026.90		01-Feb-2005		11.900%		MI - 65.00%		360		01-Oct-2004
6000114906 1			351,000.00		350,978.32		01-Mar-2005		5.400%		MD - 64.00%		360		01-Oct-2004
80006073 2			112,000.00		110,522.13		01-Nov-2004		7.300%		CO - 80.00%		360		01-Jul-2004
5000108172 2			136,800.00		135,444.36		01-Feb-2005		7.950%		GA - 90.00%		360		01-Sep-2004
5000109293 2			107,100.00		105,973.49		01-Oct-2004		7.250%		GA - 90.00%		360		01-Oct-2004
5000109504 2			100,000.00		98,842.14		01-Nov-2004		6.750%		MA - 80.00%		360		01-Oct-2004
5000110007 2			29,600.00		29,434.44		01-Mar-2005		10.750%		MN - 20.00%		360		01-Sep-2004
5000113650 2			129,276.00		128,265.58		01-Nov-2004		8.750%		TX - 90.00%		360		01-Oct-2004
6000112571 2			103,500.00		102,550.72		01-Apr-2005		7.950%		GA - 90.00%		360		01-Oct-2004


TOTAL			2,288,308.00		2,269,275.37


Page 13 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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
80014288 1
			150,300.00		149,462.53		01-May-2005		9.550%		MI - 90.00%		360		01-Dec-2004

80015067 1			180,000.00		178,453.84		01-Jun-2005		7.400%		WI - 80.00%		360		01-Dec-2004
1000167297 1			238,500.00		235,059.21		01-Jan-2005		7.350%		GA - 90.00%		360		01-Jun-2004
1000179572 1			92,700.00		91,744.48		01-Jun-2005		7.750%		VA - 90.00%		360		01-Sep-2004
1000180034 1			116,000.00		115,540.65		01-Nov-2004		11.990%		NJ - 62.00%		360		01-Oct-2004
1000188519 1			296,800.00		292,767.29		01-May-2005		5.900%		MD - 80.00%		360		01-Oct-2004
1000188972 1			214,400.00		212,145.08		01-May-2005		7.250%		CA - 80.00%		360		01-Oct-2004
1000190033 1			200,000.00		197,749.67		01-Mar-2005		6.900%		NV - 80.00%		360		01-Oct-2004
1000192476 1			317,000.00		314,534.01		01-Jun-2005		8.850%		CA - 90.00%		360		01-Oct-2004
3027402408 1			90,000.00		89,180.24		01-May-2005		8.375%		FL - 65.00%		360		01-Sep-2004
3027403698 1			123,000.00		121,636.06		01-Apr-2005		7.375%		FL - 53.00%		360		01-Sep-2004
3027405251 1			116,450.00		115,859.15		01-May-2005		10.000%		NC - 85.00%		360		01-Dec-2004
3027405365 1			153,000.00		152,069.50		01-Apr-2005		9.125%		GA - 85.00%		360		01-Dec-2004
3029402916 1			119,500.00		118,208.05		01-Jun-2005		7.875%		WI - 80.00%		360		01-Aug-2004
3029403503 1			75,800.00		74,919.24		01-May-2005		7.125%		NC - 80.00%		360		01-Sep-2004
3029404145 1			37,000.00		36,841.46		01-Sep-2004		11.625%		PA - 20.00%		360		01-Oct-2004
3029404182 1			73,800.00		73,408.57		01-Apr-2005		10.625%		FL - 20.00%		180		01-Oct-2004
3029404199 1			165,000.00		163,783.72		01-Mar-2005		8.625%		FL - 75.00%		360		01-Nov-2004
3029404694 1			89,500.00		88,928.79		01-Feb-2005		9.750%		WI - 90.00%		360		01-Oct-2004
3029405546 1			165,000.00		163,866.97		01-Mar-2005		8.875%		FL - 100.00%		360		01-Dec-2004
3042400231 1			156,000.00		154,302.17		01-May-2005		6.500%		FL - 80.00%		360		01-Dec-2004
3058403354 1			149,000.00		147,501.58		01-Dec-2004		7.875%		MI - 79.00%		360		01-Sep-2004
3058403400 1			79,200.00		78,209.64		01-Feb-2005		6.750%		KY - 80.00%		360		01-Sep-2004
3058403924 1			71,900.00		71,234.10		01-Jun-2005		8.125%		TN - 80.00%		360		01-Oct-2004
3058404634 1			124,000.00		123,053.64		01-May-2005		8.000%		MI - 80.00%		360		01-Dec-2004
3058404756 1			60,000.00		59,630.05		01-Jul-2005		9.500%		MI - 80.00%		360		01-Nov-2004
3063400331 1			75,000.00		74,351.99		01-May-2005		8.250%		FL - 84.00%		360		01-Oct-2004
3076401325 1			86,700.00		85,205.46		01-Jul-2005		9.125%		MI - 85.00%		360		01-Sep-2004
3076401921 1			306,850.00		303,775.95		01-Feb-2005		7.500%		IL - 85.00%		360		01-Oct-2004
3076401964 1			244,000.00		241,994.56		01-May-2005		8.500%		MI - 80.00%		360		01-Oct-2004
3076402078 1			292,000.00		289,938.46		01-Dec-2004		9.250%		MI - 100.00%		360		01-Oct-2004
3076402113 1			51,000.00		50,623.70		01-Apr-2005		9.625%		MI - 85.00%		360		01-Nov-2004
5000094531 1			352,000.00		347,419.34		01-Oct-2004		7.600%		TX - 80.00%		360		01-Jun-2004
5000105687 1			280,000.00		277,705.14		01-Mar-2005		8.900%		IL - 80.00%		360		01-Sep-2004
5000108542 1			89,600.00		88,913.63		01-May-2005		8.850%		IL - 80.00%		360		01-Oct-2004
5000109224 1			113,400.00		112,137.00		01-May-2005		6.950%		IL - 90.00%		360		01-Oct-2004
5000109346 1			280,000.00		277,744.40		01-Jan-2005		8.600%		NJ - 80.00%		360		01-Oct-2004
5000109860 1			110,000.00		108,612.90		01-Apr-2005		6.300%		NJ - 68.00%		360		01-Oct-2004
5225401117 1			208,250.00		206,790.60		01-Jun-2005		8.875%		OR - 85.00%		360		01-Nov-2004
5240403332 1			328,000.00		328,000.00		01-Jun-2005		7.000%		CA - 80.00%		360		01-Aug-2004
5240403994 1			232,000.00		231,999.33		01-Jun-2005		6.500%		CA - 80.00%		360		01-Sep-2004
5240404118 1			137,400.00		135,948.73		01-Apr-2005		7.625%		ID - 80.00%		360		01-Sep-2004
5240404120 1			34,350.00		34,218.29		01-May-2005		12.500%		ID - 20.00%		360		01-Sep-2004
5243405115 1			270,000.00		267,834.83		01-May-2005		7.750%		CA - 72.00%		360		01-Dec-2004
5259400933 1			103,500.00		102,517.70		01-May-2005		7.500%		MI - 85.00%		360		01-Nov-2004
5272400742 1			220,700.00		218,403.57		01-May-2005		6.875%		NV - 92.00%		360		01-Nov-2004
5277401711 1			221,000.00		219,399.35		01-Oct-2004		9.125%		IL - 85.00%		360		01-Oct-2004
5277402157 1			128,000.00		126,799.98		01-Apr-2005		7.625%		IL - 80.00%		360		01-Nov-2004
5289400605 1			71,000.00		70,401.67		01-Jan-2005		8.375%		SD - 75.00%		360		01-Oct-2004


Page 14 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

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
6000108297 1
			84,500.00		84,139.70		01-Mar-2005		11.650%		FL - 65.00%		360		01-Oct-2004

6000110032 1			175,000.00		173,807.99		01-Mar-2005		9.425%		NJ - 68.00%		360		01-Oct-2004
6000111740 1			135,000.00		133,566.29		01-Jun-2005		7.200%		GA - 90.00%		360		01-Oct-2004
6000112652 1			124,200.00		123,094.34		01-May-2005		8.100%		NC - 90.00%		360		01-Oct-2004
6000113498 1			130,500.00		129,372.36		01-Dec-2004		8.250%		TN - 90.00%		360		01-Oct-2004
7000111250 1			211,250.00		209,598.90		01-May-2005		8.750%		CT - 65.00%		360		01-Oct-2004
7000112882 1			330,000.00		326,887.86		01-Jun-2005		8.200%		CA - 75.00%		360		01-Sep-2004
8000018772 1			140,000.00		139,269.64		01-Dec-2004		10.700%		MA - 49.00%		360		01-Oct-2004
8000019328 1			296,820.00		294,016.25		01-Jun-2005		7.800%		NY - 90.00%		360		01-Oct-2004
80009914 2			221,250.00		218,771.86		01-Jan-2005		7.450%		CO - 75.00%		360		01-Sep-2004
80010544 2			415,200.00		408,400.82		01-Jan-2005		5.300%		CA - 80.00%		360		01-Sep-2004
80014817 2			388,000.00		383,959.52		01-Apr-2005		6.400%		IL - 80.00%		360		01-Dec-2004
1000174213 2			64,000.00		63,371.14		01-Jun-2005		8.700%		IL - 80.00%		360		01-Jul-2004
1000183984 2			86,100.00		85,253.96		01-Jun-2005		7.600%		AZ - 78.00%		360		01-Oct-2004
1000186084 2			100,000.00		99,129.36		01-Jan-2005		8.600%		ME - 49.00%		360		01-Sep-2004
1000189543 2			191,250.00		189,910.63		01-Feb-2005		9.300%		CA - 75.00%		360		01-Oct-2004
3027403366 2			100,800.00		99,926.79		01-Apr-2005		8.625%		MI - 90.00%		360		01-Sep-2004
3027404335 2			68,000.00		67,639.24		01-Apr-2005		10.625%		FL - 20.00%		180		01-Oct-2004
3029402130 2			53,100.00		52,672.43		01-Mar-2005		8.875%		PA - 90.00%		360		01-Oct-2004
3029404181 2			295,200.00		291,530.14		01-Mar-2005		6.375%		FL - 80.00%		360		01-Oct-2004
3029404540 2			64,800.00		64,172.82		01-May-2005		7.250%		FL - 80.00%		360		01-Nov-2004
3029405425 2			129,200.00		128,373.17		01-May-2005		8.875%		VA - 85.00%		360		01-Dec-2004
3058404176 2			71,900.00		71,263.05		01-May-2005		8.125%		FL - 80.00%		360		01-Oct-2004
3058405519 2			98,500.00		97,836.86		01-May-2005		8.625%		MD - 100.00%		360		01-Dec-2004
3076400904 2			288,000.00		284,649.97		01-Mar-2005		7.875%		IL - 90.00%		360		01-Jul-2004
3076401483 2			176,000.00		174,725.32		01-Apr-2005		9.125%		IL - 80.00%		360		01-Oct-2004
5000100687 2			195,415.00		193,616.35		01-Jun-2005		8.700%		IL - 85.00%		360		01-Aug-2004
5000101410 2			51,300.00		50,873.69		01-Dec-2004		9.200%		IN - 90.00%		360		01-Aug-2004
5000102697 2			454,000.00		448,551.85		01-Feb-2005		7.500%		TX - 80.00%		360		01-Aug-2004
5000107721 2			90,000.00		89,231.99		01-Apr-2005		8.700%		IL - 90.00%		360		01-Sep-2004
5000109194 2			59,040.00		58,554.70		01-Dec-2004		8.500%		OK - 90.00%		360		01-Oct-2004
5000109867 2			118,400.00		117,330.46		01-Mar-2005		8.490%		MN - 80.00%		360		01-Sep-2004
5000110361 2			171,546.00		169,904.05		01-Mar-2005		7.990%		IL - 80.00%		360		01-Oct-2004
5000110802 2			221,716.00		219,698.73		01-May-2005		7.990%		MI - 80.00%		360		01-Oct-2004
5000110863 2			198,900.00		196,704.68		01-Jun-2005		7.000%		WA - 90.00%		360		01-Oct-2004
5000112681 2			94,500.00		93,496.40		01-May-2005		7.200%		GA - 90.00%		360		01-Oct-2004
5240403649 2			352,000.00		352,000.00		01-Jun-2005		7.625%		CA - 78.00%		360		01-Sep-2004
5243403794 2			420,000.00		419,171.17		01-Mar-2005		7.375%		CA - 80.00%		360		01-Oct-2004
5243403849 2			201,000.00		199,174.81		01-Jun-2005		8.000%		CA - 67.00%		360		01-Oct-2004
5243405669 2			500,000.00		495,390.89		01-Feb-2005		7.500%		CA - 72.00%		360		01-Nov-2004
5248400317 2			105,300.00		104,577.85		01-Jul-2005		10.125%		AZ - 90.00%		360		01-Aug-2004
5266401417 2			64,000.00		63,485.98		01-Feb-2005		9.000%		IA - 80.00%		360		01-Sep-2004
5277402253 2			153,000.00		151,482.86		01-Mar-2005		7.125%		IL - 83.00%		360		01-Nov-2004
6000100836 2			110,400.00		108,767.89		01-Dec-2004		6.600%		IL - 80.00%		360		01-Jul-2004
6000110959 2			144,000.00		142,951.62		01-Jan-2005		9.100%		FL - 80.00%		360		01-Oct-2004
6000111929 2			85,000.00		84,308.25		01-Apr-2005		8.550%		NC - 71.00%		360		01-Oct-2004
7000107940 2			360,000.00		354,880.69		01-May-2005		6.450%		NY - 90.00%		360		01-Aug-2004
7000114136 2			552,000.00		546,250.43		01-Oct-2004		7.300%		CA - 80.00%		360		01-Oct-2004
8000015835 2			225,000.00		222,874.64		01-Mar-2005		7.800%		MA - 68.00%		360		01-Oct-2004
8000016403 2			70,000.00		69,515.72		01-May-2005		9.350%		NY - 57.00%		360		01-Oct-2004
8000017799 2			340,000.00		340,000.00		01-Jan-2005		6.800%		NY - 80.00%		360		01-Oct-2004


Page 15 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

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
8000019522 2
			312,800.00		310,150.68		01-Feb-2005		8.350%		NY - 80.00%		360		01-Oct-2004



TOTAL			17,976,487.00		17,819,113.06


Page 16 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										91		118		209
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										91		118		209
Curtailments Amount										15,579.32		4,195.13		19,774.45
Paid in Full Balance										16,292,100.60		19,298,673.24		35,590,773.84
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										16,307,679.92		19,302,868.37		35,610,548.29

Cumulative


Number of Paid in Full Loans										593		658		1,251
Number of Repurchased Loans										19		19		38
Total Number of Loans Prepaid in Full										612		677		1,289
Paid in Full Balance										113,497,914.97		105,006,062.71		218,503,977.68
Repurchased Loans Balance										2,739,434.05		2,820,527.53		5,559,961.58
Curtailments Amount										623,418.51		643,043.85		1,266,462.36
Total Prepayment Amount										116,860,767.53		108,469,634.09		225,330,401.62










Page 17 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										5.61%		6.59%		6.10%
3 Months Avg SMM										5.69%		5.60%		5.65%
12 Months Avg SMM										3.89%		3.61%		3.75%
Avg SMM Since Cut-off										3.89%		3.61%		3.75%


CPR										49.97%		55.86%		53.04%
3 Months Avg CPR										50.51%		49.93%		50.22%
12 Months Avg CPR										37.88%		35.68%		36.79%
Avg CPR Since Cut-off										37.88%		35.68%		36.79%


PSA										1,916.72%		2,156.32%		2,040.94%
3 Months Avg PSA Approximation										2,097.22%		2,087.89%		2,092.59%
12 Months Avg PSA Approximation										2,087.92%		1,990.49%		2,039.94%
Avg PSA Since Cut-off Approximation										2,087.92%		1,990.49%		2,039.94%










Page 18 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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 19 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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

80009786 2			52,600.00		52,281.32			07-Sep-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Sep-2004


80011817 2			359,920.00		359,920.00			30-Sep-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Oct-2004

80011849 2			89,980.00		89,478.84			30-Sep-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Oct-2004

80014242 1			184,000.00		182,448.56			07-Sep-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004

80014811 2			372,000.00		371,819.51			07-Sep-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Dec-2004

80015303 2			96,300.00		95,744.66			20-Sep-2005		8.900%		MD - 90.00%		Paid Off - 360		01-Dec-2004

1000163813 2			5,000.00		3,841.92			22-Sep-2005		10.750%		CA - 5.00%		Paid Off - 60		01-May-2004

1000170898 1			202,500.00		199,599.02			02-Sep-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Aug-2004

1000178013 2			648,750.00		640,874.16			30-Sep-2005		6.500%		CA - 75.00%		Paid Off - 360		01-Sep-2004

1000179972 2			94,250.00		93,444.09			15-Sep-2005		9.050%		AZ - 65.00%		Paid Off - 360		01-Jul-2004

1000180057 1			269,000.00		266,088.62			20-Sep-2005		7.500%		CA - 59.00%		Paid Off - 360		01-Aug-2004

1000184928 1			288,000.00		285,472.24			01-Sep-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Oct-2004

1000186591 2			197,600.00		197,521.45			01-Sep-2005		7.950%		VA - 80.00%		Paid Off - 360		01-Oct-2004

1000188127 2			56,800.00		56,225.33			15-Sep-2005		7.750%		MD - 80.00%		Paid Off - 360		01-Oct-2004

1000188158 2			380,000.00		379,858.45			21-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Oct-2004

1000188579 1			54,000.00		53,644.13			01-Sep-2005		10.000%		VA - 20.00%		Paid Off - 360		01-Sep-2004

1000188801 2			176,000.00		174,106.26			29-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Oct-2004

1000188923 1			180,000.00		177,949.52			13-Sep-2005		6.400%		CA - 34.00%		Paid Off - 360		01-Oct-2004

1000189192 1			259,650.00		259,650.00			27-Sep-2005		6.850%		CA - 90.00%		Paid Off - 360		01-Oct-2004

1000189328 1			14,425.00		13,618.73			27-Sep-2005		11.750%		CA - 5.00%		Paid Off - 120		01-Oct-2004

1000189609 2			183,750.00		182,055.89			09-Sep-2005		7.500%		CA - 75.00%		Paid Off - 360		01-Oct-2004

1000191010 2			181,600.00		179,074.21			29-Sep-2005		7.990%		WA - 80.00%		Paid Off - 360		#######

1000191018 2			93,600.00		93,600.00			27-Sep-2005		7.850%		NV - 80.00%		Paid Off - 360		01-Oct-2004

1000191032 1			176,400.00		174,519.99			20-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Oct-2004

1000191390 2			418,500.00		413,976.09			27-Sep-2005		6.875%		CA - 90.00%		Paid Off - 360		01-Oct-2004

1000191977 1			153,000.00		153,000.00			20-Sep-2005		6.850%		NV - 85.00%		Paid Off - 360		01-Oct-2004

1000192023 1			236,000.00		233,047.29			28-Sep-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Oct-2004

1000192094 1			59,000.00		58,494.66			28-Sep-2005		7.875%		CA - 20.00%		Paid Off - 360		01-Oct-2004

1000192816 2			484,400.00		478,985.71			13-Sep-2005		6.500%		NY - 80.00%		Paid Off - 360		01-Oct-2004

3027402474 1			120,000.00		118,387.66			26-Sep-2005		6.750%		FL - 80.00%		Paid Off - 360		01-Jul-2004

3027403202 2			151,000.00		149,691.92			29-Sep-2005		8.625%		FL - 100.00%		Paid Off - 360		01-Aug-2004

3027403284 2			31,200.00		678.20			27-Sep-2005		11.250%		FL - 20.00%		Paid Off - 180		01-Sep-2004

3027403457 1			184,000.00		182,244.74			20-Sep-2005		7.750%		FL - 100.00%		Paid Off - 360		01-Sep-2004

3027403513 2			116,000.00		114,397.89			02-Sep-2005		6.375%		FL - 80.00%		Paid Off - 360		01-Sep-2004

3027403514 1			29,000.00		28,795.20			06-Sep-2005		9.250%		FL - 20.00%		Paid Off - 180		01-Sep-2004

3027404027 1			68,000.00		67,498.70			28-Sep-2005		8.625%		FL - 80.00%		Paid Off - 360		01-Oct-2004

3027404029 1			17,000.00		16,933.12			28-Sep-2005		11.625%		FL - 20.00%		Paid Off - 180		01-Oct-2004



Page 20 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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

3027404200 2			32,000.00		31,909.34			02-Sep-2005		13.125%		FL - 20.00%		Paid Off - 180		01-Oct-2004


3027404494 2			33,000.00		32,904.77			15-Sep-2005		12.625%		FL - 20.00%		Paid Off - 180		01-Nov-2004

3027404736 2			324,000.00		321,488.48			07-Sep-2005		8.375%		FL - 90.00%		Paid Off - 360		01-Oct-2004

3027405040 2			113,050.00		110,509.88			23-Sep-2005		7.125%		PA - 85.00%		Paid Off - 240		01-Dec-2004

3027405178 1			165,000.00		164,210.13			21-Sep-2005		9.875%		FL - 100.00%		Paid Off - 360		01-Dec-2004

3027405392 1			146,000.00		145,153.73			07-Sep-2005		8.875%		FL - 80.00%		Paid Off - 360		01-Dec-2004

3027405426 2			100,000.00		99,255.22			06-Sep-2005		7.625%		FL - 67.00%		Paid Off - 360		01-Dec-2004

3027405492 1			161,250.00		160,099.87			14-Sep-2005		8.000%		FL - 75.00%		Paid Off - 360		01-Dec-2004

3029401790 1			85,000.00		83,996.61			06-Sep-2005		7.125%		FL - 80.00%		Paid Off - 360		01-Aug-2004

3029403583 2			14,800.00		14,738.30			29-Sep-2005		11.750%		FL - 20.00%		Paid Off - 180		01-Sep-2004

3029404530 1			72,250.00		71,840.39			15-Sep-2005		11.375%		VA - 85.00%		Paid Off - 360		01-Oct-2004

3029404779 1			43,300.00		43,122.54			12-Sep-2005		13.375%		FL - 28.00%		Paid Off - 180		01-Oct-2004

3029404849 2			37,000.00		36,867.08			21-Sep-2005		11.625%		MD - 20.00%		Paid Off - 180		01-Nov-2004

3029404943 1			100,000.00		99,528.48			30-Sep-2005		9.875%		FL - 80.00%		Paid Off - 360		01-Dec-2004

3029404958 1			74,900.00		74,454.66			09-Sep-2005		8.750%		FL - 70.00%		Paid Off - 360		01-Dec-2004

3029404977 2			126,650.00		125,729.43			27-Sep-2005		7.750%		FL - 85.00%		Paid Off - 360		01-Dec-2004

3029405155 1			115,515.00		114,592.59			30-Sep-2005		9.000%		WI - 85.00%		Paid Off - 360		01-Nov-2004

3029405282 2			141,600.00		140,162.89			12-Sep-2005		7.875%		WI - 80.00%		Paid Off - 360		01-Dec-2004

3029405284 2			35,400.00		35,308.32			12-Sep-2005		14.125%		WI - 20.00%		Paid Off - 360		01-Dec-2004

3042400181 1			72,900.00		1,300.12			07-Sep-2005		9.500%		FL - 90.00%		Paid Off - 360		01-Oct-2004

3058402098 1			200,000.00		196,329.57			30-Sep-2005		6.875%		MD - 66.00%		Paid Off - 360		01-Jul-2004

3058403090 1			178,500.00		176,622.75			19-Sep-2005		7.250%		MD - 85.00%		Paid Off - 360		01-Sep-2004

3058403310 1			272,700.00		272,700.00			30-Sep-2005		6.875%		VA - 90.00%		Paid Off - 360		01-Sep-2004

3058403519 2			240,000.00		237,286.77			15-Sep-2005		6.875%		VA - 80.00%		Paid Off - 360		01-Sep-2004

3058403892 2			198,000.00		195,761.98			01-Sep-2005		7.750%		FL - 90.00%		Paid Off - 360		01-Sep-2004

3058403975 2			173,000.00		171,083.25			02-Sep-2005		6.875%		MD - 79.00%		Paid Off - 360		01-Oct-2004

3058404121 2			34,000.00		33,795.63			23-Sep-2005		9.625%		MD - 20.00%		Paid Off - 180		01-Oct-2004

3058404273 1			288,000.00		285,708.37			16-Sep-2005		8.250%		RI - 100.00%		Paid Off - 360		01-Oct-2004

3058404363 1			206,400.00		206,400.00			06-Sep-2005		6.375%		MD - 80.00%		Paid Off - 360		01-Oct-2004

3058404521 2			215,600.00		213,612.48			19-Sep-2005		7.500%		MD - 80.00%		Paid Off - 360		01-Oct-2004

3058404606 1			205,000.00		203,244.61			30-Sep-2005		7.875%		MI - 100.00%		Paid Off - 360		01-Oct-2004

3058404691 1			94,500.00		93,690.79			02-Sep-2005		7.875%		MD - 70.00%		Paid Off - 360		01-Oct-2004

3058404746 2			26,000.00		25,719.95			22-Sep-2005		12.625%		MI - 20.00%		Paid Off - 240		01-Nov-2004

3058404789 1			153,000.00		152,093.13			14-Sep-2005		9.250%		FL - 90.00%		Paid Off - 360		01-Nov-2004

3058404974 1			94,400.00		93,544.52			14-Sep-2005		7.125%		MD - 80.00%		Paid Off - 360		01-Nov-2004

3058404978 1			23,600.00		23,494.00			14-Sep-2005		10.625%		MD - 20.00%		Paid Off - 180		01-Nov-2004

3058405071 1			121,600.00		120,443.46			28-Sep-2005		6.875%		FL - 80.00%		Paid Off - 360		01-Nov-2004

3058405073 1			30,400.00		30,233.19			28-Sep-2005		9.625%		FL - 20.00%		Paid Off - 180		01-Nov-2004



Page 21 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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

3058405102 1			344,000.00		340,485.09			19-Sep-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Nov-2004


3058405106 1			312,000.00		309,306.74			15-Sep-2005		7.375%		VA - 80.00%		Paid Off - 360		01-Nov-2004

3058405454 2			177,200.00		176,063.35			30-Sep-2005		8.375%		FL - 80.00%		Paid Off - 360		01-Dec-2004

3058405458 2			44,300.00		44,170.99			30-Sep-2005		12.125%		FL - 20.00%		Paid Off - 180		01-Dec-2004

3076401417 1			205,000.00		203,044.37			28-Sep-2005		7.750%		IL - 100.00%		Paid Off - 360		01-Sep-2004

3076401617 2			153,000.00		151,197.90			07-Sep-2005		7.125%		IL - 85.00%		Paid Off - 360		01-Sep-2004

3076402429 1			240,000.00		232,267.82			28-Sep-2005		7.750%		IL - 80.00%		Paid Off - 360		01-Nov-2004

3076402579 1			356,000.00		352,375.19			28-Sep-2005		6.000%		IL - 77.00%		Paid Off - 360		01-Dec-2004

3083400282 2			200,500.00		198,001.39			29-Sep-2005		6.375%		RI - 52.00%		Paid Off - 360		01-Sep-2004

3083400410 1			244,000.00		242,074.39			09-Sep-2005		8.750%		RI - 80.00%		Paid Off - 360		01-Oct-2004

5000092806 2			82,800.00		81,763.54			01-Sep-2005		7.800%		MO - 90.00%		Paid Off - 360		01-May-2004

5000096045 1			258,400.00		254,991.80			07-Sep-2005		7.200%		IL - 85.00%		Paid Off - 360		01-Jun-2004

5000099983 1			166,500.00		161,424.40			14-Sep-2005		6.650%		IL - 90.00%		Paid Off - 360		01-Aug-2004

5000101241 1			246,000.00		243,010.64			02-Sep-2005		6.900%		IL - 36.00%		Paid Off - 360		01-Aug-2004

5000105299 1			266,400.00		264,210.42			30-Sep-2005		8.500%		IL - 80.00%		Paid Off - 360		01-Sep-2004

5000106902 1			191,250.00		189,434.60			26-Sep-2005		7.350%		NY - 85.00%		Paid Off - 360		01-Oct-2004

5000108446 1			85,850.00		84,787.67			20-Sep-2005		6.400%		OH - 85.00%		Paid Off - 360		01-Sep-2004

5000108541 2			112,800.00		111,795.76			12-Sep-2005		8.100%		TX - 80.00%		Paid Off - 360		01-Sep-2004

5000108676 1			183,600.00		182,063.14			09-Sep-2005		7.990%		IL - 90.00%		Paid Off - 360		01-Oct-2004

5000108938 1			175,000.00		173,581.01			30-Sep-2005		8.150%		IL - 100.00%		Paid Off - 360		01-Oct-2004

5000109800 2			126,000.00		124,756.04			09-Sep-2005		7.759%		MN - 90.00%		Paid Off - 360		01-Oct-2004

5000109850 1			7,000.00		6,619.18			09-Sep-2005		12.250%		MN - 5.00%		Paid Off - 120		01-Oct-2004

5000110012 2			110,500.00		109,879.28			22-Sep-2005		9.950%		MI - 75.00%		Paid Off - 360		01-Oct-2004

5000110272 1			192,800.00		190,822.52			14-Sep-2005		6.950%		IL - 80.00%		Paid Off - 360		01-Oct-2004

5000111205 1			174,000.00		172,248.57			07-Sep-2005		7.290%		IL - 94.00%		Paid Off - 360		01-Oct-2004

5000111560 2			159,000.00		157,849.97			09-Sep-2005		8.750%		IL - 100.00%		Paid Off - 360		01-Oct-2004

5000111736 1			210,400.00		208,825.33			22-Sep-2005		8.550%		WI - 80.00%		Paid Off - 360		01-Oct-2004

5000111782 1			78,750.00		77,867.42			27-Sep-2005		6.500%		IL - 75.00%		Paid Off - 360		01-Oct-2004

5000111850 2			52,600.00		51,844.99			22-Sep-2005		11.125%		WI - 20.00%		Paid Off - 240		01-Oct-2004

5000111856 2			212,000.00		210,429.17			09-Sep-2005		8.600%		IL - 100.00%		Paid Off - 360		01-Oct-2004

5000112903 1			250,000.00		248,109.55			23-Sep-2005		8.500%		CO - 54.00%		Paid Off - 360		01-Oct-2004

5237400913 1			144,320.00		143,157.88			02-Sep-2005		7.375%		WA - 82.00%		Paid Off - 360		01-Dec-2004

5240403632 2			106,400.00		105,953.98			30-Sep-2005		12.375%		CA - 20.00%		Paid Off - 360		01-Sep-2004

5240404152 2			204,000.00		203,998.68			16-Sep-2005		8.000%		CA - 80.00%		Paid Off - 360		01-Sep-2004

5240404153 2			25,500.00		25,407.15			14-Sep-2005		12.375%		CA - 10.00%		Paid Off - 360		01-Sep-2004

5240404510 2			381,600.00		381,600.00			27-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Sep-2004

5240404775 1			130,000.00		128,821.95			14-Sep-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Nov-2004

5240405436 1			330,400.00		330,400.00			02-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004



Page 22 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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

5240405882 1			328,000.00		327,809.37			30-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2004


5240405998 2			192,550.00		192,550.00			22-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004

5240406208 1			306,400.00		306,375.00			02-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2004

5240406214 1			76,600.00		76,200.99			08-Sep-2005		9.875%		CA - 20.00%		Paid Off - 360		01-Nov-2004

5240406229 2			423,200.00		423,195.00			02-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Nov-2004

5240406364 2			402,800.00		402,800.00			30-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004

5243403262 2			214,400.00		214,400.00			01-Sep-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Sep-2004

5243403263 1			53,600.00		53,393.88			06-Sep-2005		12.125%		CA - 20.00%		Paid Off - 360		01-Sep-2004

5243403550 1			296,000.00		296,000.00			02-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Oct-2004

5243403756 2			307,800.00		307,800.00			02-Sep-2005		7.875%		CA - 95.00%		Paid Off - 360		01-Oct-2004

5243404172 1			422,000.00		422,000.00			08-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Oct-2004

5243404625 1			143,900.00		143,857.78			30-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Oct-2004

5243404626 1			35,950.00		#######			30-Sep-2005		10.750%		CA - 20.00%		Paid Off - 360		01-Oct-2004

5243404696 1			246,400.00		246,400.00			19-Sep-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Nov-2004

5243405228 2			60,000.00		59,687.49			30-Sep-2005		9.875%		CA - 20.00%		Paid Off - 360		01-Nov-2004

5243405981 1			262,500.00		260,542.68			23-Sep-2005		7.750%		CA - 74.00%		Paid Off - 360		01-Dec-2004

5247400785 2			180,600.00		178,927.03			02-Sep-2005		6.500%		ID - 88.00%		Paid Off - 360		01-Dec-2004

5248400412 2			36,000.00		35,528.49			02-Sep-2005		12.490%		AZ - 20.00%		Paid Off - 240		01-Sep-2004

5272400758 1			288,000.00		285,370.62			30-Sep-2005		7.625%		NV - 90.00%		Paid Off - 360		01-Oct-2004

5281400425 2			270,000.00		267,887.64			02-Sep-2005		7.875%		CA - 90.00%		Paid Off - 360		01-Nov-2004

5291400001 1			85,500.00		84,730.93			28-Sep-2005		7.625%		IL - 95.00%		Paid Off - 360		01-Oct-2004

6000101237 2			170,000.00		167,319.54			01-Sep-2005		6.950%		MD - 74.00%		Paid Off - 360		01-Aug-2004

6000104692 2			370,000.00		366,558.21			29-Sep-2005		8.000%		NY - 100.00%		Paid Off - 360		01-Oct-2004

6000108651 1			256,000.00		253,109.47			19-Sep-2005		6.900%		NY - 80.00%		Paid Off - 360		01-Sep-2004

6000108866 1			164,000.00		164,000.00			06-Sep-2005		6.850%		VA - 80.00%		Paid Off - 360		01-Oct-2004

6000108989 1			41,000.00		40,392.42			06-Sep-2005		10.875%		VA - 20.00%		Paid Off - 240		01-Oct-2004

6000109303 1			120,000.00		119,171.21			23-Sep-2005		8.950%		FL - 80.00%		Paid Off - 360		01-Oct-2004

6000109690 1			77,350.00		76,525.69			28-Sep-2005		7.350%		MD - 85.00%		Paid Off - 360		01-Oct-2004

6000109861 2			13,650.00		12,841.58			28-Sep-2005		11.375%		MD - 15.00%		Paid Off - 120		01-Oct-2004

6000110145 1			81,112.00		80,425.00			28-Sep-2005		8.350%		FL - 90.00%		Paid Off - 360		01-Sep-2004

6000110521 1			28,000.00		27,784.46			27-Sep-2005		11.375%		MD - 20.00%		Paid Off - 360		01-Oct-2004

6000110581 1			305,000.00		302,132.84			01-Sep-2005		7.400%		NY - 72.00%		Paid Off - 360		01-Oct-2004

6000111002 2			103,200.00		102,379.72			01-Sep-2005		8.250%		FL - 80.00%		Paid Off - 360		01-Oct-2004

6000111049 1			270,000.00		268,019.64			01-Sep-2005		8.650%		NY - 100.00%		Paid Off - 360		01-Oct-2004

6000111203 2			15,900.00		15,675.06			22-Sep-2005		13.000%		FL - 10.00%		Paid Off - 240		01-Oct-2004

6000111598 2			166,400.00		166,400.00			02-Sep-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Oct-2004

6000111649 2			41,600.00		41,380.50			02-Sep-2005		10.250%		FL - 20.00%		Paid Off - 360		01-Oct-2004

6000111706 1			214,000.00		205,212.02			22-Sep-2005		6.400%		NJ - 63.00%		Paid Off - 180		01-Oct-2004



Page 23 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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

6000112031 2			300,000.00		297,821.70			14-Sep-2005		8.700%		MA - 80.00%		Paid Off - 360		01-Oct-2004


6000112174 1			94,500.00		93,688.36			14-Sep-2005		7.860%		FL - 70.00%		Paid Off - 360		01-Oct-2004

6000112475 2			312,300.00		312,199.80			14-Sep-2005		7.700%		MD - 90.00%		Paid Off - 360		01-Oct-2004

6000112575 2			17,350.00		16,898.90			14-Sep-2005		12.250%		MD - 5.00%		Paid Off - 180		01-Oct-2004

6000112681 1			98,000.00		97,674.04			07-Sep-2005		12.400%		FL - 63.00%		Paid Off - 360		01-Oct-2004

6000112730 1			183,600.00		181,752.82			22-Sep-2005		7.050%		GA - 90.00%		Paid Off - 360		01-Oct-2004

6000112779 2			96,300.00		95,419.43			23-Sep-2005		7.750%		MD - 90.00%		Paid Off - 360		01-Oct-2004

6000112786 2			140,000.00		138,734.38			08-Sep-2005		7.600%		MD - 71.00%		Paid Off - 360		01-Oct-2004

6000112792 2			10,200.00		9,635.94			22-Sep-2005		12.250%		GA - 5.00%		Paid Off - 120		01-Oct-2004

6000112989 1			221,000.00		219,459.08			01-Sep-2005		8.900%		NC - 100.00%		Paid Off - 360		01-Oct-2004

6000113361 2			405,600.00		401,359.21			21-Sep-2005		6.850%		GA - 80.00%		Paid Off - 360		01-Oct-2004

6000113644 1			74,000.00		73,462.67			20-Sep-2005		8.700%		FL - 80.00%		Paid Off - 360		01-Oct-2004

6000113649 1			18,500.00		17,504.96			20-Sep-2005		12.775%		FL - 20.00%		Paid Off - 120		01-Oct-2004

6000114286 2			180,900.00		179,388.84			12-Sep-2005		8.250%		GA - 90.00%		Paid Off - 360		01-Oct-2004

6000114526 1			35,000.00		34,784.47			02-Sep-2005		9.500%		FL - 20.00%		Paid Off - 360		01-Oct-2004

6000114701 1			214,200.00		214,200.00			19-Sep-2005		7.100%		MA - 90.00%		Paid Off - 360		01-Oct-2004

6000114768 1			23,800.00		23,070.53			19-Sep-2005		9.875%		MA - 10.00%		Paid Off - 180		01-Oct-2004

6000115105 1			120,000.00		118,683.86			23-Sep-2005		6.600%		FL - 80.00%		Paid Off - 360		01-Oct-2004

7000111042 1			75,000.00		74,168.25			07-Sep-2005		7.250%		CA - 63.00%		Paid Off - 360		01-Sep-2004

7000111252 2			302,000.00		298,356.27			21-Sep-2005		6.650%		HI - 73.00%		Paid Off - 360		01-Sep-2004

7000111666 2			40,000.00		39,731.74			08-Sep-2005		9.500%		FL - 20.00%		Paid Off - 360		01-Oct-2004

7000111747 1			187,000.00		185,538.49			09-Sep-2005		8.750%		VA - 79.00%		Paid Off - 360		01-Sep-2004

7000112946 2			432,000.00		427,714.57			19-Sep-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Sep-2004

7000112981 2			108,000.00		107,575.45			19-Sep-2005		12.025%		CA - 20.00%		Paid Off - 360		01-Sep-2004

7000113281 1			282,200.00		282,200.00			20-Sep-2005		6.000%		CA - 85.00%		Paid Off - 360		01-Oct-2004

7000113315 1			153,000.00		151,342.86			28-Sep-2005		7.000%		MN - 90.00%		Paid Off - 360		01-Oct-2004

7000113569 1			245,000.00		243,771.20			12-Sep-2005		10.490%		MD - 70.00%		Paid Off - 360		01-Oct-2004

7000113583 2			224,000.00		224,000.00			16-Sep-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Oct-2004

7000113588 1			324,000.00		323,994.88			27-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Oct-2004

7000113789 1			276,000.00		275,946.00			30-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Oct-2004

7000113852 1			137,750.00		135,154.47			15-Sep-2005		8.950%		HI - 95.00%		Paid Off - 240		01-Oct-2004

7000113901 1			183,200.00		183,200.00			28-Sep-2005		5.900%		MA - 80.00%		Paid Off - 360		01-Oct-2004

7000114019 2			289,000.00		286,256.75			19-Sep-2005		7.350%		IL - 80.00%		Paid Off - 360		01-Oct-2004

7000114036 2			105,600.00		104,385.57			27-Sep-2005		6.350%		GA - 80.00%		Paid Off - 360		01-Oct-2004

7000114049 2			69,000.00		68,634.06			30-Sep-2005		10.225%		CA - 20.00%		Paid Off - 360		01-Oct-2004

7000114151 1			26,400.00		26,293.22			27-Sep-2005		11.500%		GA - 20.00%		Paid Off - 360		01-Oct-2004

7000114238 1			56,000.00		55,636.45			16-Sep-2005		9.250%		CA - 20.00%		Paid Off - 360		01-Oct-2004

7000114421 1			32,600.00		32,389.32			01-Sep-2005		11.625%		CA - 20.00%		Paid Off - 360		01-Oct-2004



Page 24 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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

7000114562 1			318,000.00		317,750.00			16-Sep-2005		5.650%		HI - 80.00%		Paid Off - 360		01-Oct-2004


7000114581 2			79,500.00		78,996.85			16-Sep-2005		9.375%		HI - 20.00%		Paid Off - 360		01-Oct-2004

7000114783 2			45,800.00		45,516.94			28-Sep-2005		9.490%		MA - 20.00%		Paid Off - 360		01-Oct-2004

7000115111 1			21,800.00		21,635.12			20-Sep-2005		8.500%		CA - 7.00%		Paid Off - 360		01-Oct-2004

7000115130 2			477,000.00		473,170.73			22-Sep-2005		8.200%		NY - 100.00%		Paid Off - 360		01-Oct-2004

7000115186 2			164,000.00		162,588.70			06-Sep-2005		7.850%		HI - 80.00%		Paid Off - 360		01-Oct-2004

7000115191 1			41,000.00		40,740.54			06-Sep-2005		9.375%		HI - 20.00%		Paid Off - 360		01-Oct-2004

7000115677 2			330,183.00		326,987.18			23-Sep-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Oct-2004

8000013643 1			265,500.00		265,500.00			27-Sep-2005		7.350%		NJ - 90.00%		Paid Off - 360		01-Aug-2004

8000015930 1			228,750.00		226,479.64			20-Sep-2005		7.550%		MA - 72.00%		Paid Off - 360		01-Sep-2004

8000018285 1			210,000.00		207,825.24			06-Sep-2005		6.900%		NJ - 64.00%		Paid Off - 360		01-Oct-2004

8000018799 2			175,920.00		174,655.45			15-Sep-2005		8.750%		MA - 80.00%		Paid Off - 360		01-Oct-2004

8000018819 1			43,980.00		43,852.54			15-Sep-2005		13.025%		MA - 20.00%		Paid Off - 360		01-Oct-2004

8000019021 1			269,500.00		268,096.73			01-Sep-2005		10.700%		NY - 70.00%		Paid Off - 360		01-Oct-2004

8000019132 2			180,000.00		178,644.00			27-Sep-2005		8.800%		NJ - 75.00%		Paid Off - 360		01-Oct-2004

8000019843 1			114,750.00		113,772.24			01-Sep-2005		7.900%		GA - 85.00%		Paid Off - 360		01-Oct-2004

8000019875 1			263,500.00		260,797.36			12-Sep-2005		6.950%		NJ - 85.00%		Paid Off - 360		01-Oct-2004

8000020330 1			179,999.00		178,624.11			23-Sep-2005		8.450%		VA - 80.00%		Paid Off - 360		01-Oct-2004

8000020588 2			810,000.00		799,676.02			07-Sep-2005		5.800%		NY - 65.00%		Paid Off - 360		01-Oct-2004

8000020881 1			212,500.00		210,362.00			29-Sep-2005		7.050%		CT - 79.00%		Paid Off - 360		01-Oct-2004



TOTAL			35,965,504.00		35,590,773.84



Page 25 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current




Number of Loans Liquidated										3		3		6
Collateral Principal Realized Loss/(Gain) Amount										76,351.98		145,541.22		221,893.20
Collateral Interest Realized Loss/(Gain) Amount										2,707.36		8,475.20		11,182.56
Net Liquidation Proceeds

Cumulative




Number of Loans Liquidated										27		29		56
Collateral Realized Loss/(Gain) Amount										485,224.34		677,243.25		1,162,467.59
Net Liquidation Proceeds										1,346,729.80		1,121,024.35		2,467,754.15










Page 26 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.03%		0.16%		0.10%
3 Months Avg MDR										0.07%		0.11%		0.09%
12 Months Avg MDR										0.06%		0.06%		0.06%
Avg MDR Since Cut-off										0.06%		0.06%		0.06%


CDR										0.37%		1.90%		1.15%
3 Months Avg CDR										0.79%		1.35%		1.07%
12 Months Avg CDR										0.72%		0.72%		0.72%
Avg CDR Since Cut-off										0.72%		0.72%		0.72%


SDA										1.43%		7.32%		4.41%
3 Months Avg SDA Approximation										3.27%		5.65%		4.48%
12 Months Avg SDA Approximation										3.95%		3.99%		3.97%
Avg SDA Since Cut-off Approximation										3.95%		3.99%		3.97%


Loss Severity Approximation for Current Period										84.09%		30.38%		38.93%
3 Months Avg Loss Severity Approximation										45.51%		64.68%		31.86%
12 Months Avg Loss Severity Approximation										54.17%		52.56%		39.33%
Avg Loss Severity Approximation Since Cut-off										54.17%		52.56%		39.33%












Page 27 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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 28 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 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)

1000001117 1
			7.750%		CA - 95.00%		360		175,745.92				252.25		0.00

5240403508 1			12.500%		CO - 20.00%		180		41,801.44				50,276.64		0.00
6000109542 1			7.550%		GA - 80.00%		360		261,589.97				110,374.46		0.00
80013844 1					CA - 80.00%		360				Revision		7.75
80014332 1					MD - 85.00%		360				Revision		7.75
3029405385 1					FL - 90.00%		360				Revision		-2,300.00
5255400864 1					WA - 98.00%		360				Revision		199.00
6000110045 1					FL - 5.00%		120				Revision		-4,809.18
5240406190 2			12.375%		CA - 20.00%		360		64,801.82				67,509.18		0.00
6000091893 2			12.500%		GA - 5.00%		180		21,200.38				7,349.44		0.00
7000111855 2			12.500%		MI - 6.00%		120		4,795.95				4,200.72		0.00
5243402270 2					CA - 90.00%		360				Revision		7.75


TOTAL									569,935.48			233,075.76		0.00



Page 29 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS

										Group 2		Group 1		Total
						Optional Termination in Effect (0=No,1=Yes)								0

						Has a Stepdown Date Occurred? (0=No,1=Yes)								0

						Does a Trigger Event Exist? (0=No,1=Yes)								0

						A Trigger Event Exists if either (i) or (ii) are true

						(i) The quotient of ( (1)/(2) > (3) )
						(1) 60+ Day Rolling Delinquency Balance								33,612,621.68
						(2) Stated Principal Balance								556,554,439.15
						60+ Day Delinquency % ( (1)/(2) )								6.04%
						(3) 37% of Senior Enhancement %								10.94%

						(ii) The quotient of ( (4)/(5) > (6))
						(4) Aggregate Cumulative Realized Loss								1,162,467.59
						(5) Cutoff Date Pool Principal Balance								502,868,307.00
						Trigger Event Loss % ( (4)/(5) )								0.001472%
						(6) Applicable Loss %								0.000000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

										Group 2		Group 1		Total
Net Monthly Excess Cashflow														1,198,741.38
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00

Current LIBOR Rate														3.830000%
Next LIBOR Rate														0.000000%




Page 30 of 31
GSAMP Trust 2005-HE1

Asset Backed Certificates

2005-HE1

October 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION

										Group 2		Group 1		Total
Current Scheduled Payments														4,064,751.64
Current Scheduled Payments 1 Month Prior														4,348,518.82
Current Scheduled Payments 2 Month Prior														4,551,391.29
Current Scheduled Payments 3 Month Prior														4,770,696.28
Current Scheduled Payments 4 Month Prior														4,935,056.56
Current Scheduled Payments 5 Month Prior														5,089,240.47
Current Scheduled Payments 6 Month Prior														5,232,347.12
Current Scheduled Payments 7 Month Prior														5,325,868.77
Current Scheduled Payments 8 Month Prior														5,436,164.64
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00

Delinquent 60+ Scheduled Payments														256,954.34
Delinq. 60+ Sched. Pmnts, 1 Month Prior														245,772.83
Delinq. 60+ Sched. Pmnts, 2 Month Prior														242,190.24
Delinq. 60+ Sched. Pmnts, 3 Month Prior														218,969.68
Delinq. 60+ Sched. Pmnts, 4 Month Prior														194,162.54
Delinq. 60+ Sched. Pmnts, 5 Month Prior														158,710.81
Delinq. 60+ Sched. Pmnts, 6 Month Prior														140,012.50
Delinq. 60+ Sched. Pmnts, 7 Month Prior														117,495.14
Delinq. 60+ Sched. Pmnts, 8 Month Prior														55,745.44
Delinq. 60+ Sched. Pmnts, 9 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior														0.00




Page 31 of 31

GS Mortgage GSAMP Trust 2005-HE1 8-K