
                                     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
                  Trust Agreement, dated as May 1, 2005, providing
                        for the issuance of GSAMP Trust 2005-S2
                  Mortgage Pass-Through Certificates Series 2005-S2)
                  (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-19                          13-3387389
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        10004
          (Address of principal executive offices)     (Zip Code)


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     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-S2

Asset Backed Certificates

2005-S2

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					29
										11. Realized Loss Detail Report					32
				Servicer(s)
										12. Triggers and Adj. Cert. Report					33
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					34



				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					34


				Dates						Contacts

				Cut-Off Date:			May 01, 2005			Hang Luu
				Close Date:			May 13, 2005			Administrator
				First Distribution Date:			June 27, 2005			(714) 247-6000
										hang-thai.luu@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			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 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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	FLT, STEP	$	315,407,000.00		195,273,934.21		628,748.27		26,205,620.87		26,834,369.14		0.00		0.00		169,068,313.34

M-1	MEZ, FLT, S	$	38,966,000.00		38,966,000.00		134,246.24		0.00		134,246.24		0.00		0.00		38,966,000.00
M-2	MEZ, FLT, S	$	28,359,000.00		28,359,000.00		102,724.96		0.00		102,724.96		0.00		0.00		28,359,000.00
M-3	MEZ, FLT, S	$	11,040,000.00		11,040,000.00		40,878.92		0.00		40,878.92		0.00		0.00		11,040,000.00
M-4	MEZ, FLT, S	$	8,226,000.00		8,226,000.00		40,071.94		0.00		40,071.94		0.00		0.00		8,226,000.00
B-1	SUB	$	8,443,000.00		8,443,000.00		41,811.00		0.00		41,811.00		0.00		0.00		8,443,000.00
B-2	SUB	$	8,659,000.00		8,659,000.00		46,449.84		0.00		46,449.84		0.00		0.00		8,659,000.00
B-3	SUB	$	6,494,000.00		6,494,000.00		35,149.68		0.00		35,149.68		0.00		0.00		6,494,000.00
X	EXE	$	7,360,843.11		12,152,269.03		0.00		0.00		0.00		0.00		1,138,694.15		13,290,963.18
X-1	EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	EXE	$	0.00		0.00		26,239.17		0.00		26,239.17		0.00		0.00		0.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			432,954,843.11		317,613,203.24		1,096,320.02		26,205,620.87		27,301,940.89		0.00		1,138,694.15		292,546,276.52





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	09/26/05		10/24/05		A-Act/360		36242D3D3		315,407,000.00		619.117313		1.993451		83.085096		85.078547	536.032217
M-1	09/26/05		10/24/05		A-Act/360		36242D3E1		38,966,000.00		1,000.000000		3.445215		0.000000		3.445215	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		36242D3F8		28,359,000.00		1,000.000000		3.622305		0.000000		3.622305	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		36242D3G6		11,040,000.00		1,000.000000		3.702801		0.000000		3.702801	1,000.000000
M-4	09/01/05		09/30/05		A-30/360		36242D3H4		8,226,000.00		1,000.000000		4.871376		0.000000		4.871376	1,000.000000
B-1	09/01/05		09/30/05		A-30/360		36242D3J0		8,443,000.00		1,000.000000		4.952150		0.000000		4.952150	1,000.000000
B-2	09/01/05		09/30/05		A-30/360		36242D3K7		8,659,000.00		1,000.000000		5.364342		0.000000		5.364342	1,000.000000
B-3	09/01/05		09/30/05		A-30/360		36242D3L5		6,494,000.00		1,000.000000		5.412639		0.000000		5.412639	1,000.000000
X	09/01/05		09/30/05		A-30/360		36242D3N1		7,360,843.11		1,650.934390		0.000000		0.000000		0.000000	1,805.630548
X-1	09/01/05		09/30/05		A-30/360		36242D3Q4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	09/01/05		09/30/05		36242D3M3		0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R	09/01/05		09/30/05		36242D3P6		0.00		0.000000		0.000000		0.000000		0.000000		0.000000





Page 2 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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	315,407,000.00		4,276,872.42		143,617,700.22		2,720,986.44		146,338,686.66		150,615,559.08		0.00		0.00		169,068,313.34
M-1	38,966,000.00		693,508.63		0.00		0.00		0.00		693,508.63		0.00		0.00		38,966,000.00
M-2	28,359,000.00		533,312.73		0.00		0.00		0.00		533,312.73		0.00		0.00		28,359,000.00
M-3	11,040,000.00		212,673.87		0.00		0.00		0.00		212,673.87		0.00		0.00		11,040,000.00
M-4	8,226,000.00		200,427.82		0.00		0.00		0.00		200,427.82		0.00		0.00		8,226,000.00
B-1	8,443,000.00		209,126.06		0.00		0.00		0.00		209,126.06		0.00		0.00		8,443,000.00
B-2	8,659,000.00		232,328.18		0.00		0.00		0.00		232,328.18		0.00		0.00		8,659,000.00
B-3	6,494,000.00		175,808.17		0.00		0.00		0.00		175,808.17		0.00		0.00		6,494,000.00
X	7,360,843.11		1,596,917.79		-5,826,454.28		-103,665.79		0.00		1,596,917.79		0.00		5,930,120.07		13,290,963.18
X-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		103,523.57		0.00		0.00		0.00		103,523.57		0.00		0.00		0.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total	432,954,843.11		8,234,499.24		137,791,245.94		2,617,320.65		146,338,686.66		154,573,185.90		0.00		5,930,120.07		292,546,276.52


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	4.00000%		195,273,934.21		629,216.01		467.74		0.00		0.00		628,748.27		628,748.27		0.00
M-1	4.28000%		38,966,000.00		134,346.11		99.87		0.00		0.00		134,246.24		134,246.24		0.00
M-2	4.50000%		28,359,000.00		102,801.38		76.42		0.00		0.00		102,724.96		102,724.96		0.00
M-3	4.60000%		11,040,000.00		40,909.33		30.41		0.00		0.00		40,878.92		40,878.92		0.00
M-4	5.85000%		8,226,000.00		40,101.75		29.81		0.00		0.00		40,071.94		40,071.94		0.00
B-1	5.94700%		8,443,000.00		41,842.10		31.10		0.00		0.00		41,811.00		41,811.00		0.00
B-2	6.44200%		8,659,000.00		46,484.40		34.56		0.00		0.00		46,449.84		46,449.84		0.00
B-3	6.50000%		6,494,000.00		35,175.83		26.15		0.00		0.00		35,149.68		35,149.68		0.00
X	112.44262%		12,152,269.03		0.00		0.00		0.00		0.00		0.00		1,138,694.15		0.00
X-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		26,239.17		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00



Total			317,613,203.24		1,070,876.91		796.06		0.00		0.00		1,070,080.85		2,235,014.17		0.00



Page 3 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Collection Account Report
SUMMARY

														Total
Principal Collections														24,816,507.58
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														24,816,507.58
Interest Collections														2,502,178.45
Interest Withdrawals														-13,532.42
Interest Other Accounts														26,239.17
Interest Fees														-29,451.89
TOTAL NET INTEREST														2,485,433.31
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														27,301,940.89



PRINCIPAL - COLLECTIONS

															Total
Scheduled Principal Received															448,007.10
Prepayments In Full															24,258,788.65
Curtailments															62,285.53
Liquidations															297,845.44
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-250,419.14
Delinquent Principal															-379,182.73
Advanced Principal															379,182.73
TOTAL PRINCIPAL COLLECTED															24,816,507.58


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution

INTEREST - COLLECTIONS

														Total
Scheduled Interest														2,620,909.43
Liquidation Interest														2,533.56
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-796.06
Prepayment Interest Shortfalls														-101,331.24
Compensating Interest														101,331.24
Delinquent Interest														-2,074,929.69
Interest Advanced														1,954,461.20
TOTAL INTEREST COLLECTED														2,502,178.45


INTEREST - WITHDRAWALS

														Total
Nonrecoverable Advances
Servicer Expenses
TOTAL INTEREST WITHDRAWALS														13,532.42



INTEREST - OTHER ACCOUNTS

														Total
Prepayment Charges														26,239.17
TOTAL INTEREST OTHER ACCOUNTS														26,239.17



INTEREST - FEES

														Total
Current Servicing Fees														28,022.63
Current Trustee Fees														1,429.26
TOTAL INTEREST OTHER FEES														29,451.89




Page 5 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


Net WAC Rate Carryover Reserve Account

Begining Balance						0.00
Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Ending Balance						0.00


RESERVE

Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Releases						0.00




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

														Total
Overcollateralization Amount														13,290,963.18
Overcollateralization Target Amount														23,812,516.37
Overcollateralization Deficiency Amount														10,521,553.19
Overcollateralization Release Amount														0.00



Page 6 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														8,939
Prior														6,891
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-434
Repurchases														-0
Liquidations														-7
Current														6,450
Principal Balance:


Original														432,954,843.11
Prior														317,613,203.24
Prefunding														0.00
Scheduled Principal														-448,007.10
Partial Prepayments														-62,285.53
Full Voluntary Prepayments														-24,258,788.65
Repurchases														-0.00
Liquidations														-297,845.44
Current														292,546,276.52





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution

CHARACTERISTICS

														Total
Weighted Average Coupon Original														9.94228%
Weighted Average Coupon Prior														9.92323%
Weighted Average Coupon Current														9.91995%
Weighted Average Months to Maturity Original														237
Weighted Average Months to Maturity Prior														235
Weighted Average Months to Maturity Current														234
Weighted Avg Remaining Amortization Term Original														237
Weighted Avg Remaining Amortization Term Prior														235
Weighted Avg Remaining Amortization Term Current														234
Weighted Average Seasoning Original														12.50
Weighted Average Seasoning Prior														15.41
Weighted Average Seasoning Current														16.40









Page 8 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution

ARM CHARACTERISTICS

														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														28,022.63
Delinquent Servicing Fees														103,475.55
TOTAL SERVICING FEES														131,498.18


Compensating Interest														-101,331.24
Delinquent Servicing Fees														-103,475.55
COLLECTED SERVICING FEES														-73,308.60


Aggregate Advances with respect to this Distribution														2,333,643.93





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.830000%

Next LIBOR Rate														0.000000%




Page 9 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,770,322.67		1,464,438.08		588,622.73		5,823,383.48
			% Balance				1.29%		0.50%		0.20%		1.99%
			# Loans				87		35		10		132
			% # Loans				1.35%		0.54%		0.16%		2.05%
	FORECLOSURE		Balance		0.00		70,379.71		149,267.89		2,726,972.88		2,946,620.48
			% Balance		0.00%		0.02%		0.05%		0.93%		1.01%
			# Loans		0		1		3		56		60
			% # Loans		0.00%		0.02%		0.05%		0.87%		0.93%
	BANKRUPTCY		Balance		2,410,029.57		533,226.39		159,195.00		361,231.96		3,463,682.92
			% Balance		0.82%		0.18%		0.05%		0.12%		1.18%
			# Loans		58		12		6		10		86
			% # Loans		0.90%		0.19%		0.09%		0.16%		1.33%
	REO		Balance		0.00		0.00		0.00		11,234.53		11,234.53
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		2,410,029.57		4,373,928.77		1,772,900.97		3,688,062.10		12,244,921.41
			% Balance		0.82%		1.50%		0.61%		1.26%		4.19%
			# Loans		58		100		44		77		279
			% # Loans		0.90%		1.55%		0.68%		1.19%		4.33%









Page 10 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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
6302959 1
			11,600.00		11,234.53		01-Mar-2005		8.500%		TN - 100.00%		180		01-Oct-2004



TOTAL			11,600.00		11,234.53


Page 11 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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
6152672 1
			88,000.00		85,913.87		01-Apr-2005		11.500%		NY - 100.00%		240		01-Mar-2004

6212541 1			81,000.00		78,901.52		01-Jun-2005		10.990%		CA - 100.00%		240		01-Mar-2004
6214942 1			19,800.00		19,286.47		01-Jan-2005		10.990%		UT - 100.00%		240		01-Apr-2004
6216527 1			37,400.00		36,299.98		01-Mar-2005		9.750%		CO - 100.00%		240		01-Mar-2004
6217284 1			54,000.00		52,497.55		01-Apr-2005		9.750%		CA - 100.00%		240		01-Apr-2004
6218906 1			31,800.00		30,906.90		01-Mar-2005		9.990%		CO - 100.00%		240		01-Apr-2004
6222288 1			32,000.00		31,209.87		01-Apr-2005		9.750%		GA - 100.00%		240		01-Apr-2004
6222337 1			42,000.00		40,941.53		01-Mar-2005		10.750%		IL - 100.00%		240		01-Apr-2004
6222961 1			30,000.00		28,607.84		01-Feb-2005		10.750%		FL - 100.00%		180		01-Apr-2004
6224554 1			78,000.00		74,376.69		01-May-2005		9.500%		TX - 100.00%		180		01-May-2004
6228113 1			38,000.00		36,070.08		01-May-2005		8.250%		TN - 92.54%		180		01-Jun-2004
6229354 1			25,000.00		24,382.78		01-May-2005		9.750%		GA - 100.00%		240		01-May-2004
6231494 1			35,000.00		33,288.00		01-May-2005		10.750%		KY - 100.00%		180		01-May-2004
6233168 1			14,695.00		14,342.60		01-Apr-2005		9.990%		WY - 99.93%		240		01-May-2004
6233481 1			34,580.00		33,725.31		01-Apr-2005		9.750%		CO - 100.00%		240		01-Jun-2004
6236297 1			66,800.00		65,079.53		01-Apr-2005		9.750%		CO - 100.00%		240		01-May-2004
6240531 1			87,000.00		84,969.12		01-Feb-2005		9.750%		UT - 95.00%		240		01-Jun-2004
6240619 1			35,020.00		34,255.23		01-Apr-2005		10.250%		WA - 100.00%		240		01-Jun-2004
6241961 1			30,200.00		29,454.27		01-Jun-2005		9.750%		UT - 100.00%		240		01-Jun-2004
6242882 1			69,000.00		67,776.98		01-Mar-2005		10.750%		NJ - 100.00%		240		01-Jul-2004
6242921 1			72,000.00		70,584.95		01-Jan-2005		10.750%		OR - 100.00%		240		01-Jun-2004
6244071 1			31,600.00		30,866.35		01-Mar-2005		10.250%		CO - 100.00%		240		01-Jun-2004
6247804 1			46,600.00		45,715.77		01-Apr-2005		10.990%		NC - 100.00%		240		01-Jul-2004
6248367 1			120,000.00		117,590.21		01-Apr-2005		9.750%		TX - 100.00%		240		01-Jul-2004
6248829 1			26,937.00		26,331.56		01-Mar-2005		9.990%		TX - 99.99%		240		01-Jun-2004
6250387 1			22,000.00		21,563.49		01-Apr-2005		10.990%		NC - 100.00%		240		01-Jul-2004
6251911 1			30,160.00		29,673.96		01-Mar-2005		11.500%		OR - 100.00%		240		01-Jul-2004
6252124 1			17,500.00		17,148.42		01-Feb-2005		9.750%		MO - 100.00%		240		01-Jul-2004
6252316 1			72,000.00		70,379.71		01-Jul-2005		9.990%		TX - 100.00%		240		01-Jul-2004
6255509 1			31,920.00		31,329.16		01-Jan-2005		10.990%		IN - 99.75%		240		01-Jul-2004
6256269 1			28,900.00		28,293.86		01-Feb-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6258079 1			54,000.00		53,063.05		01-May-2005		11.500%		CO - 100.00%		240		01-Jul-2004
6258210 1			87,000.00		85,061.69		01-Apr-2005		9.500%		NY - 100.00%		240		01-Aug-2004
6260256 1			39,000.00		38,183.75		01-May-2005		9.750%		GA - 100.00%		240		01-Aug-2004
6260510 1			26,160.00		25,572.19		01-May-2005		9.990%		TX - 100.00%		240		01-Jul-2004
6260705 1			19,980.00		19,022.48		01-May-2005		8.000%		TN - 100.00%		180		01-Aug-2004
6261121 1			39,398.00		38,811.26		01-Mar-2005		11.500%		NC - 100.00%		240		01-Aug-2004
6261305 1			31,790.00		31,151.51		01-May-2005		9.750%		CO - 99.99%		240		01-Aug-2004
6261617 1			32,400.00		31,631.82		01-May-2005		8.990%		CO - 100.00%		240		01-Aug-2004
6261775 1			34,500.00		33,754.61		01-May-2005		9.750%		CA - 98.15%		240		01-Aug-2004
6263855 1			60,000.00		58,885.64		01-Feb-2005		9.750%		CO - 100.00%		240		01-Aug-2004
6264960 1			111,000.00		108,669.70		01-Feb-2005		8.750%		CA - 100.00%		240		01-Aug-2004
6265461 1			100,000.00		97,559.55		01-May-2005		8.750%		CO - 95.00%		240		01-Aug-2004
6266376 1			100,000.00		98,175.98		01-Jan-2005		9.990%		IL - 100.00%		240		01-Aug-2004
6267018 1			30,000.00		29,442.82		01-Jan-2005		9.750%		CO - 100.00%		240		01-Aug-2004
6268110 1			35,000.00		34,311.77		01-Jan-2005		9.500%		CO - 100.00%		240		01-Aug-2004
6269347 1			32,500.00		31,967.54		01-Feb-2005		10.750%		SC - 100.00%		240		01-Aug-2004
6269623 1			39,000.00		38,357.86		01-Mar-2005		10.990%		CO - 100.00%		240		01-Aug-2004
6269832 1			79,800.00		78,313.36		01-Jan-2005		10.750%		CA - 100.00%		240		01-Aug-2004


Page 12 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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
6270031 1
			85,600.00		83,881.01		01-May-2005		9.750%		TX - 100.00%		240		01-Sep-2004

6270520 1			63,800.00		62,497.01		01-Apr-2005		9.750%		OR - 100.00%		240		01-Aug-2004
6271057 1			53,600.00		52,604.46		01-Jan-2005		9.750%		WA - 100.00%		240		01-Aug-2004
6271086 1			37,400.00		36,756.83		01-Apr-2005		10.990%		OR - 100.00%		240		01-Aug-2004
6275553 1			32,970.00		32,725.13		01-May-2005		9.990%		CO - 100.00%		360		01-Aug-2004
6296946 1			39,600.00		39,389.95		01-Mar-2005		9.990%		OR - 100.00%		360		01-Oct-2004
6298674 1			43,736.00		43,471.85		01-Mar-2005		9.990%		WA - 100.00%		360		01-Oct-2004
6299424 1			42,000.00		40,912.10		01-Jun-2005		10.750%		CA - 100.00%		180		01-Nov-2004
6300890 1			90,000.00		89,444.77		01-Feb-2005		9.500%		CA - 100.00%		360		01-Nov-2004
6304628 1			116,000.00		115,400.78		01-Apr-2005		9.990%		TX - 100.00%		360		01-Nov-2004
6306650 1			25,960.00		25,836.45		01-Apr-2005		10.990%		WA - 100.00%		360		01-Nov-2004


TOTAL			3,011,106.00		2,946,620.48


Page 13 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


															Total




Current


Number of Paid in Full Loans														434
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														434
Curtailments Amount														62,285.53
Paid in Full Balance														24,258,788.65
Repurchased Loans Balance														0.00
Total Prepayment Amount														24,321,074.18

Cumulative


Number of Paid in Full Loans														2,470
Number of Repurchased Loans														1
Total Number of Loans Prepaid in Full														2,471
Paid in Full Balance														136,398,937.80
Repurchased Loans Balance														60,479.56
Curtailments Amount														609,495.26
Total Prepayment Amount														137,068,912.62










Page 14 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


															Total



SMM														7.76%
3 Months Avg SMM														7.98%
12 Months Avg SMM														7.41%
Avg SMM Since Cut-off														7.41%


CPR														62.08%
3 Months Avg CPR														63.12%
12 Months Avg CPR														60.31%
Avg CPR Since Cut-off														60.31%


PSA														1,892.29%
3 Months Avg PSA Approximation														2,047.03%
12 Months Avg PSA Approximation														2,088.16%
Avg PSA Since Cut-off Approximation														2,088.16%










Page 15 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

5176847 1			24,700.00		23,687.40			21-Sep-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Apr-2003


5299227 1			22,660.00		20,767.50			21-Sep-2005		9.990%		TX - 100.00%		Paid Off - 180		01-Jun-2003

5323449 1			49,400.00		47,745.29			30-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Jun-2003

5440680 1			27,000.00		25,982.04			27-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2003

5444161 1			20,250.00		19,586.85			01-Sep-2005		11.990%		FL - 95.00%		Paid Off - 240		01-Jul-2003

5467071 1			50,000.00		48,013.19			30-Sep-2005		9.990%		TX - 0.00%		Paid Off - 240		01-Jul-2003

5533682 1			43,000.00		41,348.17			23-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2003

5545801 1			105,900.00		84,938.38			08-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Sep-2003

5597281 1			51,600.00		49,882.19			28-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2003

5677166 1			58,000.00		56,069.02			22-Sep-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Sep-2003

5693213 1			52,000.00		48,881.01			30-Sep-2005		10.750%		CA - 100.00%		Paid Off - 180		01-Oct-2003

5707526 1			41,800.00		40,470.19			26-Sep-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Oct-2003

5790902 1			87,000.00		83,891.09			13-Sep-2005		9.950%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5805114 1			57,000.00		55,373.29			09-Sep-2005		11.250%		CO - 96.28%		Paid Off - 240		01-Nov-2003

5807557 1			72,980.00		70,435.23			15-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Oct-2003

5943782 1			58,000.00		56,120.18			19-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Dec-2003

6184832 1			115,000.00		111,911.50			29-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6207581 1			55,200.00		53,798.48			13-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6209193 1			30,454.00		29,754.25			01-Sep-2005		11.750%		FL - 99.99%		Paid Off - 240		01-Feb-2004

6209219 1			81,000.00		79,139.31			13-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6209792 1			75,600.00		73,506.96			07-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2004

6210168 1			57,400.00		55,848.77			01-Sep-2005		9.990%		MA - 100.00%		Paid Off - 240		01-Mar-2004

6210361 1			30,800.00		30,040.90			16-Sep-2005		10.740%		IL - 100.00%		Paid Off - 240		01-Mar-2004

6210662 1			41,000.00		39,859.09			20-Sep-2005		9.750%		NM - 100.00%		Paid Off - 240		01-Mar-2004

6210677 1			31,000.00		30,236.87			19-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6210786 1			116,000.00		112,356.38			08-Sep-2005		8.740%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211362 1			40,650.00		39,551.38			27-Sep-2005		9.990%		CA - 95.00%		Paid Off - 240		01-Mar-2004

6211649 1			27,000.00		26,248.80			14-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6211885 1			33,580.00		32,753.46			19-Sep-2005		10.750%		CO - 100.00%		Paid Off - 240		01-Mar-2004

6212477 1			54,500.00		53,001.07			21-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6212535 1			21,800.00		21,193.41			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212661 1			54,451.00		52,979.49			19-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6212806 1			37,980.00		36,953.55			13-Sep-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Mar-2004

6213912 1			32,610.00		31,753.84			06-Sep-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Apr-2004

6213965 1			28,000.00		27,310.79			01-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6214000 1			45,000.00		43,924.13			02-Sep-2005		10.750%		RI - 100.00%		Paid Off - 240		01-Apr-2004

6214241 1			80,000.00		77,747.78			14-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Mar-2004



Page 17 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6214683 1			53,000.00		51,578.01			06-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004


6214732 1			47,400.00		46,176.13			29-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6215278 1			31,000.00		30,081.86			23-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6215574 1			22,870.00		22,307.03			15-Sep-2005		10.750%		SD - 94.99%		Paid Off - 240		01-Mar-2004

6215904 1			20,000.00		19,477.65			21-Sep-2005		9.990%		CA - 90.00%		Paid Off - 240		01-Apr-2004

6216393 1			29,500.00		28,725.29			07-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6216497 1			58,800.00		57,211.17			09-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Mar-2004

6216510 1			64,000.00		62,319.87			01-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Apr-2004

6216675 1			20,000.00		19,474.90			22-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6217130 1			25,600.00		24,828.86			21-Sep-2005		8.750%		IL - 100.00%		Paid Off - 240		01-Apr-2004

6217171 1			31,400.00		29,979.14			06-Sep-2005		10.750%		AZ - 100.00%		Paid Off - 180		01-Apr-2004

6217192 1			34,800.00		33,785.65			30-Sep-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6217254 1			75,200.00		73,454.56			28-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217615 1			54,000.00		52,480.63			27-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6217916 1			39,000.00		37,845.13			29-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218359 1			78,000.00		73,659.00			02-Sep-2005		8.000%		TN - 100.00%		Paid Off - 180		01-Apr-2004

6218473 1			42,200.00		41,220.14			28-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6218513 1			40,320.00		39,261.65			02-Sep-2005		9.750%		TX - 100.00%		Paid Off - 240		01-Apr-2004

6218608 1			75,200.00		73,560.30			08-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6218864 1			67,000.00		65,291.94			28-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219043 1			33,000.00		32,132.70			19-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219078 1			63,260.00		61,635.41			16-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6219443 1			60,000.00		58,424.84			07-Sep-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Apr-2004

6219474 1			30,000.00		29,303.74			16-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220215 1			78,600.00		76,536.69			09-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220443 1			54,400.00		53,101.64			20-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6220500 1			60,400.00		58,951.91			01-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6220578 1			41,997.00		40,894.58			15-Sep-2005		9.750%		UT - 100.00%		Paid Off - 240		01-Apr-2004

6221109 1			41,200.00		40,067.19			13-Sep-2005		9.750%		WA - 90.00%		Paid Off - 240		01-Apr-2004

6221168 1			27,200.00		25,876.63			08-Sep-2005		9.500%		FL - 100.00%		Paid Off - 180		01-Apr-2004

6221211 1			31,980.00		31,237.06			06-Sep-2005		10.750%		UT - 100.00%		Paid Off - 240		01-Apr-2004

6221271 1			93,800.00		89,236.27			02-Sep-2005		9.500%		CA - 100.00%		Paid Off - 180		01-Apr-2004

6221809 1			40,800.00		39,749.17			30-Sep-2005		9.750%		NJ - 95.00%		Paid Off - 240		01-Jun-2004

6222177 1			46,000.00		44,904.47			16-Sep-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6222638 1			98,600.00		96,011.78			20-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6222822 1			100,000.00		97,374.99			26-Sep-2005		9.750%		CA - 99.60%		Paid Off - 240		01-Apr-2004

6222944 1			39,764.00		38,749.76			09-Sep-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Apr-2004

6223086 1			60,000.00		58,424.84			02-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004



Page 18 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6223137 1			41,000.00		39,953.68			29-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004


6223146 1			70,000.00		68,375.22			06-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6223328 1			61,000.00		59,492.06			20-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6223956 1			47,500.00		46,327.21			07-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6224113 1			76,000.00		74,081.87			01-Sep-2005		9.990%		WA - 100.00%		Paid Off - 240		01-May-2004

6224126 1			44,100.00		43,137.69			09-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224186 1			21,000.00		20,461.42			30-Sep-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Apr-2004

6224193 1			74,000.00		72,172.92			27-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6224277 1			82,000.00		79,845.16			02-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6224306 1			12,580.00		12,268.96			07-Sep-2005		9.990%		TX - 100.00%		Paid Off - 240		01-May-2004

6224537 1			29,000.00		28,304.68			09-Sep-2005		9.990%		FL - 100.00%		Paid Off - 240		01-May-2004

6224576 1			24,800.00		3,840.18			02-Sep-2005		9.500%		OR - 94.94%		Paid Off - 180		01-May-2004

6224628 1			26,000.00		25,398.26			19-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6224922 1			29,850.00		29,075.83			23-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Apr-2004

6225163 1			31,000.00		30,209.61			29-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Apr-2004

6225324 1			29,000.00		28,194.43			23-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6225345 1			16,000.00		15,616.78			08-Sep-2005		10.500%		CO - 91.03%		Paid Off - 240		01-Apr-2004

6225357 1			26,350.00		25,636.62			27-Sep-2005		8.990%		MD - 97.00%		Paid Off - 240		01-May-2004

6225468 1			45,000.00		43,783.31			28-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6225549 1			19,900.00		19,464.70			01-Sep-2005		10.990%		MO - 100.00%		Paid Off - 240		01-May-2004

6225717 1			47,380.00		46,210.19			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6225906 1			23,280.00		22,705.13			15-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6225970 1			46,000.00		44,944.55			21-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227155 1			30,000.00		29,262.99			28-Sep-2005		9.990%		NV - 100.00%		Paid Off - 240		01-May-2004

6227433 1			100,000.00		97,531.07			23-Sep-2005		9.750%		CA - 99.23%		Paid Off - 240		01-May-2004

6227613 1			61,000.00		59,085.18			07-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6227684 1			12,500.00		11,930.88			29-Sep-2005		9.750%		TX - 100.00%		Paid Off - 180		01-May-2004

6227790 1			21,980.00		21,514.53			01-Sep-2005		10.990%		MI - 100.00%		Paid Off - 240		01-May-2004

6228217 1			26,700.00		26,117.34			09-Sep-2005		10.750%		VA - 100.00%		Paid Off - 240		01-May-2004

6228221 1			25,600.00		25,035.17			01-Sep-2005		10.990%		FL - 100.00%		Paid Off - 240		01-May-2004

6228676 1			36,000.00		35,173.15			27-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6228727 1			66,000.00		64,370.38			13-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6228928 1			32,000.00		31,108.34			08-Sep-2005		8.750%		WA - 100.00%		Paid Off - 240		01-May-2004

6229011 1			31,000.00		29,559.61			27-Sep-2005		9.500%		CA - 90.00%		Paid Off - 180		01-May-2004

6229227 1			75,180.00		73,323.82			26-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229443 1			70,400.00		68,527.96			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6229531 1			38,400.00		37,451.80			13-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6229540 1			31,335.00		29,899.26			02-Sep-2005		9.500%		TX - 100.00%		Paid Off - 180		01-May-2004



Page 19 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6229613 1			12,600.00		12,325.06			01-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004


6229850 1			33,600.00		32,810.71			19-Sep-2005		10.750%		FL - 97.10%		Paid Off - 240		01-May-2004

6230047 1			53,400.00		52,044.31			14-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6230113 1			45,600.00		44,439.38			20-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-May-2004

6230434 1			25,200.00		24,601.03			07-Sep-2005		10.250%		OR - 100.00%		Paid Off - 240		01-May-2004

6230513 1			27,800.00		27,193.31			29-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-May-2004

6230529 1			48,000.00		46,783.65			09-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231097 1			89,000.00		85,236.22			15-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6231363 1			48,600.00		47,400.12			15-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-May-2004

6231445 1			58,600.00		57,013.44			30-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6231753 1			33,400.00		32,623.44			01-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-May-2004

6232098 1			17,400.00		16,984.61			01-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-May-2004

6232128 1			44,000.00		42,912.61			28-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232195 1			75,000.00		54,622.98			21-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232238 1			53,800.00		52,510.16			22-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-May-2004

6232451 1			30,000.00		29,146.80			07-Sep-2005		8.750%		CA - 89.04%		Paid Off - 240		01-May-2004

6232541 1			39,493.00		36,326.70			12-Sep-2005		8.500%		CA - 100.00%		Paid Off - 180		01-May-2004

6232583 1			72,200.00		70,417.42			14-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232676 1			39,000.00		38,006.79			23-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6232922 1			48,150.00		46,961.07			14-Sep-2005		9.750%		CA - 95.00%		Paid Off - 240		01-May-2004

6233421 1			77,400.00		75,553.00			29-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6233491 1			89,000.00		86,802.71			02-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6233545 1			18,300.00		17,841.40			19-Sep-2005		9.750%		TX - 100.00%		Paid Off - 240		01-May-2004

6233774 1			69,400.00		67,981.31			27-Sep-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6233917 1			60,200.00		58,886.44			23-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6234264 1			36,550.00		35,802.79			19-Sep-2005		10.750%		CO - 99.98%		Paid Off - 240		01-Jun-2004

6234652 1			62,000.00		60,467.57			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6235003 1			85,600.00		81,373.26			30-Sep-2005		8.750%		FL - 100.00%		Paid Off - 180		01-May-2004

6236034 1			71,000.00		69,450.71			12-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-May-2004

6236114 1			50,000.00		48,902.43			13-Sep-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6236471 1			28,600.00		28,015.25			26-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6236828 1			96,950.00		94,968.05			01-Sep-2005		10.750%		CA - 99.99%		Paid Off - 240		01-Jun-2004

6237383 1			26,400.00		25,789.57			01-Sep-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Jun-2004

6237468 1			58,980.00		57,615.08			28-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6237634 1			53,000.00		51,854.85			21-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6237670 1			61,160.00		59,786.39			07-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6238164 1			110,000.00		107,468.46			01-Sep-2005		9.990%		NJ - 100.00%		Paid Off - 240		01-Jun-2004

6238167 1			67,000.00		65,377.62			09-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004



Page 20 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6238268 1			31,600.00		30,891.60			09-Sep-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004


6238558 1			24,380.00		23,804.07			27-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Jun-2004

6238595 1			67,959.00		66,386.29			01-Sep-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Jun-2004

6238613 1			55,000.00		53,909.07			20-Sep-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6238641 1			41,600.00		40,749.54			14-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239122 1			66,000.00		64,376.30			19-Sep-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6239137 1			58,000.00		56,657.84			23-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239589 1			90,000.00		87,917.27			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239681 1			34,000.00		33,235.98			15-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6239728 1			17,000.00		16,492.34			19-Sep-2005		10.500%		UT - 100.00%		Paid Off - 240		01-May-2004

6239913 1			67,000.00		65,407.70			09-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240084 1			71,600.00		70,089.92			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240191 1			46,400.00		45,326.13			09-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6240400 1			72,000.00		70,571.80			01-Sep-2005		10.990%		CO - 100.00%		Paid Off - 240		01-Jun-2004

6240455 1			63,000.00		61,132.09			21-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240576 1			76,200.00		73,580.21			14-Sep-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6240597 1			39,780.00		38,740.51			09-Sep-2005		8.750%		NV - 100.00%		Paid Off - 240		01-Jun-2004

6240926 1			68,000.00		66,426.30			29-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6240928 1			64,000.00		62,562.08			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241025 1			55,500.00		54,215.63			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241131 1			85,000.00		83,033.04			13-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241384 1			75,000.00		73,264.44			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6241508 1			26,550.00		26,023.28			21-Sep-2005		10.990%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6241895 1			92,000.00		89,759.94			09-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242085 1			49,600.00		48,559.03			01-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6242314 1			66,000.00		64,433.77			14-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242380 1			69,607.00		68,184.39			30-Sep-2005		10.750%		CA - 99.99%		Paid Off - 240		01-Jun-2004

6242440 1			83,000.00		81,076.50			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6242811 1			100,000.00		97,758.60			27-Sep-2005		10.250%		FL - 99.23%		Paid Off - 240		01-Jun-2004

6242932 1			54,260.00		53,086.38			30-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6243083 1			38,000.00		37,246.13			27-Sep-2005		10.990%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6243500 1			25,800.00		25,202.95			01-Sep-2005		9.750%		NC - 100.00%		Paid Off - 240		01-Jun-2004

6243526 1			100,000.00		97,685.89			28-Sep-2005		9.750%		CA - 94.51%		Paid Off - 240		01-Jun-2004

6243569 1			76,000.00		74,241.37			13-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6243866 1			26,990.00		26,365.36			21-Sep-2005		9.750%		NE - 100.00%		Paid Off - 240		01-Jun-2004

6243962 1			67,180.00		65,728.50			21-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6244042 1			49,000.00		47,756.14			02-Sep-2005		9.000%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6244162 1			47,000.00		45,984.47			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004



Page 21 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6244171 1			49,000.00		47,839.93			23-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004


6244177 1			40,000.00		38,954.84			21-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244282 1			90,000.00		87,969.03			01-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6244376 1			56,000.00		54,854.89			09-Sep-2005		10.750%		CA - 90.56%		Paid Off - 240		01-Jun-2004

6244654 1			55,960.00		54,704.22			01-Sep-2005		10.000%		CO - 99.99%		Paid Off - 240		01-Jun-2004

6244692 1			98,000.00		96,186.09			26-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6244809 1			42,500.00		41,516.53			20-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jun-2004

6244926 1			84,000.00		82,062.38			26-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245199 1			44,000.00		43,049.35			08-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6245685 1			59,000.00		57,591.82			01-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6245910 1			112,000.00		109,073.76			22-Sep-2005		8.750%		AZ - 100.00%		Paid Off - 240		01-Jun-2004

6245976 1			27,580.00		26,983.54			19-Sep-2005		9.750%		UT - 100.00%		Paid Off - 240		01-Jul-2004

6246305 1			51,600.00		50,221.49			12-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246425 1			44,000.00		42,981.78			14-Sep-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Jun-2004

6246632 1			63,000.00		61,749.14			22-Sep-2005		10.990%		OR - 100.00%		Paid Off - 240		01-Jun-2004

6246717 1			76,000.00		74,501.85			01-Sep-2005		9.900%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6246720 1			90,000.00		87,917.27			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6246787 1			92,250.00		90,042.85			07-Sep-2005		9.990%		CA - 95.00%		Paid Off - 240		01-Jun-2004

6246916 1			33,800.00		33,027.00			27-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247021 1			47,302.00		46,341.32			06-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247217 1			46,000.00		45,122.35			30-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247418 1			80,000.00		78,271.53			23-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6247605 1			16,600.00		16,254.40			21-Sep-2005		10.250%		IL - 100.00%		Paid Off - 240		01-Jul-2004

6248906 1			53,800.00		52,512.24			08-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6249181 1			138,800.00		135,962.61			08-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

6249713 1			68,600.00		67,408.89			02-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6249789 1			97,800.00		95,874.76			01-Sep-2005		10.500%		CA - 99.18%		Paid Off - 240		01-Jul-2004

6249898 1			85,800.00		83,888.49			21-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250042 1			64,000.00		62,643.48			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250192 1			89,000.00		87,077.18			20-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250255 1			149,180.00		145,539.54			29-Sep-2005		8.750%		TX - 100.00%		Paid Off - 240		01-Jul-2004

6250349 1			85,000.00		83,163.58			15-Sep-2005		9.750%		CA - 99.88%		Paid Off - 240		01-Jul-2004

6250404 1			28,400.00		27,801.60			08-Sep-2005		9.990%		MA - 100.00%		Paid Off - 240		01-Jul-2004

6250507 1			98,500.00		96,371.90			13-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6250560 1			53,000.00		51,923.11			19-Sep-2005		10.750%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6250696 1			68,000.00		66,656.61			16-Sep-2005		10.250%		NY - 100.00%		Paid Off - 240		01-Aug-2004

6250809 1			141,000.00		138,574.84			15-Sep-2005		10.990%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6250823 1			100,000.00		97,832.78			15-Sep-2005		9.750%		CA - 97.24%		Paid Off - 240		01-Jul-2004



Page 22 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6251342 1			37,000.00		36,096.97			12-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6251603 1			59,600.00		58,462.94			23-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251692 1			56,000.00		54,825.33			16-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251802 1			95,000.00		93,187.63			12-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6251861 1			31,400.00		30,712.01			07-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6252009 1			65,250.00		63,935.06			19-Sep-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6252020 1			23,250.00		22,772.81			01-Sep-2005		10.250%		NY - 95.00%		Paid Off - 240		01-Jul-2004

6252190 1			69,000.00		67,353.51			16-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252359 1			60,900.00		59,733.33			02-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252376 1			77,000.00		75,120.95			26-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252476 1			46,600.00		45,462.80			01-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252527 1			47,000.00		45,984.47			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252563 1			93,000.00		90,990.60			13-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6252608 1			39,000.00		38,232.83			12-Sep-2005		10.990%		WI - 100.00%		Paid Off - 240		01-Jul-2004

6252719 1			30,100.00		29,386.35			15-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6252771 1			28,000.00		27,364.61			15-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6252950 1			42,400.00		41,433.86			23-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253071 1			64,000.00		62,077.18			28-Sep-2005		8.750%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6253153 1			60,000.00		58,477.91			21-Sep-2005		8.750%		CO - 100.00%		Paid Off - 240		01-Jul-2004

6253757 1			53,600.00		52,475.74			13-Sep-2005		9.990%		RI - 100.00%		Paid Off - 240		01-Jul-2004

6253825 1			58,400.00		57,285.68			23-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6253943 1			70,000.00		68,704.30			06-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6254584 1			39,000.00		38,031.29			01-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Jul-2004

6254603 1			39,000.00		38,181.85			21-Sep-2005		9.990%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6254996 1			59,200.00		57,845.49			06-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255022 1			56,000.00		54,790.12			14-Sep-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Jul-2004

6255085 1			36,500.00		35,866.71			19-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6255265 1			25,200.00		24,649.79			22-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004

6255377 1			77,000.00		75,336.39			30-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255450 1			47,880.00		46,676.15			01-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6255811 1			81,000.00		79,694.77			16-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6255894 1			39,450.00		38,633.44			19-Sep-2005		9.750%		WA - 95.00%		Paid Off - 240		01-Aug-2004

6256172 1			48,600.00		47,550.00			29-Sep-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Jul-2004

6256186 1			87,900.00		86,000.88			30-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256330 1			47,000.00		46,102.47			20-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256510 1			49,200.00		48,033.65			27-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256512 1			60,000.00		58,781.45			09-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256574 1			39,600.00		38,062.67			08-Sep-2005		9.500%		FL - 100.00%		Paid Off - 180		01-Aug-2004



Page 23 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6256577 1			49,800.00		48,667.47			21-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004


6256877 1			54,750.00		52,820.35			13-Sep-2005		9.750%		NY - 95.00%		Paid Off - 240		01-Aug-2004

6256884 1			62,800.00		61,478.68			01-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6256890 1			81,800.00		80,205.40			12-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6257182 1			102,000.00		99,860.57			21-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257311 1			92,015.00		89,938.55			08-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257507 1			107,000.00		105,019.43			14-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6257817 1			70,500.00		69,066.43			07-Sep-2005		10.750%		CA - 95.00%		Paid Off - 240		01-Jul-2004

6257858 1			87,400.00		85,439.87			14-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258176 1			88,000.00		85,929.68			19-Sep-2005		9.250%		NY - 100.00%		Paid Off - 240		01-Jul-2004

6258326 1			73,400.00		71,955.14			14-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258351 1			65,800.00		64,439.88			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258417 1			108,000.00		105,549.21			28-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6258721 1			57,400.00		56,304.81			16-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6258909 1			34,800.00		34,193.83			07-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6258925 1			84,400.00		82,576.53			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259034 1			52,400.00		51,471.25			15-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6259183 1			45,750.00		44,831.22			16-Sep-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6259187 1			56,600.00		55,548.87			09-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259191 1			49,300.00		48,234.55			14-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259196 1			28,800.00		28,097.19			29-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6259376 1			77,500.00		75,943.54			02-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6259615 1			42,292.00		41,433.07			06-Sep-2005		10.250%		FL - 99.67%		Paid Off - 240		01-Jul-2004

6259693 1			42,000.00		41,173.25			27-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6259937 1			13,980.00		13,702.88			08-Sep-2005		9.990%		TX - 100.00%		Paid Off - 240		01-Aug-2004

6260217 1			49,900.00		49,034.26			01-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Jul-2004

6260236 1			18,000.00		17,660.23			13-Sep-2005		10.250%		UT - 100.00%		Paid Off - 240		01-Aug-2004

6260523 1			34,800.00		34,069.90			08-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jul-2004

6260700 1			137,000.00		134,644.26			01-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260838 1			65,000.00		63,694.65			07-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6260924 1			70,000.00		68,594.13			22-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6261010 1			120,000.00		117,586.50			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261060 1			73,500.00		72,139.56			22-Sep-2005		10.990%		MD - 100.00%		Paid Off - 240		01-Jul-2004

6261205 1			64,000.00		62,752.43			01-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261718 1			125,000.00		122,417.46			02-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6261765 1			59,600.00		58,358.98			15-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6261931 1			83,400.00		81,921.63			15-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262527 1			50,500.00		49,515.47			21-Sep-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Aug-2004



Page 24 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6262648 1			28,000.00		27,487.82			29-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004


6262745 1			33,990.00		33,348.37			29-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6262900 1			92,000.00		90,152.43			16-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6262964 1			90,590.00		88,983.62			07-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263142 1			67,600.00		66,242.44			06-Sep-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6263170 1			42,024.00		41,279.10			16-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263498 1			63,400.00		62,162.76			01-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6263500 1			53,000.00		52,054.25			19-Sep-2005		10.750%		NV - 100.00%		Paid Off - 240		01-Aug-2004

6263588 1			34,400.00		33,250.34			15-Sep-2005		10.750%		OK - 100.00%		Paid Off - 180		01-Aug-2004

6263660 1			65,000.00		63,694.65			14-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264133 1			29,000.00		28,472.05			30-Sep-2005		10.990%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6264184 1			69,000.00		67,614.33			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264510 1			101,000.00		98,906.07			01-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264716 1			50,000.00		49,048.73			13-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6264799 1			39,600.00		38,804.68			14-Sep-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

6265131 1			30,400.00		29,851.54			02-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6265382 1			44,380.00		43,555.73			19-Sep-2005		9.750%		OR - 100.00%		Paid Off - 240		01-Aug-2004

6265454 1			77,200.00		75,633.51			01-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265622 1			124,000.00		121,801.51			19-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265631 1			41,000.00		40,176.53			09-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265724 1			66,000.00		64,674.49			30-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6265728 1			42,000.00		41,156.53			06-Sep-2005		9.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004

6265857 1			26,200.00		25,721.17			08-Sep-2005		11.500%		NM - 100.00%		Paid Off - 240		01-Aug-2004

6265883 1			44,000.00		43,195.16			27-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6266043 1			22,000.00		21,155.08			26-Sep-2005		10.750%		MI - 96.91%		Paid Off - 180		01-Aug-2004

6266051 1			100,000.00		97,789.10			19-Sep-2005		8.990%		CA - 99.84%		Paid Off - 240		01-Aug-2004

6266370 1			57,000.00		56,019.90			16-Sep-2005		10.990%		VA - 100.00%		Paid Off - 240		01-Aug-2004

6266538 1			90,000.00		88,549.77			16-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267080 1			92,000.00		90,369.22			19-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267280 1			56,000.00		54,729.21			21-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267347 1			35,900.00		35,035.50			27-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Aug-2004

6267408 1			63,600.00		62,472.65			08-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6267446 1			31,000.00		30,358.17			29-Sep-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6267690 1			24,800.00		24,253.20			07-Sep-2005		8.990%		UT - 100.00%		Paid Off - 240		01-Aug-2004

6267800 1			109,500.00		107,301.05			06-Sep-2005		9.750%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6268101 1			62,000.00		60,754.80			07-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268220 1			55,000.00		54,025.10			30-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6268484 1			33,400.00		32,769.65			21-Sep-2005		10.250%		NC - 100.00%		Paid Off - 240		01-Aug-2004



Page 25 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6268644 1			37,800.00		37,040.92			19-Sep-2005		9.750%		UT - 100.00%		Paid Off - 240		01-Aug-2004


6268766 1			45,780.00		44,915.98			07-Sep-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6268998 1			58,800.00		57,619.18			#######		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269009 1			58,950.00		57,650.63			02-Sep-2005		8.990%		CA - 95.00%		Paid Off - 240		01-Aug-2004

6269160 1			85,000.00		83,071.07			29-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269287 1			27,000.00		26,475.70			15-Sep-2005		10.250%		OR - 100.00%		Paid Off - 240		01-Aug-2004

6269357 1			72,000.00		70,811.00			14-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6269586 1			86,000.00		84,323.56			09-Sep-2005		9.990%		PA - 100.00%		Paid Off - 240		01-Aug-2004

6269696 1			34,800.00		33,905.41			16-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269748 1			73,000.00		72,320.74			29-Sep-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6269753 1			47,000.00		46,140.30			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269828 1			49,500.00		48,613.49			09-Sep-2005		10.750%		CA - 90.00%		Paid Off - 240		01-Aug-2004

6269886 1			91,000.00		88,891.82			01-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269897 1			49,000.00		48,014.98			26-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6269992 1			45,000.00		44,202.28			01-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270067 1			62,400.00		61,340.67			08-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6270142 1			26,345.00		25,920.36			21-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6270322 1			66,600.00		65,430.96			15-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270347 1			104,000.00		101,911.49			23-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270381 1			53,600.00		52,678.35			01-Sep-2005		10.990%		MA - 100.00%		Paid Off - 240		01-Aug-2004

6270475 1			26,000.00		25,377.78			28-Sep-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6270523 1			67,000.00		65,076.94			06-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6270808 1			93,000.00		87,419.96			01-Sep-2005		10.990%		MA - 100.00%		Paid Off - 240		01-Aug-2004

6270842 1			95,400.00		94,742.79			13-Sep-2005		9.750%		AZ - 100.00%		Paid Off - 360		01-Aug-2004

6270925 1			36,400.00		35,545.04			27-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6271010 1			71,000.00		69,574.19			12-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271012 1			124,200.00		121,381.59			02-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271071 1			47,200.00		46,405.94			01-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Aug-2004

6271155 1			18,980.00		18,561.22			09-Sep-2005		8.990%		UT - 100.00%		Paid Off - 240		01-Aug-2004

6271251 1			40,900.00		40,140.37			08-Sep-2005		9.750%		MA - 90.00%		Paid Off - 240		01-Sep-2004

6271336 1			83,000.00		81,527.63			15-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271363 1			73,000.00		71,576.86			16-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271919 1			41,800.00		41,081.12			07-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6271927 1			110,000.00		107,503.74			01-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272075 1			26,980.00		26,545.15			27-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Aug-2004

6272404 1			67,000.00		65,693.84			23-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6272521 1			34,200.00		33,496.35			14-Sep-2005		9.750%		OR - 100.00%		Paid Off - 240		01-Aug-2004

6272818 1			53,000.00		51,902.39			15-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Aug-2004



Page 26 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6273031 1			55,660.00		54,542.19			20-Sep-2005		9.750%		WA - 100.00%		Paid Off - 240		01-Aug-2004


6273101 1			26,000.00		25,380.09			06-Sep-2005		8.500%		UT - 100.00%		Paid Off - 240		01-Aug-2004

6273168 1			50,000.00		48,808.17			07-Sep-2005		8.750%		CA - 99.60%		Paid Off - 240		01-Aug-2004

6273278 1			68,600.00		67,325.98			20-Sep-2005		9.750%		MA - 100.00%		Paid Off - 240		01-Sep-2004

6273286 1			94,145.00		92,526.10			02-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6273392 1			47,000.00		46,012.64			09-Sep-2005		8.750%		CA - 90.00%		Paid Off - 240		01-Sep-2004

6273417 1			43,000.00		42,237.84			26-Sep-2005		10.750%		AZ - 100.00%		Paid Off - 240		01-Aug-2004

6273779 1			56,200.00		55,104.49			07-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6273921 1			64,000.00		63,480.28			21-Sep-2005		8.990%		WA - 100.00%		Paid Off - 360		01-Aug-2004

6274201 1			77,000.00		75,498.98			02-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Aug-2004

6274227 1			37,600.00		37,327.20			29-Sep-2005		9.500%		CO - 100.00%		Paid Off - 360		01-Aug-2004

6274491 1			21,000.00		20,661.47			27-Sep-2005		11.500%		MI - 100.00%		Paid Off - 240		01-Aug-2004

6274807 1			65,800.00		65,401.18			13-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004

6275218 1			31,890.00		31,680.44			08-Sep-2005		9.990%		WA - 99.94%		Paid Off - 360		01-Aug-2004

6275375 1			89,000.00		88,299.95			16-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6275452 1			90,000.00		89,296.46			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004

6275588 1			104,530.00		101,726.34			01-Sep-2005		9.750%		WA - 99.99%		Paid Off - 360		01-Aug-2004

6276166 1			27,600.00		27,354.68			20-Sep-2005		8.500%		TX - 100.00%		Paid Off - 360		01-Aug-2004

6276295 1			39,000.00		38,775.65			29-Sep-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Sep-2004

6276568 1			47,000.00		46,776.04			29-Sep-2005		11.500%		GA - 100.00%		Paid Off - 360		01-Aug-2004

6276672 1			63,800.00		63,381.85			27-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Aug-2004

6276701 1			84,400.00		82,674.66			09-Sep-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004

6277092 1			51,000.00		50,569.12			22-Sep-2005		8.750%		WA - 100.00%		Paid Off - 360		01-Aug-2004

6278711 1			103,800.00		103,138.73			14-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004

6288296 1			49,000.00		48,767.35			15-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6292762 1			91,400.00		90,890.82			01-Sep-2005		9.990%		MI - 100.00%		Paid Off - 360		01-Oct-2004

6294354 1			67,400.00		66,981.60			08-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6297116 1			69,000.00		68,672.34			07-Sep-2005		10.750%		CA - 95.00%		Paid Off - 360		01-Oct-2004

6297435 1			71,000.00		70,662.85			30-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6297875 1			23,000.00		22,890.71			21-Sep-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Oct-2004

6298169 1			60,005.00		59,629.77			12-Sep-2005		8.990%		CA - 94.99%		Paid Off - 360		01-Nov-2004

6299142 1			33,000.00		31,761.23			02-Sep-2005		9.990%		FL - 100.00%		Paid Off - 360		01-Oct-2004

6299729 1			45,000.00		44,722.43			20-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004

6301736 1			33,000.00		32,793.69			27-Sep-2005		8.990%		FL - 100.00%		Paid Off - 360		01-Nov-2004

6301894 1			117,600.00		117,030.78			26-Sep-2005		9.750%		NV - 100.00%		Paid Off - 360		01-Nov-2004

6303254 1			67,520.00		67,176.64			29-Sep-2005		9.990%		TX - 100.00%		Paid Off - 360		01-Nov-2004

6303309 1			82,000.00		81,561.63			29-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6303552 1			31,000.00		30,538.58			12-Sep-2005		10.990%		MI - 100.00%		Paid Off - 360		01-Nov-2004



Page 27 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

6303748 1			47,200.00		46,995.46			13-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004


6304508 1			109,000.00		108,472.55			07-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6304541 1			85,000.00		84,111.71			29-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6304733 1			73,000.00		72,676.97			28-Sep-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6304951 1			108,000.00		107,401.66			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305476 1			63,400.00		63,061.01			15-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305589 1			36,000.00		35,807.51			12-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6305850 1			76,650.00		76,351.53			01-Sep-2005		11.250%		CA - 99.97%		Paid Off - 360		01-Nov-2004

6306112 1			43,000.00		42,781.35			06-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6306641 1			34,500.00		34,315.56			12-Sep-2005		9.750%		CA - 95.00%		Paid Off - 360		01-Nov-2004

6306740 1			37,000.00		36,839.69			13-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6306788 1			65,000.00		64,686.98			16-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6307737 1			53,980.00		53,705.44			27-Sep-2005		9.990%		VA - 100.00%		Paid Off - 360		01-Nov-2004

6308301 1			75,000.00		74,599.03			26-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6309508 1			24,960.00		24,173.53			06-Sep-2005		8.500%		TN - 99.71%		Paid Off - 180		01-Nov-2004

6309595 1			61,000.00		60,673.86			23-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

6310183 1			122,000.00		121,412.49			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004



TOTAL			24,856,778.00		24,258,788.65



Page 28 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current




Number of Loans Liquidated														7
Collateral Principal Realized Loss/(Gain) Amount														250,419.14
Collateral Interest Realized Loss/(Gain) Amount														13,532.42
Net Liquidation Proceeds

Cumulative




Number of Loans Liquidated														18
Collateral Realized Loss/(Gain) Amount														667,129.95
Net Liquidation Proceeds														55,203.37










Page 29 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.09%
3 Months Avg MDR														0.07%
12 Months Avg MDR														0.04%
Avg MDR Since Cut-off														0.04%


CDR														1.12%
3 Months Avg CDR														0.86%
12 Months Avg CDR														0.52%
Avg CDR Since Cut-off														0.52%


SDA														3.41%
3 Months Avg SDA Approximation														2.79%
12 Months Avg SDA Approximation														1.79%
Avg SDA Since Cut-off Approximation														1.79%


Loss Severity Approximation for Current Period														84.08%
3 Months Avg Loss Severity Approximation														60.75%
12 Months Avg Loss Severity Approximation														36.45%
Avg Loss Severity Approximation Since Cut-off														36.45%












Page 30 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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 31 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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)

6206922 1
			10.250%		NY - 100.00%		180		70,036.51				22,610.21		0.00

6241777 1			9.990%		TX - 100.00%		180		31,155.31				32,895.17		0.00
6249023 1			10.250%		NC - 100.00%		240		22,664.04				24,024.61		0.00
6249978 1			10.750%		UT - 100.00%		240		27,427.53				29,947.39		0.00
6253624 1			10.990%		MI - 100.00%		240		19,851.72				20,893.57		0.00
6265233 1			9.990%		UT - 100.00%		240		37,136.22				40,060.73		0.00
6305260 1			9.990%		TX - 100.00%		360		89,574.11				93,519.88		0.00


TOTAL									297,845.44			263,951.56		0.00



Page 32 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

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

														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) (0=No , 1=Yes)								0
						a) Does a Delinquency Trigger Event Exists
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)
						Balances 60+ days includes Bankruptcy and Foreclosure								7,576,866.88
						Ending Balance								292,546,276.52
						Senior Enhancement Percentage								42.2080%
						Cumulative Loss Percentage								0.1541%
						Delinquency Percentage								2.5900%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

														Total
Net Monthly Excess Cashflow														0.00
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00

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




Page 33 of 34
GSAMP Trust 2005-S2

Asset Backed Certificates

2005-S2

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

															Next Pass Through Rate
CLASS

			A												0.1700%

			M-1												0.4500%

			M-2												0.6700%

			M-3												0.7700%

			M-4												5.8500%

			B-1												5.9470%

			B-2												6.4420%

			B-3												6.5000%

			X												0.0000%

			X-1												0.0000%

			P												0.0000%

			R												0.0000%







Page 34 of 34

GSAMP Trust 2005-S2 8-K