
                                      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 Corp. (as Depositor under the
               Pooling and Servicing Agreement, dated as June 1, 2005,
               providing for the issuance of GSAMP Trust 2005-HE3 Mortgage
                      Pass-Through Certificates Series 2005-HE3)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-26                          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 Corp., 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-HE3

Asset Backed Certificates

2005-HE3

October 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					14
										9. Prepayment Detail Report					17

										10. Realized Loss Report					24
										11. Realized Loss Detail Report					27
				Servicer(s)
										12. Triggers and Adj. Cert. Report					28
				Wilshire Servicing Corp.

				Countrywide Funding Corporation
				Chase Securities, Inc


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					28


				Dates						Contacts

				Cut-Off Date:			June 01, 2005			Hang Luu
				Close Date:			June 30, 2005			Administrator
				First Distribution Date:			July 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 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					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	SR	$	256,997,000.00		226,547,646.38		740,936.66		14,715,100.85		15,456,037.51		0.00		0.00		211,832,545.53

A-1B	SR	$	64,249,000.00		56,636,691.21		186,602.17		3,678,760.90		3,865,363.07		0.00		0.00		52,957,930.31
A-2A	SR	$	382,945,000.00		317,232,069.21		1,001,748.38		24,894,203.50		25,895,951.88		0.00		0.00		292,337,865.71
A-2B	SR	$	197,691,000.00		197,691,000.00		644,966.89		0.00		644,966.89		0.00		0.00		197,691,000.00
A-2C	SR	$	93,421,000.00		93,421,000.00		316,826.94		0.00		316,826.94		0.00		0.00		93,421,000.00
M-1	MEZ	$	96,487,000.00		96,487,000.00		334,220.25		0.00		334,220.25		0.00		0.00		96,487,000.00
M-2	MEZ	$	75,117,000.00		75,117,000.00		272,299.13		0.00		272,299.13		0.00		0.00		75,117,000.00
M-3	MEZ	$	20,722,000.00		20,722,000.00		75,618.03		0.00		75,618.03		0.00		0.00		20,722,000.00
M-4	MEZ	$	19,427,000.00		19,427,000.00		78,717.12		0.00		78,717.12		0.00		0.00		19,427,000.00
B-1	SUB	$	18,780,000.00		18,780,000.00		78,364.77		0.00		78,364.77		0.00		0.00		18,780,000.00
B-2	SUB	$	16,189,000.00		16,189,000.00		72,769.56		0.00		72,769.56		0.00		0.00		16,189,000.00
B-3	SUB	$	14,894,000.00		14,894,000.00		75,946.99		0.00		75,946.99		0.00		0.00		14,894,000.00
X	NOF	$	38,206,004.14		38,206,193.52		2,594,119.67		0.00		2,594,119.67		0.00		0.00		38,206,193.52
P	NOF	$	0.00		0.00		632,549.70		0.00		632,549.70		0.00		0.00		0.00
R-1	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,295,125,204.14		1,191,350,600.32		7,105,686.26		43,288,065.25		50,393,751.51		0.00		0.00		1,148,062,535.07





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		362341CA5		256,997,000.00		881.518642		2.883056		57.257870		60.140926	824.260772
A-1B	09/26/05		10/24/05		A-Act/360		362341BL2		64,249,000.00		881.518642		2.904359		57.257870		60.162229	824.260772
A-2A	09/26/05		10/24/05		A-Act/360		362341BM0		382,945,000.00		828.401126		2.615907		65.007256		67.623162	763.393870
A-2B	09/26/05		10/24/05		A-Act/360		362341BN8		197,691,000.00		1,000.000000		3.262500		0.000000		3.262500	1,000.000000
A-2C	09/26/05		10/24/05		A-Act/360		362341BP3		93,421,000.00		1,000.000000		3.391389		0.000000		3.391389	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		362341BQ1		96,487,000.00		1,000.000000		3.463889		0.000000		3.463889	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		362341BR9		75,117,000.00		1,000.000000		3.625000		0.000000		3.625000	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		362341BS7		20,722,000.00		1,000.000000		3.649167		0.000000		3.649167	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		362341BT5		19,427,000.00		1,000.000000		4.051944		0.000000		4.051944	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		362341BU2		18,780,000.00		1,000.000000		4.172778		0.000000		4.172778	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		362341BV0		16,189,000.00		1,000.000000		4.495000		0.000000		4.495000	1,000.000000
B-3	09/26/05		10/24/05		A-Act/360		362341BW8		14,894,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
X	09/25/05		10/24/05		A-30/360		362341BZ1		38,206,004.14		1,000.004957		67.898220		0.000000		67.898220	1,000.004957
P	09/25/05		10/24/05		A-30/360		362341CB3		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	09/25/05		10/24/05		A-30/360		362341BX6		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	09/25/05		10/24/05		A-30/360		362341BY4		100.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution

Distribution to Date -
																	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	256,997,000.00		2,983,550.98		44,225,604.61		938,849.86		45,164,454.47		48,148,005.45		0.00		0.00		211,832,545.53
A-1B	64,249,000.00		751,780.79		11,056,358.14		234,711.55		11,291,069.69		12,042,850.48		0.00		0.00		52,957,930.31
A-2A	382,945,000.00		4,149,504.32		88,699,694.90		1,907,439.39		90,607,134.29		94,756,638.61		0.00		0.00		292,337,865.71
A-2B	197,691,000.00		2,437,310.37		0.00		0.00		0.00		2,437,310.37		0.00		0.00		197,691,000.00
A-2C	93,421,000.00		1,200,356.05		0.00		0.00		0.00		1,200,356.05		0.00		0.00		93,421,000.00
M-1	96,487,000.00		1,267,973.19		0.00		0.00		0.00		1,267,973.19		0.00		0.00		96,487,000.00
M-2	75,117,000.00		1,035,967.76		0.00		0.00		0.00		1,035,967.76		0.00		0.00		75,117,000.00
M-3	20,722,000.00		287,805.56		0.00		0.00		0.00		287,805.56		0.00		0.00		20,722,000.00
M-4	19,427,000.00		301,388.31		0.00		0.00		0.00		301,388.31		0.00		0.00		19,427,000.00
B-1	18,780,000.00		300,506.09		0.00		0.00		0.00		300,506.09		0.00		0.00		18,780,000.00
B-2	16,189,000.00		280,092.19		0.00		0.00		0.00		280,092.19		0.00		0.00		16,189,000.00
B-3	14,894,000.00		293,991.01		0.00		0.00		0.00		293,991.01		0.00		0.00		14,894,000.00
X	38,206,004.14		11,678,952.42		-184.93		-4.45		0.00		11,678,952.42		0.00		189.38		38,206,193.52
P	0.00		1,745,151.14		0.00		0.00		0.00		1,745,151.14		0.00		0.00		0.00
R-1	100.00		0.00		97.65		2.35		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		97.65		2.35		100.00		100.00		0.00		0.00		0.00


Total	1,295,125,204.14		28,714,330.18		143,981,668.02		3,081,001.05		147,062,858.45		175,777,188.63		0.00		189.38		1,148,062,535.07


Interest Detail -
	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	4.06000%		226,547,646.38		740,936.66		0.00		0.00		0.00		740,936.66		740,936.66		0.00
A-1B	4.09000%		56,636,691.21		186,602.17		0.00		0.00		0.00		186,602.17		186,602.17		0.00
A-2A	3.92000%		317,232,069.21		1,001,748.38		0.00		0.00		0.00		1,001,748.38		1,001,748.38		0.00
A-2B	4.05000%		197,691,000.00		644,966.89		0.00		0.00		0.00		644,966.89		644,966.89		0.00
A-2C	4.21000%		93,421,000.00		316,826.94		0.00		0.00		0.00		316,826.94		316,826.94		0.00
M-1	4.30000%		96,487,000.00		334,220.25		0.00		0.00		0.00		334,220.25		334,220.25		0.00
M-2	4.50000%		75,117,000.00		272,299.13		0.00		0.00		0.00		272,299.13		272,299.13		0.00
M-3	4.53000%		20,722,000.00		75,618.03		0.00		0.00		0.00		75,618.03		75,618.03		0.00
M-4	5.03000%		19,427,000.00		78,717.12		0.00		0.00		0.00		78,717.12		78,717.12		0.00
B-1	5.18000%		18,780,000.00		78,364.77		0.00		0.00		0.00		78,364.77		78,364.77		0.00
B-2	5.58000%		16,189,000.00		72,769.56		0.00		0.00		0.00		72,769.56		72,769.56		0.00
B-3	6.33000%		14,894,000.00		75,946.99		0.00		0.00		0.00		75,946.99		75,946.99		0.00
X	81.47746%		38,206,193.52		0.00		0.00		0.00		0.00		0.00		2,594,119.67		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		632,549.70		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,191,350,600.32		3,879,016.89		0.00		0.00		0.00		3,879,016.89		7,105,686.26		0.00



Page 3 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										24,873,330.69		18,378,439.22		43,251,769.91
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts												0.00		0.00
TOTAL NET PRINCIPAL										24,873,330.69		18,378,439.22		43,251,769.91
Interest Collections										11,610,775.96		5,277,253.44		6,813,046.64
Interest Withdrawals										-0.00		-990.20		-990.20
Interest Other Accounts														410,068.71
Interest Fees										-80,143.55		-80,143.55		-80,143.55
TOTAL NET INTEREST										5,828,669.39		5,828,669.39		7,141,981.60
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										30,702,000.08		24,207,108.61		50,393,751.51



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											458,853.43		280,289.64		739,143.07
Prepayments In Full											21,982,942.63		15,626,500.80		37,609,443.43
Curtailments											32,244.72		62,214.41		94,459.13
Liquidations											109,904.66		23,269.05		133,173.71
Insurance Principal											0.00		0.00		0.00
Repurchased Principal Amounts											2,302,411.54		2,409,434.37		4,711,845.91
Other Principal											0.00		0.00		0.00
Total Realized Loss Of Principal											-13,026.29		-23,269.05		-36,295.34
Delinquent Principal											-397,287.18		-249,486.51		-646,773.69
Advanced Principal											397,287.18		249,486.51		646,773.69
TOTAL PRINCIPAL COLLECTED											24,873,330.69		18,378,439.22		43,251,769.91


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

										Group 2		Group 1		Total
TOTAL OTHER ACCOUNTS PRINCIPAL												0.00		0.00





Page 4 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										4,892,625.95		2,309,312.89		7,201,938.84
Liquidation Interest										824.29		190.03		1,014.32
Repurchased Interest										13,280.43		15,547.58		28,828.01
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls										-55,712.01		-48,156.45		-103,868.46
Compensating Interest														103,868.45
Delinquent Interest										-4,138,934.67		-1,973,679.91		-6,112,614.58
Interest Advanced										3,854,517.68		1,839,362.37		5,693,880.05
TOTAL INTEREST COLLECTED										11,610,775.96		5,277,253.44		6,813,046.64


INTEREST - WITHDRAWALS

										Group 2		Group 1		Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS										0.00		990.20		990.20



INTEREST - OTHER ACCOUNTS

										Group 2		Group 1		Total
Prepayment Charges														632,549.70
SWAP Payment Received from GSMS														3,540,252.71
SWAP Amount Paid to GSMS														-3,762,733.70
TOTAL INTEREST OTHER ACCOUNTS														410,068.71



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										53,658.22		24,003.35		77,661.56
Current Trustee Fees										1,690.38		791.60		2,481.98
Custodian Fees														0.00
TOTAL INTEREST OTHER FEES										80,143.55		80,143.55		80,143.55




Page 5 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

										Group 2		Group 1		Total
Excess Reserve Fund Begining Balance
Excess Reserve Fund Amount Deposited
Excess Reserve Fund Amount Withdrawn
Excess Reserve Fund Ending Balance



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

										Group 2		Group 1		Total
Overcollateralization Amount														38,206,193.52
Overcollateralization Target Amount														38,206,193.52
Overcollateralization Deficiency Amount														36,295.34
Overcollateralization Release Amount														0.00




Page 6 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										4,841		2,814		7,655
Prior										4,568		2,607		7,175
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-117		-90		-207
Repurchases										-10		-20		-30
Liquidations										-1		-1		-2
Current										4,440		2,496		6,936
Principal Balance:


Original										876,846,967.83		417,914,330.66		1,294,761,298.49
Prior										811,380,476.73		379,970,123.59		1,191,350,600.32
Prefunding										0.00		0.00		0.00
Scheduled Principal										-458,853.43		-280,289.64		-739,143.07
Partial Prepayments										-32,244.72		-62,214.41		-94,459.13
Full Voluntary Prepayments										-21,982,942.63		-15,626,500.80		-37,609,443.43
Repurchases										-2,302,411.54		-2,409,434.37		-4,711,845.91
Liquidations										-109,904.66		-23,269.05		-133,173.71
Current										786,494,119.75		361,568,415.32		1,148,062,535.07





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.26699%		7.37388%		7.30149%
Weighted Average Coupon Prior										7.25753%		7.36005%		7.29040%
Weighted Average Coupon Current										7.25686%		7.34445%		7.28480%
Weighted Average Months to Maturity Original										350		345		349
Weighted Average Months to Maturity Prior										348		343		347
Weighted Average Months to Maturity Current										347		342		346
Weighted Avg Remaining Amortization Term Original										350		345		349
Weighted Avg Remaining Amortization Term Prior										348		343		347
Weighted Avg Remaining Amortization Term Current										347		342		346
Weighted Average Seasoning Original										4.84		5.27		4.98
Weighted Average Seasoning Prior										6.82		7.25		6.95
Weighted Average Seasoning Current										7.80		8.24		7.94









Page 8 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										6.35770%		6.11299%		6.28257%
Weighted Average Margin Prior										6.35798%		6.10157%		6.27987%
Weighted Average Margin Current										6.36231%		6.09049%		6.28016%
Weighted Average Max Rate Original										13.62709%		14.12724%		13.78063%
Weighted Average Max Rate Prior										13.60255%		14.11429%		13.75844%
Weighted Average Max Rate Current										13.59854%		14.09810%		13.74952%
Weighted Average Min Rate Original										7.12194%		7.24379%		7.15934%
Weighted Average Min Rate Prior										7.10946%		7.22830%		7.14566%
Weighted Average Min Rate Current										7.10884%		7.20792%		7.13879%
Weighted Average Cap Up Original										1.26298%		1.44164%		1.31783%
Weighted Average Cap Up Prior										1.25747%		1.44291%		1.31396%
Weighted Average Cap Up Current										1.25588%		1.44500%		1.31304%
Weighted Average Cap Down Original										1.26298%		1.44164%		1.31783%
Weighted Average Cap Down Prior										1.25747%		1.44291%		1.31396%
Weighted Average Cap Down Current										1.25588%		1.44500%		1.31304%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										53,658.22		24,003.35		77,661.56
Delinquent Servicing Fees										284,416.98		134,317.54		418,734.52
TOTAL SERVICING FEES										338,075.20		158,320.89		496,396.09


Compensating Interest														-103,868.45
Delinquent Servicing Fees										-284,416.98		-134,317.54		-418,734.52
COLLECTED SERVICING FEES														-26,206.88


Aggregate Advances with respect to this Distribution														6,340,653.75





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.830000%

Next LIBOR Rate														4.037500%




Page 9 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				32,439,726.21		8,913,744.68		5,292,830.52		46,646,301.41
			% Balance				2.83%		0.78%		0.46%		4.06%
			# Loans				217		68		48		333
			% # Loans				3.13%		0.98%		0.69%		4.80%
	FORECLOSURE		Balance		0.00		91,250.40		2,993,796.65		10,702,535.39		13,787,582.44
			% Balance		0.00%		0.01%		0.26%		0.93%		1.20%
			# Loans		0		1		21		66		88
			% # Loans		0.00%		0.01%		0.30%		0.95%		1.27%
	BANKRUPTCY		Balance		990,944.40		23,722.97		247,310.77		1,149,232.63		2,411,210.77
			% Balance		0.09%		0.00%		0.02%		0.10%		0.21%
			# Loans		8		1		3		8		20
			% # Loans		0.12%		0.01%		0.04%		0.12%		0.29%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		990,944.40		32,554,699.58		12,154,852.10		17,144,598.54		62,845,094.62
			% Balance		0.09%		2.84%		1.06%		1.49%		5.47%
			# Loans		8		219		92		122		441
			% # Loans		0.12%		3.16%		1.33%		1.76%		6.36%









Page 10 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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




TOTAL


Page 11 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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
1877485 1
			146,070.00		145,326.70		01-May-2005		8.750%		GA - 90.00%		360		01-Mar-2005

1986493 1			226,100.00		224,407.70		01-Apr-2005		7.600%		MN - 85.00%		360		01-Jan-2005
1988285 1			216,000.00		214,036.80		01-Apr-2005		6.600%		NJ - 90.00%		360		01-Jan-2005
2011289 1			120,700.00		119,899.96		01-May-2005		7.050%		MN - 85.00%		360		01-Mar-2005
2017827 1			112,500.00		111,850.18		01-Mar-2005		7.750%		CA - 75.00%		360		01-Mar-2005
2019514 1			166,600.00		165,506.41		01-Jun-2005		7.100%		MN - 89.57%		360		01-Mar-2005
2021620 1			131,750.00		131,095.37		01-Jun-2005		8.500%		GA - 85.00%		360		01-Mar-2005
2025035 1			70,000.00		69,698.68		01-May-2005		9.225%		NY - 37.84%		360		01-Mar-2005
2025407 1			125,100.00		124,250.29		01-May-2005		6.950%		GA - 90.00%		360		01-Mar-2005
2027877 1			78,000.00		77,588.25		01-Apr-2005		8.200%		KY - 75.00%		360		01-Mar-2005
2028277 1			127,500.00		126,947.66		01-May-2005		8.500%		FL - 75.00%		360		01-Mar-2005
2031336 1			53,500.00		53,289.70		01-May-2005		9.640%		TX - 68.59%		360		01-Mar-2005
2032883 1			164,000.00		162,921.78		01-May-2005		10.350%		TX - 69.79%		360		01-Mar-2005
2033814 1			86,400.00		85,966.30		01-May-2005		8.450%		KY - 80.00%		360		01-Mar-2005
1000268294 1			335,350.00		332,500.46		01-May-2005		6.950%		IL - 95.00%		360		01-Jan-2005
1000332517 1			92,000.00		91,587.20		01-May-2005		9.000%		HI - 100.00%		360		01-Mar-2005
1000396280 1			95,000.00		94,547.48		01-Jun-2005		9.300%		NH - 95.00%		360		01-Feb-2005
1000532463 1			232,000.00		230,495.45		01-May-2005		7.780%		MN - 75.82%		360		01-Feb-2005
1000539028 1			346,500.00		344,510.07		01-Apr-2005		7.900%		WA - 90.00%		360		01-Mar-2005
1000576727 1			297,500.00		296,258.29		01-Apr-2005		9.350%		NJ - 79.33%		360		01-Mar-2005
1000619389 1			126,900.00		126,300.72		01-May-2005		8.750%		GA - 90.00%		360		01-Mar-2005
1000654722 1			188,000.00		187,046.89		01-Apr-2005		8.400%		NV - 80.00%		360		01-Mar-2005
1000682693 1			104,550.00		104,099.82		01-Apr-2005		9.200%		OH - 85.00%		360		01-Mar-2005
1000832273 1			71,550.00		71,289.70		01-Apr-2005		9.350%		FL - 90.00%		360		01-Apr-2005
1000863060 1			140,250.00		139,494.64		01-Apr-2005		8.100%		AZ - 85.00%		360		01-Mar-2005
1200017546 1			280,000.00		278,032.96		01-Apr-2005		6.750%		CA - 78.87%		360		01-Mar-2005
2000021948 1			170,000.00		169,126.41		01-Jun-2005		6.850%		CA - 63.67%		360		01-May-2005
5000130637 1			284,000.00		282,398.37		01-May-2005		7.870%		MN - 80.00%		360		01-Mar-2005
5000132964 1			114,400.00		113,752.25		01-May-2005		7.850%		TX - 80.00%		360		01-Mar-2005
8000032911 1			118,320.00		117,601.87		01-May-2005		7.500%		CT - 80.00%		360		01-Mar-2005
1641971 2			44,800.00		43,900.82		01-Apr-2005		11.000%		WA - 20.00%		240		01-Aug-2004
1718352 2			69,000.00		68,692.97		01-May-2005		11.450%		CA - 20.00%		360		01-Oct-2004
1736724 2			36,111.00		35,391.40		01-Apr-2005		10.750%		CA - 20.00%		240		01-Oct-2004
1764893 2			81,100.00		80,656.17		01-Mar-2005		10.850%		CA - 20.00%		360		01-Sep-2004
1776685 2			23,000.00		22,690.54		01-Mar-2005		12.550%		NM - 22.33%		240		01-Oct-2004
2008411 2			50,400.00		49,619.26		01-Jun-2005		7.100%		OK - 90.00%		240		01-Mar-2005
2010686 2			53,200.00		52,919.14		01-Jun-2005		8.200%		TX - 95.00%		360		01-Mar-2005
2012024 2			460,000.00		457,497.53		01-Apr-2005		8.050%		MA - 80.00%		360		01-Mar-2005
3024494 2			115,000.00		114,268.75		01-May-2005		7.875%		TN - 92.00%		360		01-Feb-2005
3024505 2			80,000.00		79,573.40		01-Mar-2005		8.750%		SC - 59.84%		360		01-Feb-2005
3024518 2			154,150.00		153,427.06		01-May-2005		9.375%		GA - 94.98%		360		01-Feb-2005
3026154 2			89,590.00		89,231.30		01-May-2005		9.550%		MO - 85.00%		360		01-Mar-2005
3028104 2			105,750.00		105,255.76		01-Mar-2005		8.800%		GA - 90.00%		360		01-Mar-2005
3028112 2			105,600.00		105,125.29		01-Jun-2005		8.990%		GA - 80.00%		360		01-Mar-2005
3028154 2			50,470.00		50,232.89		01-Mar-2005		8.775%		SC - 100.00%		360		01-Mar-2005
3029509 2			68,000.00		67,662.18		01-May-2005		9.625%		OK - 87.18%		360		01-Jan-2005
3029534 2			139,500.00		138,394.35		01-Jun-2005		6.750%		GA - 79.99%		360		01-Feb-2005
3029543 2			81,200.00		80,777.92		01-Jun-2005		8.875%		GA - 94.97%		360		01-Feb-2005
3029549 2			246,100.00		244,820.87		01-May-2005		8.875%		SC - 99.99%		360		01-Feb-2005


Page 12 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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
3029579 2
			182,500.00		181,681.24		01-Jun-2005		9.000%		MD - 88.16%		360		01-Mar-2005

3029692 2			160,000.00		158,848.60		01-Jun-2005		6.625%		MD - 80.00%		360		01-Mar-2005
3038591 2			97,350.00		97,006.70		01-Jun-2005		9.500%		SC - 94.98%		360		01-Apr-2005
3038598 2			135,650.00		135,025.59		01-Jun-2005		8.875%		IN - 95.00%		360		01-Mar-2005
3038603 2			151,850.00		151,338.33		01-Jun-2005		10.375%		TX - 89.98%		360		01-Mar-2005
3038615 2			70,000.00		69,799.27		01-May-2005		11.125%		GA - 94.98%		360		01-Mar-2005
3038758 2			60,000.00		59,577.96		01-May-2005		9.250%		SC - 80.00%		360		01-Apr-2005
3039604 2			216,000.00		214,962.85		01-Jun-2005		7.990%		AR - 90.00%		360		01-Apr-2005
3040003 2			104,700.00		104,279.83		01-Jun-2005		8.875%		IN - 100.00%		360		01-Apr-2005
3040060 2			71,900.00		71,426.30		01-Jun-2005		6.375%		GA - 79.98%		360		01-Apr-2005
3040072 2			257,550.00		256,641.81		01-Jun-2005		9.500%		CO - 89.99%		360		01-Apr-2005
3041729 2			227,905.00		226,756.97		01-Apr-2005		7.750%		LA - 95.00%		360		01-Apr-2005
3041799 2			124,000.00		122,928.93		01-May-2005		9.000%		NC - 100.00%		360		01-Aug-2004
3042575 2			91,575.00		91,250.40		09-Jun-2005		8.710%		KY - 90.00%		360		09-Apr-2005
3052035 2			128,800.00		128,141.36		01-May-2005		6.875%		CO - 80.00%		360		01-May-2005
3052047 2			96,000.00		95,710.97		01-Jun-2005		9.500%		SC - 80.00%		360		01-May-2005
3052088 2			99,000.00		98,745.47		01-May-2005		10.250%		VA - 90.00%		360		01-May-2005
3052272 2			136,000.00		135,545.82		01-May-2005		9.000%		GA - 80.00%		360		01-May-2005
3052492 2			372,550.00		371,062.79		01-May-2005		8.125%		CA - 94.99%		360		01-May-2005
3055932 2			72,250.00		72,082.64		01-May-2005		9.860%		LA - 85.00%		360		01-Jun-2005
3055955 2			105,000.00		104,408.13		01-May-2005		6.370%		LA - 75.00%		360		01-May-2005
3056033 2			119,320.00		118,842.28		01-May-2005		8.110%		AL - 95.00%		360		01-May-2005
80027718 2			500,000.00		497,116.14		01-May-2005		6.250%		CA - 79.05%		360		01-May-2005
1000278924 2			277,200.00		274,828.32		01-Apr-2005		6.350%		TX - 80.00%		360		01-Feb-2005
1000298172 2			#######		54,623.76		01-May-2005		8.150%		WI - 65.00%		360		01-Apr-2005
1000359052 2			292,000.00		289,888.57		01-May-2005		6.600%		CA - 80.00%		360		01-Mar-2005
1000459408 2			178,240.00		176,999.84		01-Jun-2005		6.800%		GA - 80.00%		360		01-Mar-2005
1000508873 2			536,000.00		536,000.00		01-May-2005		5.650%		FL - 80.00%		360		01-Mar-2005
1000646377 2			66,750.00		66,526.43		01-May-2005		10.400%		WI - 75.00%		360		01-Mar-2005
1000662606 2			160,200.00		159,427.97		01-May-2005		8.650%		PA - 90.00%		360		01-Mar-2005
1000670615 2			184,500.00		183,737.82		01-May-2005		9.400%		NJ - 90.00%		360		01-Mar-2005
1000672436 2			67,500.00		67,224.02		01-Apr-2005		9.450%		OH - 90.00%		360		01-Mar-2005
1000675282 2			200,000.00		198,798.13		01-Apr-2005		7.550%		IL - 80.00%		360		01-Mar-2005
1000724826 2			365,000.00		362,762.96		01-Jun-2005		7.450%		CA - 100.00%		360		01-Mar-2005
1000769029 2			152,000.00		150,932.19		01-Apr-2005		6.750%		MN - 80.00%		360		01-Mar-2005
1000786714 2			125,000.00		124,465.72		01-Apr-2005		9.400%		MI - 73.53%		360		01-Mar-2005
1000853838 2			50,400.00		50,220.37		01-Apr-2005		9.450%		TN - 84.00%		360		01-Apr-2005
2000016887 2			256,000.00		256,000.00		01-May-2005		6.500%		CA - 80.00%		360		01-Feb-2005
2000020687 2			440,000.00		440,000.00		01-Apr-2005		7.475%		CA - 80.00%		360		01-May-2005


TOTAL			13,859,451.00		13,787,582.44


Page 13 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										117		90		207
Number of Repurchased Loans										10		20		30
Total Number of Loans Prepaid in Full										127		110		237
Curtailments Amount										32,244.72		62,214.41		94,459.13
Paid in Full Balance										21,982,942.63		15,626,500.80		37,609,443.43
Repurchased Loans Balance										2,302,411.54		2,409,434.37		4,711,845.91
Total Prepayment Amount										24,317,598.89		18,098,149.58		42,415,748.47

Cumulative


Number of Paid in Full Loans										369		277		646
Number of Repurchased Loans										31		40		71
Total Number of Loans Prepaid in Full										400		317		717
Paid in Full Balance										81,409,220.92		49,326,817.36		130,736,038.28
Repurchased Loans Balance										6,674,862.79		5,707,076.94		12,381,939.73
Curtailments Amount										259,659.74		106,950.91		366,610.65
Total Prepayment Amount										88,343,743.45		55,140,845.21		143,484,588.66










Page 14 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										3.01%		4.77%		3.57%
3 Months Avg SMM										2.69%		3.74%		3.02%
12 Months Avg SMM										2.63%		3.48%		2.90%
Avg SMM Since Cut-off										2.63%		3.48%		2.90%


CPR										30.72%		44.39%		35.38%
3 Months Avg CPR										27.88%		36.73%		30.82%
12 Months Avg CPR										27.35%		34.66%		29.76%
Avg CPR Since Cut-off										27.35%		34.66%		29.76%


PSA										1,968.99%		2,693.69%		2,228.31%
3 Months Avg PSA Approximation										2,045.27%		2,533.75%		2,216.62%
12 Months Avg PSA Approximation										2,163.33%		2,566.35%		2,304.18%
Avg PSA Since Cut-off Approximation										2,163.33%		2,566.35%		2,304.18%










Page 15 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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 16 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

1644841 2			174,189.00		174,189.00			23-Sep-2005		6.350%		AZ - 80.00%		Paid Off - 360		01-Dec-2004


1644851 2			43,547.00		42,956.99			23-Sep-2005		10.100%		AZ - 20.00%		Paid Off - 240		01-Dec-2004

1757058 1			23,400.00		22,475.51			16-Sep-2005		8.250%		TN - 20.00%		Paid Off - 180		01-Sep-2004

1818499 2			73,000.00		72,637.17			23-Sep-2005		11.700%		CA - 20.00%		Paid Off - 360		01-Oct-2004

1847001 2			21,600.00		21,363.92			09-Sep-2005		11.850%		WI - 20.00%		Paid Off - 240		01-Dec-2004

1867047 2			20,200.00		19,943.50			29-Sep-2005		11.850%		FL - 20.00%		Paid Off - 240		01-Dec-2004

1871136 2			20,400.00		20,172.65			06-Sep-2005		11.600%		FL - 20.00%		Paid Off - 240		01-Dec-2004

1893525 1			164,000.00		162,845.49			14-Sep-2005		7.000%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

1896889 2			48,980.00		48,305.61			20-Sep-2005		11.350%		WA - 20.00%		Paid Off - 240		01-Dec-2004

1911494 1			190,000.00		188,503.10			01-Sep-2005		6.150%		CA - 77.55%		Paid Off - 360		01-Feb-2005

1913733 2			132,000.00		130,780.00			29-Sep-2005		5.990%		FL - 63.77%		Paid Off - 360		01-Jan-2005

1926400 2			96,475.00		95,906.60			14-Sep-2005		7.650%		NJ - 85.00%		Paid Off - 360		01-Feb-2005

1926628 1			210,000.00		209,153.00			26-Sep-2005		8.850%		CA - 75.00%		Paid Off - 360		01-Mar-2005

1945656 2			82,800.00		82,227.29			02-Sep-2005		7.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005

1952639 2			125,864.00		125,343.64			26-Sep-2005		10.500%		CA - 20.00%		Paid Off - 360		01-Dec-2004

1961049 1			162,000.00		160,437.93			29-Sep-2005		5.400%		CA - 64.80%		Paid Off - 360		01-Feb-2005

1964396 1			140,000.00		138,488.30			09-Sep-2005		5.100%		FL - 80.00%		Paid Off - 360		01-Jan-2005

1967072 1			208,000.00		206,798.65			28-Sep-2005		7.750%		DC - 65.00%		Paid Off - 360		01-Feb-2005

1969197 2			367,000.00		363,549.58			20-Sep-2005		5.850%		CA - 83.41%		Paid Off - 360		01-Jan-2005

1969472 1			115,500.00		114,403.79			28-Sep-2005		5.150%		CA - 67.94%		Paid Off - 360		01-Feb-2005

1972226 1			292,000.00		290,120.31			14-Sep-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1973765 2			360,000.00		357,330.78			06-Sep-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1976905 2			358,000.00		358,000.00			28-Sep-2005		6.700%		CA - 39.78%		Paid Off - 360		01-Feb-2005

1981746 1			135,920.00		134,832.20			07-Sep-2005		6.275%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1981863 2			33,980.00		33,878.79			07-Sep-2005		10.950%		CA - 20.00%		Paid Off - 360		01-Feb-2005

1982388 2			361,250.00		361,250.00			08-Sep-2005		5.950%		CA - 85.00%		Paid Off - 360		01-Mar-2005

1990204 1			98,000.00		97,522.83			29-Sep-2005		8.600%		NJ - 54.44%		Paid Off - 360		01-Feb-2005

1995653 1			240,000.00		238,568.24			08-Sep-2005		6.890%		CA - 46.33%		Paid Off - 360		01-Mar-2005

1996332 1			156,825.00		155,589.38			07-Sep-2005		6.150%		NJ - 61.50%		Paid Off - 360		01-Feb-2005

2013730 1			85,000.00		84,441.61			08-Sep-2005		6.390%		WA - 50.00%		Paid Off - 360		01-Mar-2005

2016143 1			220,000.00		218,929.86			29-Sep-2005		7.950%		NJ - 78.57%		Paid Off - 360		01-Mar-2005

2019200 1			163,000.00		161,961.60			27-Sep-2005		6.550%		CA - 87.87%		Paid Off - 360		01-Mar-2005

2020217 1			215,000.00		213,997.97			29-Sep-2005		8.200%		FL - 43.88%		Paid Off - 360		01-Mar-2005

2021368 1			55,000.00		54,749.35			28-Sep-2005		8.250%		NJ - 68.75%		Paid Off - 360		01-Mar-2005

2024142 1			206,100.00		204,848.84			23-Sep-2005		6.800%		VA - 90.00%		Paid Off - 360		01-Mar-2005

2024224 2			285,720.00		285,720.00			15-Sep-2005		7.050%		MN - 80.00%		Paid Off - 360		01-Apr-2005

2026118 2			68,400.00		68,109.78			16-Sep-2005		7.850%		VA - 60.00%		Paid Off - 360		01-Apr-2005



Page 17 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

2028335 1			265,000.00		263,909.09			01-Sep-2005		8.750%		NJ - 70.86%		Paid Off - 360		01-Mar-2005


2029302 1			225,250.00		224,057.58			02-Sep-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Mar-2005

2031251 2			400,000.00		397,532.46			16-Sep-2005		7.050%		NM - 92.59%		Paid Off - 360		01-Mar-2005

2035993 2			385,700.00		383,469.64			26-Sep-2005		7.050%		IL - 95.00%		Paid Off - 360		01-Mar-2005

3024406 2			96,800.00		96,391.15			07-Sep-2005		8.625%		NC - 80.00%		Paid Off - 360		01-Mar-2005

3024407 2			174,750.00		173,989.91			22-Sep-2005		8.500%		MD - 75.00%		Paid Off - 360		01-Mar-2005

3024464 2			138,000.00		137,296.79			20-Sep-2005		8.375%		FL - 74.80%		Paid Off - 360		01-Feb-2005

3024596 2			163,100.00		161,999.60			28-Sep-2005		6.250%		VA - 70.00%		Paid Off - 360		01-Mar-2005

3024627 2			124,909.00		124,160.88			22-Sep-2005		7.625%		DC - 47.14%		Paid Off - 360		01-Feb-2005

3026083 2			272,000.00		270,934.07			07-Sep-2005		8.990%		ME - 85.00%		Paid Off - 360		01-Mar-2005

3026594 2			84,000.00		83,657.74			02-Sep-2005		8.800%		MO - 100.00%		Paid Off - 360		01-Mar-2005

3026597 2			56,950.00		56,759.84			06-Sep-2005		9.000%		IN - 85.00%		Paid Off - 360		01-Apr-2005

3029526 2			117,500.00		117,018.41			23-Sep-2005		9.500%		OH - 99.95%		Paid Off - 360		01-Feb-2005

3029542 2			252,000.00		250,810.06			29-Sep-2005		8.750%		MD - 63.80%		Paid Off - 360		01-Feb-2005

3029615 2			240,700.00		239,522.81			13-Sep-2005		8.125%		FL - 100.00%		Paid Off - 360		01-Mar-2005

3029717 2			177,600.00		176,484.78			22-Sep-2005		6.625%		CO - 60.00%		Paid Off - 360		01-Mar-2005

3029726 2			164,960.00		164,227.05			16-Sep-2005		8.375%		GA - 80.00%		Paid Off - 360		01-Mar-2005

3038582 2			159,900.00		159,301.96			15-Sep-2005		9.500%		GA - 100.00%		Paid Off - 360		01-Mar-2005

3038791 2			249,255.00		249,070.02			19-Sep-2005		7.500%		RI - 90.00%		Paid Off - 360		01-Apr-2005

3039611 2			121,500.00		120,977.11			20-Sep-2005		7.750%		VA - 90.00%		Paid Off - 360		01-Apr-2005

3040048 2			82,000.00		81,497.32			08-Sep-2005		6.750%		GA - 79.92%		Paid Off - 360		01-Mar-2005

3040094 2			330,650.00		328,875.31			29-Sep-2005		6.625%		AZ - 85.00%		Paid Off - 360		01-Apr-2005

3041737 2			255,440.00		254,243.26			19-Sep-2005		6.370%		GA - 80.00%		Paid Off - 360		01-May-2005

3041738 2			63,860.00		63,730.57			19-Sep-2005		10.490%		GA - 20.00%		Paid Off - 180		01-May-2005

3051585 2			87,000.00		86,723.52			01-Sep-2005		9.240%		WA - 20.00%		Paid Off - 180		01-Apr-2005

3051599 2			36,000.00		35,925.31			09-Sep-2005		11.250%		FL - 20.00%		Paid Off - 180		01-Apr-2005

3052155 2			150,350.00		150,350.00			27-Sep-2005		7.000%		FL - 80.00%		Paid Off - 360		01-Apr-2005

3052264 2			144,000.00		143,402.87			29-Sep-2005		7.000%		WV - 78.26%		Paid Off - 360		01-May-2005

3052276 2			345,000.00		344,799.40			27-Sep-2005		6.750%		CO - 61.06%		Paid Off - 360		01-May-2005

3052416 2			324,900.00		323,822.84			16-Sep-2005		8.125%		FL - 95.00%		Paid Off - 360		01-May-2005

3052505 2			360,000.00		358,892.78			13-Sep-2005		8.500%		MD - 76.60%		Paid Off - 360		01-May-2005

3055917 2			55,000.00		54,876.03			30-Sep-2005		9.990%		LA - 20.00%		Paid Off - 180		01-May-2005

3056138 2			84,500.00		84,171.33			07-Sep-2005		7.325%		AL - 67.87%		Paid Off - 360		01-May-2005

3056151 2			85,500.00		85,293.60			08-Sep-2005		9.690%		AL - 95.00%		Paid Off - 360		01-May-2005

3056165 2			143,100.00		143,100.00			22-Sep-2005		7.570%		MS - 90.00%		Paid Off - 360		01-May-2005

80027484 2			112,000.00		111,720.05			23-Sep-2005		8.400%		VA - 80.00%		Paid Off - 360		01-May-2005

1000039185 2			117,000.00		116,435.13			19-Sep-2005		10.250%		CA - 20.00%		Paid Off - 360		01-Nov-2004

1000050385 1			54,000.00		53,689.61			30-Sep-2005		9.400%		FL - 20.00%		Paid Off - 360		01-Nov-2004



Page 18 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

1000142189 1			204,000.00		202,809.99			29-Sep-2005		7.700%		CA - 76.98%		Paid Off - 360		01-Feb-2005


1000180949 1			228,750.00		227,855.46			27-Sep-2005		9.000%		VA - 75.00%		Paid Off - 360		01-Mar-2005

1000194355 2			332,500.00		330,448.12			16-Sep-2005		6.900%		NJ - 95.00%		Paid Off - 360		01-Mar-2005

1000210520 2			285,000.00		283,520.91			27-Sep-2005		7.600%		NJ - 95.00%		Paid Off - 360		01-Mar-2005

1000212386 2			488,000.00		484,227.50			02-Sep-2005		6.250%		CA - 88.73%		Paid Off - 360		01-Feb-2005

1000214555 1			342,000.00		342,000.00			16-Sep-2005		6.875%		CA - 82.41%		Paid Off - 360		01-Feb-2005

1000216492 1			262,400.00		262,400.00			01-Sep-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000220091 2			424,000.00		421,499.93			23-Sep-2005		6.950%		MI - 80.00%		Paid Off - 360		01-Mar-2005

1000220280 2			106,000.00		105,727.40			23-Sep-2005		10.990%		MI - 20.00%		Paid Off - 360		01-Mar-2005

1000220544 1			164,000.00		163,023.51			27-Sep-2005		6.900%		NV - 80.00%		Paid Off - 360		01-Mar-2005

1000221149 2			41,000.00		40,886.60			27-Sep-2005		10.650%		NV - 20.00%		Paid Off - 360		01-Mar-2005

1000222333 2			134,100.00		133,457.41			02-Sep-2005		8.000%		WA - 90.00%		Paid Off - 360		01-Mar-2005

1000222651 2			7,450.00		7,222.81			02-Sep-2005		12.500%		WA - 5.00%		Paid Off - 120		01-Mar-2005

1000223159 2			276,800.00		275,460.19			09-Sep-2005		7.950%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000236952 2			243,750.00		241,770.73			21-Sep-2005		5.990%		CA - 65.00%		Paid Off - 360		01-Feb-2005

1000241367 2			387,000.00		383,682.03			26-Sep-2005		5.700%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

1000258928 1			128,250.00		127,088.55			29-Sep-2005		6.050%		AZ - 95.00%		Paid Off - 360		01-Jan-2005

1000270771 1			132,600.00		131,920.88			08-Sep-2005		8.350%		FL - 85.00%		Paid Off - 360		01-Feb-2005

1000299117 2			367,650.00		364,927.14			09-Sep-2005		6.475%		NJ - 95.00%		Paid Off - 360		01-Feb-2005

1000352040 1			124,000.00		123,089.21			20-Sep-2005		5.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005

1000352086 2			31,000.00		30,730.38			20-Sep-2005		10.650%		FL - 20.00%		Paid Off - 240		01-Mar-2005

1000420949 2			41,000.00		40,617.36			27-Sep-2005		10.100%		HI - 20.00%		Paid Off - 240		01-Mar-2005

1000427657 1			53,910.00		53,665.59			29-Sep-2005		8.950%		OH - 90.00%		Paid Off - 360		01-Feb-2005

1000456535 1			117,600.00		116,919.97			23-Sep-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Mar-2005

1000459257 1			212,171.00		211,222.24			01-Sep-2005		8.350%		CA - 74.45%		Paid Off - 360		01-Mar-2005

1000461486 1			414,000.00		411,914.53			15-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005

1000483499 1			340,000.00		338,649.69			13-Sep-2005		8.925%		MD - 80.00%		Paid Off - 360		01-Mar-2005

1000492292 2			400,000.00		397,034.20			27-Sep-2005		5.750%		FL - 80.00%		Paid Off - 360		01-Mar-2005

1000506394 2			246,866.00		245,435.07			06-Sep-2005		7.038%		NV - 80.00%		Paid Off - 360		01-Mar-2005

1000510370 2			169,600.00		168,103.34			09-Sep-2005		5.550%		MD - 80.00%		Paid Off - 360		01-Feb-2005

1000563535 1			62,500.00		62,297.33			29-Sep-2005		9.900%		MI - 54.35%		Paid Off - 360		01-Mar-2005

1000565579 1			148,300.00		147,585.76			16-Sep-2005		7.975%		FL - 57.04%		Paid Off - 360		01-Mar-2005

1000594271 2			130,491.00		129,931.38			07-Sep-2005		8.550%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

1000598320 1			238,000.00		236,241.17			01-Sep-2005		5.990%		CA - 64.85%		Paid Off - 360		01-Mar-2005

1000598865 2			198,000.00		197,059.12			09-Sep-2005		10.250%		DC - 56.57%		Paid Off - 360		01-Mar-2005

1000598892 1			270,000.00		267,803.44			26-Sep-2005		5.250%		CA - 70.13%		Paid Off - 360		01-Mar-2005

1000605848 2			180,000.00		180,000.00			02-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000606222 2			45,000.00		44,483.89			02-Sep-2005		10.850%		CA - 20.00%		Paid Off - 240		01-Feb-2005



Page 19 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

1000617835 1			235,000.00		233,435.71			13-Sep-2005		6.950%		WI - 93.25%		Paid Off - 360		01-Mar-2005


1000623819 2			166,250.00		165,626.11			30-Sep-2005		9.200%		WA - 95.00%		Paid Off - 360		01-Mar-2005

1000635254 2			212,500.00		211,032.64			29-Sep-2005		6.500%		OR - 85.00%		Paid Off - 360		01-Mar-2005

1000638493 1			159,000.00		157,196.51			14-Sep-2005		7.250%		NJ - 44.79%		Paid Off - 240		01-Apr-2005

1000639777 2			263,500.00		262,198.87			30-Sep-2005		7.850%		CA - 85.00%		Paid Off - 360		01-Mar-2005

1000659175 1			58,000.00		57,815.40			02-Sep-2005		9.990%		CA - 20.00%		Paid Off - 360		01-Mar-2005

1000666700 1			224,000.00		222,744.40			06-Sep-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000671589 1			88,200.00		87,836.93			01-Sep-2005		8.750%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

1000686582 1			267,750.00		265,977.70			23-Sep-2005		6.350%		FL - 85.00%		Paid Off - 360		01-Mar-2005

1000697892 2			180,000.00		180,000.00			20-Sep-2005		6.650%		OR - 80.00%		Paid Off - 360		01-Mar-2005

1000698034 2			72,800.00		72,585.65			09-Sep-2005		11.100%		NY - 20.00%		Paid Off - 360		01-Apr-2005

1000698846 1			148,000.00		147,185.03			08-Sep-2005		7.300%		MD - 80.00%		Paid Off - 360		01-Mar-2005

1000702127 1			213,000.00		213,000.00			06-Sep-2005		7.950%		CA - 87.30%		Paid Off - 360		01-Mar-2005

1000703484 1			264,000.00		262,649.91			23-Sep-2005		7.675%		CA - 75.00%		Paid Off - 360		01-Mar-2005

1000706141 2			287,960.00		286,107.84			19-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000706524 1			83,000.00		82,734.56			15-Sep-2005		10.000%		CA - 20.00%		Paid Off - 360		01-Mar-2005

1000737313 2			222,000.00		222,000.00			08-Sep-2005		6.700%		CA - 77.90%		Paid Off - 360		01-Feb-2005

1000737876 2			80,000.00		79,761.77			14-Sep-2005		10.950%		CA - 34.78%		Paid Off - 360		01-Feb-2005

1000756239 2			456,000.00		456,000.00			23-Sep-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000757675 1			288,000.00		285,962.38			28-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000763016 1			246,500.00		245,060.56			06-Sep-2005		7.000%		CA - 85.00%		Paid Off - 360		01-Mar-2005

1000763604 1			180,000.00		179,114.77			26-Sep-2005		7.975%		NJ - 78.26%		Paid Off - 360		01-Mar-2005

1000769243 1			116,000.00		115,309.32			29-Sep-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-Mar-2005

1000786082 2			101,250.00		100,754.75			01-Sep-2005		7.900%		MI - 75.00%		Paid Off - 360		01-Mar-2005

1000790647 2			164,000.00		162,984.97			01-Sep-2005		6.700%		RI - 80.00%		Paid Off - 360		01-Mar-2005

1000792324 1			129,000.00		128,623.62			27-Sep-2005		10.400%		CA - 75.00%		Paid Off - 360		01-Mar-2005

1000832139 2			276,000.00		276,000.00			01-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000847524 1			52,500.00		52,293.05			21-Sep-2005		8.990%		WA - 15.00%		Paid Off - 360		01-Mar-2005

1000858076 2			288,000.00		288,000.00			01-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000858986 1			140,000.00		139,421.10			27-Sep-2005		8.750%		MS - 80.00%		Paid Off - 360		01-Mar-2005

1000860946 2			208,000.00		206,761.56			20-Sep-2005		6.900%		MD - 80.00%		Paid Off - 360		01-Mar-2005

1000861142 2			52,000.00		51,865.11			23-Sep-2005		10.950%		MD - 20.00%		Paid Off - 360		01-Mar-2005

1000885992 2			391,920.00		391,920.00			20-Sep-2005		5.500%		CO - 80.00%		Paid Off - 360		01-Apr-2005

1000888819 2			40,168.00		40,089.05			28-Sep-2005		11.500%		UT - 20.00%		Paid Off - 360		01-Apr-2005

1200017244 2			169,600.00		168,462.63			16-Sep-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1200017255 2			42,400.00		42,271.67			16-Sep-2005		10.875%		CA - 100.00%		Paid Off - 180		01-Feb-2005

1200017278 2			251,992.00		250,187.27			22-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1200017281 1			62,998.00		62,789.21			23-Sep-2005		10.450%		CA - 100.00%		Paid Off - 180		01-Feb-2005



Page 20 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

1200017760 2			246,400.00		244,652.25			23-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005


1200017767 2			61,600.00		61,412.60			23-Sep-2005		10.850%		CA - 100.00%		Paid Off - 180		01-Feb-2005

1323015091 2			370,000.00		370,000.00			09-Sep-2005		5.800%		CA - 82.22%		Paid Off - 360		01-Feb-2005

2000016154 1			291,750.00		290,081.58			02-Sep-2005		7.800%		NV - 75.00%		Paid Off - 360		01-Feb-2005

2000016421 1			221,750.00		219,462.05			21-Sep-2005		6.000%		CA - 73.92%		Paid Off - 360		01-Feb-2005

2000016526 2			242,400.00		240,490.26			26-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005

2000016527 1			60,600.00		60,416.57			26-Sep-2005		10.875%		CA - 100.00%		Paid Off - 180		01-Feb-2005

2000016633 1			194,600.00		193,360.66			22-Sep-2005		7.500%		CA - 70.00%		Paid Off - 360		01-Feb-2005

2000016735 1			197,000.00		195,561.78			21-Sep-2005		6.550%		CA - 54.72%		Paid Off - 360		01-Feb-2005

2000016811 2			256,000.00		255,995.33			21-Sep-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Feb-2005

2000016819 1			182,750.00		181,524.44			28-Sep-2005		6.990%		CA - 85.00%		Paid Off - 360		01-Feb-2005

2000016826 1			64,000.00		63,801.07			21-Sep-2005		10.750%		CA - 100.00%		Paid Off - 180		01-Feb-2005

2000016996 2			373,500.00		370,467.07			28-Sep-2005		5.990%		CA - 90.00%		Paid Off - 360		01-Feb-2005

2000017154 1			29,000.00		28,909.87			28-Sep-2005		10.750%		CA - 100.00%		Paid Off - 180		01-Feb-2005

2000017165 2			196,000.00		195,999.99			29-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005

2000017170 1			49,000.00		48,837.59			29-Sep-2005		10.450%		CA - 100.00%		Paid Off - 180		01-Feb-2005

2000017274 2			392,000.00		391,999.99			20-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005

2000017282 1			98,000.00		97,703.42			20-Sep-2005		10.875%		CA - 100.00%		Paid Off - 180		01-Feb-2005

2000017328 1			210,000.00		208,591.22			16-Sep-2005		6.990%		CA - 75.00%		Paid Off - 360		01-Feb-2005

2000017391 2			205,000.00		205,000.00			15-Sep-2005		6.975%		CA - 75.93%		Paid Off - 360		01-Feb-2005

2000017417 1			73,800.00		73,542.12			16-Sep-2005		10.200%		CA - 100.00%		Paid Off - 180		01-Feb-2005

2000022084 1			242,250.00		242,249.36			27-Sep-2005		6.500%		CA - 82.96%		Paid Off - 360		01-May-2005

5000129494 2			384,000.00		381,864.69			22-Sep-2005		7.250%		MA - 80.00%		Paid Off - 360		01-Mar-2005

5000129569 2			279,200.00		277,507.86			28-Sep-2005		7.500%		WI - 80.00%		Paid Off - 360		01-Feb-2005

5000129696 2			69,800.00		67,200.68			28-Sep-2005		11.400%		WI - 20.00%		Paid Off - 120		01-Feb-2005

5000133555 2			51,000.00		50,781.45			19-Sep-2005		9.150%		MO - 75.00%		Paid Off - 360		01-Mar-2005

6000125685 1			124,200.00		124,197.57			15-Sep-2005		6.350%		SC - 90.00%		Paid Off - 360		01-Jan-2005

6000130633 1			146,258.00		145,521.20			08-Sep-2005		7.750%		NJ - 80.00%		Paid Off - 360		01-Mar-2005

6000130825 1			116,000.00		115,497.51			02-Sep-2005		8.500%		NJ - 80.00%		Paid Off - 360		01-Mar-2005

6000130933 2			36,564.00		36,477.91			08-Sep-2005		11.400%		NJ - 20.00%		Paid Off - 360		01-Mar-2005

6000131044 2			229,600.00		229,600.00			06-Sep-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Feb-2005

6000132565 1			166,500.00		165,842.07			08-Sep-2005		8.950%		FL - 75.00%		Paid Off - 360		01-Mar-2005

6000133400 1			123,200.00		122,887.25			#######		11.050%		FL - 70.00%		Paid Off - 360		01-Mar-2005

6000133666 2			128,000.00		127,302.06			21-Sep-2005		7.350%		FL - 80.00%		Paid Off - 360		01-Mar-2005

6000133791 2			32,000.00		31,720.73			21-Sep-2005		10.625%		FL - 20.00%		Paid Off - 240		01-Mar-2005

6000134661 2			272,000.00		270,709.60			09-Sep-2005		8.050%		MA - 80.00%		Paid Off - 360		01-Mar-2005

6000134838 2			68,000.00		67,874.98			09-Sep-2005		12.525%		MA - 20.00%		Paid Off - 360		01-Mar-2005

6000135431 1			102,500.00		101,907.21			20-Sep-2005		7.050%		FL - 68.33%		Paid Off - 360		01-Mar-2005



Page 21 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

6000136140 2			157,500.00		156,525.18			20-Sep-2005		6.700%		FL - 64.95%		Paid Off - 360		01-Mar-2005


6000136885 2			224,100.00		222,352.90			19-Sep-2005		8.550%		FL - 90.00%		Paid Off - 360		01-Mar-2005

7000122397 1			229,600.00		228,703.24			02-Sep-2005		10.250%		VA - 70.00%		Paid Off - 360		01-Jan-2005

7000126797 2			212,000.00		210,442.80			16-Sep-2005		5.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005

7000127616 1			53,000.00		52,813.07			16-Sep-2005		9.500%		FL - 20.00%		Paid Off - 360		01-Mar-2005

7000127674 1			222,750.00		221,499.10			02-Sep-2005		7.200%		NJ - 75.00%		Paid Off - 360		01-Mar-2005

7000129658 1			315,000.00		312,993.28			21-Sep-2005		6.550%		CA - 63.00%		Paid Off - 360		01-Mar-2005

7000129990 1			308,750.00		308,037.57			01-Sep-2005		11.490%		CA - 65.00%		Paid Off - 360		01-Mar-2005

7000131541 1			123,250.00		122,591.08			06-Sep-2005		7.450%		MD - 85.00%		Paid Off - 360		01-Mar-2005

7000131592 1			313,600.00		311,764.47			29-Sep-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Mar-2005

7000131818 1			133,700.00		133,270.96			06-Sep-2005		9.950%		MN - 70.00%		Paid Off - 360		01-Mar-2005

7000131914 1			324,000.00		321,975.29			01-Sep-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Mar-2005

8000028482 1			119,000.00		118,609.98			22-Sep-2005		9.850%		NY - 34.49%		Paid Off - 360		01-Mar-2005

8000029665 1			142,000.00		141,233.35			09-Sep-2005		7.400%		NJ - 73.96%		Paid Off - 360		01-Mar-2005

8000032271 2			302,600.00		302,600.00			19-Sep-2005		6.990%		NJ - 89.00%		Paid Off - 360		01-Mar-2005

8000034912 1			257,500.00		257,300.00			12-Sep-2005		6.100%		RI - 93.64%		Paid Off - 360		01-Mar-2005

8000035139 1			240,000.00		239,032.05			12-Sep-2005		8.850%		NJ - 80.00%		Paid Off - 360		01-Mar-2005

8000035867 1			212,000.00		210,821.10			09-Sep-2005		7.250%		NJ - 79.40%		Paid Off - 360		01-Mar-2005

1907143 2			400,000.00		395,986.54			30-Sep-2005		5.500%		HI - 80.00%		Repur/Subs - 360		01-Jan-2005

1940569 1			351,000.00		348,040.50			30-Sep-2005		6.990%		MI - 90.00%		Repur/Subs - 360		01-Dec-2004

1958504 2			305,600.00		302,617.72			30-Sep-2005		5.650%		CA - 80.00%		Repur/Subs - 360		01-Jan-2005

1978371 1			91,200.00		90,860.56			30-Sep-2005		9.900%		TX - 80.00%		Repur/Subs - 360		01-Feb-2005

1999000 1			94,050.00		93,495.41			30-Sep-2005		6.950%		CO - 90.00%		Repur/Subs - 360		01-Mar-2005

2008752 2			68,200.00		67,910.52			30-Sep-2005		8.600%		TX - 55.00%		Repur/Subs - 360		01-Mar-2005

2008979 1			70,148.00		69,889.75			30-Sep-2005		9.300%		TX - 80.00%		Repur/Subs - 360		01-Mar-2005

2011626 1			131,300.00		130,603.60			30-Sep-2005		7.490%		MT - 73.76%		Repur/Subs - 360		01-Mar-2005

2018869 2			385,000.00		382,662.80			30-Sep-2005		6.800%		NJ - 82.80%		Repur/Subs - 360		01-Mar-2005

2022436 1			62,400.00		62,193.93			30-Sep-2005		9.825%		MO - 80.00%		Repur/Subs - 360		01-Mar-2005

2023309 1			56,700.00		56,466.59			30-Sep-2005		8.750%		TX - 90.00%		Repur/Subs - 360		01-Mar-2005

2023373 1			117,000.00		116,329.98			30-Sep-2005		7.100%		TX - 90.00%		Repur/Subs - 360		01-Mar-2005

2030992 1			55,500.00		55,302.41			30-Sep-2005		10.150%		IL - 75.00%		Repur/Subs - 360		01-Mar-2005

2031274 2			93,750.00		93,493.18			30-Sep-2005		9.950%		TX - 75.00%		Repur/Subs - 360		01-Apr-2005

2031913 1			92,000.00		91,536.57			30-Sep-2005		7.750%		MI - 78.63%		Repur/Subs - 360		01-Mar-2005

2038881 2			52,700.00		52,449.94			30-Sep-2005		8.050%		OH - 85.00%		Repur/Subs - 360		01-Mar-2005

1000225688 2			588,000.00		583,428.75			30-Sep-2005		6.850%		MI - 80.00%		Repur/Subs - 360		01-Jan-2005

1000442747 1			140,000.00		139,458.05			30-Sep-2005		9.050%		CA - 71.80%		Repur/Subs - 360		01-Mar-2005

1000494469 1			139,821.00		138,455.74			30-Sep-2005		5.700%		NV - 80.00%		Repur/Subs - 360		01-Feb-2005

1000503921 2			50,800.00		50,560.07			30-Sep-2005		8.750%		TX - 80.00%		Repur/Subs - 360		01-Feb-2005



Page 22 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

1000509480 1			92,000.00		91,430.59			30-Sep-2005		6.700%		AL - 80.00%		Repur/Subs - 360		01-Mar-2005


1000516533 1			90,000.00		89,431.93			30-Sep-2005		7.300%		OR - 75.00%		Repur/Subs - 360		01-Feb-2005

1000559880 2			52,700.00		52,512.77			30-Sep-2005		8.700%		PA - 85.00%		Repur/Subs - 360		01-Apr-2005

1000563759 1			159,000.00		157,957.52			30-Sep-2005		6.400%		PA - 63.60%		Repur/Subs - 360		01-Mar-2005

1000564482 1			160,000.00		159,085.06			30-Sep-2005		7.800%		IL - 78.05%		Repur/Subs - 360		01-Feb-2005

1000703910 1			80,800.00		80,363.20			30-Sep-2005		7.400%		MN - 80.00%		Repur/Subs - 360		01-Mar-2005

1000709095 1			175,750.00		175,022.81			30-Sep-2005		8.725%		NJ - 95.00%		Repur/Subs - 360		01-Mar-2005

1000759370 1			124,800.00		123,973.86			30-Sep-2005		6.350%		CO - 80.00%		Repur/Subs - 360		01-Mar-2005

1000768752 1			140,000.00		139,536.31			30-Sep-2005		9.800%		TX - 20.00%		Repur/Subs - 360		01-Mar-2005

1000768896 2			325,000.00		320,789.25			30-Sep-2005		8.150%		CA - 65.00%		Repur/Subs - 360		01-Mar-2005



TOTAL			42,534,091.00		42,321,289.34



Page 23 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current




Number of Loans Liquidated										1		1		2
Collateral Principal Realized Loss/(Gain) Amount										13,026.29		23,269.05		36,295.34
Collateral Interest Realized Loss/(Gain) Amount										0.00		990.20		990.20
Net Liquidation Proceeds										96,878.37		(990.20)		95,888.17

Cumulative




Number of Loans Liquidated										1		1		2
Collateral Realized Loss/(Gain) Amount										13,026.29		23,269.05		36,295.34
Net Liquidation Proceeds										96,878.37		0.00		96,878.37










Page 24 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

October 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



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


CDR										0.16%		0.07%		0.13%
3 Months Avg CDR										0.05%		0.02%		0.04%
12 Months Avg CDR										0.04%		0.02%		0.03%
Avg CDR Since Cut-off										0.04%		0.02%		0.03%


SDA										1.04%		0.45%		0.84%
3 Months Avg SDA Approximation										0.40%		0.17%		0.32%
12 Months Avg SDA Approximation										0.32%		0.14%		0.26%
Avg SDA Since Cut-off Approximation										0.32%		0.14%		0.26%


Loss Severity Approximation for Current Period										11.85%		100.00%		27.25%
3 Months Avg Loss Severity Approximation										3.95%		33.33%		9.08%
12 Months Avg Loss Severity Approximation										2.96%		25.00%		6.81%
Avg Loss Severity Approximation Since Cut-off										2.96%		25.00%		6.81%












Page 25 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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 26 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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)

1888223 1
			9.800%		TX - 20.00%		240		23,269.05				24,259.25		0.00

3024576 2			9.000%		GA - 80.00%		360		109,904.66				13,026.29		0.00


TOTAL									133,173.71			37,285.54		0.00



Page 27 of 28
GSAMP Trust 2005-HE3

Asset Backed Certificates

2005-HE3

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

										Group 2		Group 1		Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) in effect (0=No ,								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						Balances 60+ days includes Bankruptcy and Foreclosure								67,470,254.73
						Ending Balance								1,148,062,535.07
						Senior Enhancement Percentage								26.1100%
						Cumulative Loss Percentage								0.0028%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

										Group 2		Group 1		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														0.0000
Basis Risk CarryForward Amount Unpaid														0.0000






Page 28 of 28

GSAMP Trust 2005-HE3 8-K