GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Goldman Sachs Mortgage Securities

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

Ocwen Loan Services

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Goldman Sachs & Co.

7. Foreclosure Report

8. Prepayment Report

9. Prepayment Detail Report

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

March 01, 2006

Hang Luu

Close Date:

March 30, 2006

Administrator

First Distribution Date:

April 25, 2006

(714) 247-6000

hang-thai.luu@db.com

Address:

Distribution Date:

May 25, 2006

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

April 28, 2006

Factor Information:

(800) 735-7777

May 24, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

May 15, 2006

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

Page 1 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Certificate Payment Report
Current Period Distribution - Series 2006-S2
				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	WAC/EXE	$	130,000,000.00	120,966,782.07	506,989.93	7,474,726.98	7,981,716.91	0.00	0.00	113,492,055.09

A-1B	NPR/EXE	$	32,500,000.00	32,500,000.00	138,649.88	0.00	138,649.88	0.00	0.00	32,500,000.00
A-2	SR/FLT/STEP	$	243,151,000.00	229,634,470.94	968,173.37	11,184,537.48	12,152,710.85	0.00	0.00	218,449,933.46
A-3	SR/FLT/STEP	$	100,000,000.00	100,000,000.00	469,000.00	0.00	469,000.00	0.00	0.00	100,000,000.00
M-1	SR/FLT/STEP	$	79,333,000.00	79,333,000.00	355,635.29	0.00	355,635.29	0.00	0.00	79,333,000.00
M-2	SR/FLT/STEP	$	16,682,000.00	16,682,000.00	75,199.40	0.00	75,199.40	0.00	0.00	16,682,000.00
M-3	SR/FLT/STEP	$	35,217,000.00	35,217,000.00	163,153.90	0.00	163,153.90	0.00	0.00	35,217,000.00
M-4	MEZ/FLT/STE	$	12,975,000.00	12,975,000.00	60,543.30	0.00	60,543.30	0.00	0.00	12,975,000.00
M-5	MEZ/FLT/STE	$	15,570,000.00	15,570,000.00	90,552.53	0.00	90,552.53	0.00	0.00	15,570,000.00
M-6	MEZ/FLT/STE	$	11,863,000.00	11,863,000.00	70,485.99	0.00	70,485.99	0.00	0.00	11,863,000.00
M-7	MEZ/FLT/STE	$	21,131,000.00	21,131,000.00	127,666.47	0.00	127,666.47	0.00	0.00	21,131,000.00
B-1	MEZ/FLT/STE	$	12,604,000.00	12,604,000.00	73,523.33	0.00	73,523.33	0.00	0.00	12,604,000.00
B-2	MEZ/FLT/STE	$	12,604,000.00	12,604,000.00	73,523.33	0.00	73,523.33	0.00	0.00	12,604,000.00
X	MEZ/FLT/STE	$	17,794,703.09	20,898,960.22	0.00	0.00	0.00	0.00	2,591,282.47	23,490,242.69
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	286,393.96	0.00	286,393.96	0.00	0.00	0.00
R	RES	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total			741,424,703.09	721,979,213.23	3,459,490.68	18,659,264.46	22,118,755.14	0.00	2,591,282.47	705,911,231.24





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	04/25/06		05/24/06	A-Act/360	362334HK3	130,000,000.00	930.513708	3.899923	57.497900	61.397822	873.015808

A-1B	04/25/06		05/24/06	A-Act/360	362334JE5	32,500,000.00	1,000.000000	4.266150	0.000000	4.266150	1,000.000000
A-2	04/25/06		05/24/06	A-Act/360	362334HL1	243,151,000.00	944.410967	3.981778	45.998320	49.980098	898.412647
A-3	04/01/06		04/30/06	F-30/360	362334JF2	100,000,000.00	1,000.000000	4.690000	0.000000	4.690000	1,000.000000
M-1	04/25/06		05/24/06	A-Act/360	362334HM9	79,333,000.00	1,000.000000	4.482817	0.000000	4.482817	1,000.000000
M-2	04/25/06		05/24/06	A-Act/360	362334HN7	16,682,000.00	1,000.000000	4.507817	0.000000	4.507817	1,000.000000
M-3	04/25/06		05/24/06	A-Act/360	362334HP2	35,217,000.00	1,000.000000	4.632817	0.000000	4.632817	1,000.000000
M-4	04/25/06		05/24/06	A-Act/360	362334HQ0	12,975,000.00	1,000.000000	4.666150	0.000000	4.666150	1,000.000000
M-5	04/01/06		04/30/06	F-30/360	362334HR8	15,570,000.00	1,000.000000	5.815834	0.000000	5.815834	1,000.000000
M-6	04/01/06		04/30/06	F-30/360	362334HS6	11,863,000.00	1,000.000000	5.941667	0.000000	5.941667	1,000.000000
M-7	04/01/06		04/30/06	F-30/360	362334HT4	21,131,000.00	1,000.000000	6.041667	0.000000	6.041667	1,000.000000
B-1	04/01/06		04/30/06	F-30/360	362334HU1	12,604,000.00	1,000.000000	5.833333	0.000000	5.833333	1,000.000000
B-2	04/01/06		04/30/06	F-30/360	362334HV9	12,604,000.00	1,000.000000	5.833333	0.000000	5.833333	1,000.000000
X	04/01/06		04/30/06	F-30/360	362334HW7	17,794,703.09	1,174.448380	0.000000	0.000000	0.000000	1,320.069381
X-1	04/01/06		04/30/06	F-30/360	362334HX5	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
P			30/360	362334HY3	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R			30/360	362334HZ0	0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 Distribution


Distribution to Date - Series 2006-S2
									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	130,000,000.00	966,341.32	16,191,202.36	316,742.54	16,507,944.91	17,474,286.23	0.00	0.00	113,492,055.09
A-1B	32,500,000.00	255,600.23	0.00	0.00	0.00	255,600.23	0.00	0.00	32,500,000.00
A-2	243,151,000.00	1,832,608.95	24,227,120.28	473,946.26	24,701,066.54	26,533,675.49	0.00	0.00	218,449,933.46
A-3	100,000,000.00	938,000.00	0.00	0.00	0.00	938,000.00	0.00	0.00	100,000,000.00
M-1	79,333,000.00	656,009.86	0.00	0.00	0.00	656,009.86	0.00	0.00	79,333,000.00
M-2	16,682,000.00	138,723.07	0.00	0.00	0.00	138,723.07	0.00	0.00	16,682,000.00
M-3	35,217,000.00	301,072.48	0.00	0.00	0.00	301,072.48	0.00	0.00	35,217,000.00
M-4	12,975,000.00	111,731.48	0.00	0.00	0.00	111,731.48	0.00	0.00	12,975,000.00
M-5	15,570,000.00	181,105.06	0.00	0.00	0.00	181,105.06	0.00	0.00	15,570,000.00
M-6	11,863,000.00	140,971.98	0.00	0.00	0.00	140,971.98	0.00	0.00	11,863,000.00
M-7	21,131,000.00	255,332.92	0.00	0.00	0.00	255,332.92	0.00	0.00	21,131,000.00
B-1	12,604,000.00	147,046.66	0.00	0.00	0.00	147,046.66	0.00	0.00	12,604,000.00
B-2	12,604,000.00	147,046.66	0.00	0.00	0.00	147,046.66	0.00	0.00	12,604,000.00
X	17,794,703.09	0.00	0.00	0.00	0.00	0.00	0.00	5,695,539.60	23,490,242.69
X-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	0.00	570,566.21	0.00	0.00	0.00	570,566.21	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	741,424,703.09	6,642,156.88	40,418,322.64	790,688.80	41,209,011.45	47,851,168.33	0.00	5,695,539.60	705,911,231.24


Interest Detail - Series 2006-S2
	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	5.02938%	120,966,782.07	506,989.93	0.00	0.00	0.00	506,989.93	506,989.93	0.00
A-1B	5.11938%	32,500,000.00	138,649.88	0.00	0.00	0.00	138,649.88	138,649.88	0.00
A-2	5.05938%	229,634,470.94	968,173.37	0.00	0.00	0.00	968,173.37	968,173.37	0.00
A-3	5.62800%	100,000,000.00	469,000.00	0.00	0.00	0.00	469,000.00	469,000.00	0.00
M-1	5.37938%	79,333,000.00	355,635.29	0.00	0.00	0.00	355,635.29	355,635.29	0.00
M-2	5.40938%	16,682,000.00	75,199.40	0.00	0.00	0.00	75,199.40	75,199.40	0.00
M-3	5.55938%	35,217,000.00	163,153.90	0.00	0.00	0.00	163,153.90	163,153.90	0.00
M-4	5.59938%	12,975,000.00	60,543.30	0.00	0.00	0.00	60,543.30	60,543.30	0.00
M-5	6.97900%	15,570,000.00	90,552.53	0.00	0.00	0.00	90,552.53	90,552.53	0.00
M-6	7.13000%	11,863,000.00	70,485.99	0.00	0.00	0.00	70,485.99	70,485.99	0.00
M-7	7.25000%	21,131,000.00	127,666.47	0.00	0.00	0.00	127,666.47	127,666.47	0.00
B-1	7.00000%	12,604,000.00	73,523.33	0.00	0.00	0.00	73,523.33	73,523.33	0.00
B-2	7.00000%	12,604,000.00	73,523.33	0.00	0.00	0.00	73,523.33	73,523.33	0.00
X	148.78917%	20,898,960.22	0.00	0.00	0.00	0.00	0.00	2,591,282.47	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	286,393.96	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		721,979,213.23	3,173,096.72	0.00	0.00	0.00	3,173,096.72	6,050,773.15	0.00



Page 3 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

16,001,796.39

Principal Withrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

16,001,796.39

Interest Collections

5,880,266.68

Interest Withdrawals

-0.00

Interest Other Accounts

286,393.96

Interest Fees

-49,701.89

TOTAL NET INTEREST

6,116,958.75

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

22,118,755.14

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

337,865.94

Prepayments In Full

15,396,281.39

Curtailments

103,524.77

Liquidations

230,309.90

Insurance Principal

0.00

Repurchased Principal Amounts

0.00

Other Principal

0.00

Principal Realized Loss

-66,185.61

Delinquent Principal

-284,978.22

Advanced Principal

284,978.22

TOTAL PRINCIPAL COLLECTED

16,001,796.39

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL OTHER ACCOUNTS PRINCIPAL

0.00

Page 4 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

6,129,669.51

Liquidation Interest

2,096.99

Repurchased Interest

0.00

Insurance Interest

0.00

Other Interest

0.00

Relief Act Interest Shortfalls

-0.00

Prepayment Interest Shortfalls

-16,185.23

Compensating Interest

16,185.23

Delinquent Interest

-5,174,783.29

Interest Loss

-0.00

Interest Advanced

4,923,283.47

TOTAL INTEREST COLLECTED

5,880,266.68

INTEREST - WITHDRAWALS

Total

Nonrecoverable Advances

0.00

Servicer Expenses

0.00

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

286,393.96

TOTAL INTEREST OTHER ACCOUNTS

286,393.96

INTEREST - FEES

Total

Current Servicing Fees

47,596.12

Current Trustee Fees

2,105.77

TOTAL INTEREST OTHER FEES

49,701.89

Page 5 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Account

Beginning Account Balance

0.00

Account Deposit

0.00

Account Payment Due

0.00

Account Withdrawal

0.00

Ending Account Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Total

Overcollateralization Amount

23,490,242.68

Specified Overcollateralized Amount

45,597,619.24

Overcollateralization Deficiency Amount

22,107,376.56

Overcollateralization Release Amount

0.00

Total Monthly Excess Spread

2,657,468.07

Page 6 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

12,460

Prior

12,176

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-243

Repurchases

-0

Liquidations

-3

Current

11,930

Principal Balance:

Original

741,424,703.09

Prior

721,979,213.24

Prefunding

0.00

Scheduled Principal

-337,865.94

Partial Prepayments

-103,524.77

Full Voluntary Prepayments

-15,396,281.39

Repurchases

-0.00

Liquidations

-230,309.90

Current

705,911,231.24

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

														Total
Weighted Average Coupon Original														10.25881%
Weighted Average Coupon Prior														10.25881%
Weighted Average Coupon Current														10.25299%
Weighted Average Months to Maturity Original														350
Weighted Average Months to Maturity Prior														350
Weighted Average Months to Maturity Current														349
Weighted Avg Remaining Amortization Term Original														350
Weighted Avg Remaining Amortization Term Prior														350
Weighted Avg Remaining Amortization Term Current														349
Weighted Average Seasoning Original														6.77
Weighted Average Seasoning Prior														6.77
Weighted Average Seasoning Current														7.76

Page 8 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


ARM CHARACTERISTICS
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
SERVICING FEES & ADVANCES

				Total




Current Servicing Fees			47,596.12
Delinquent Servicing Fees			251,499.82
TOTAL SERVICING FEES			300,824.70


Compensating Interest			-16,185.23
Delinquent Servicing Fees			-251,499.82
COLLECTED SERVICING FEES			33,139.64


Total Advanced Interest			4,923,283.47
Total Advanced Principal			284,978.22
Aggregate Advances with respect to this Distribution			5,208,261.69






ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
					Total
		Prepayment Interest Shortfall (PPIS)			16,185.23
		Compensating Interest			(16,185.23)
		Net Prepayment Interest Shortfall (PPIS)			0.00


		Ending Pool Stated Principal Balance			705,911,231.24






Page 9 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Delinquency Report


TOTAL	0-30	31-60	61-90	91-120	121-150	151-180	181+	TOTAL

DELINQUENT Balance % Balance # Loans % # Loans
		11,242,946.30	10,580,159.55	2,726,668.95	1,697,504.12	0.00	94,517.89	26,341,796.81
		1.59%	1.50%	0.39%	0.24%	0.00%	0.01%	3.73%
		179	148	37	25	0	1	390
		1.50%	1.24%	0.31%	0.21%	0.00%	0.01%	3.27%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
	1,294,260.30	169,868.10	36,837.80	0.00	0.00	0.00	0.00	1,500,966.20
	0.18%	0.02%	0.01%	0.00%	0.00%	0.00%	0.00%	0.21%
	25	3	1	0	0	0	0	29
	0.21%	0.03%	0.01%	0.00%	0.00%	0.00%	0.00%	0.24%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	1,294,260.30	11,412,814.40	10,616,997.35	2,726,668.95	1,697,504.12	0.00	94,517.89	27,842,763.01
	0.18%	1.62%	1.50%	0.39%	0.24%	0.00%	0.01%	3.94%
	25	182	149	37	25	0	1	419
	0.21%	1.53%	1.25%	0.31%	0.21%	0.00%	0.01%	3.51%

Page 10 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 11 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 12 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

243

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

243

Curtailments Amount

103,524.77

Paid in Full Balance

15,396,281.39

Repurchased Loans Balance

0.00

Total Prepayment Amount

15,499,806.16

Cumulative

Number of Paid in Full Loans

525

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

525

Paid in Full Balance

34,205,965.79

Repurchased Loans Balance

0.00

Curtailments Amount

268,341.93

Total Prepayment Amount

34,474,307.72

Page 13 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	2.18%
3 Months Avg SMM	2.38%
12 Months Avg SMM	2.38%
Avg SMM Since Cut-off	2.38%



CPR	23.24%
3 Months Avg CPR	25.09%
12 Months Avg CPR	25.09%
Avg CPR Since Cut-off	25.09%



PSA	1,496.92%
3 Months Avg PSA Approximation	1,726.94%
12 Months Avg PSA Approximation	1,726.94%
Avg PSA Since Cut-off Approximation	1,726.94%

Page 14 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.02*min(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)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*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)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 15 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 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

2148290 1		21,200.00	21,088.52	09-May-2006		12.300%		MD - 20.00%		Paid Off - 360		01-Aug-2005

2155887 1		133,000.00	132,358.67	11-May-2006		9.700%		NY - 20.00%		Paid Off - 360		01-Aug-2005
2157857 1		82,900.00	82,672.80	30-Apr-2006		11.900%		CA - 20.00%		Paid Off - 360		01-Aug-2005
2187177 1		66,000.00	65,709.90	17-Apr-2006		9.100%		VA - 20.00%		Paid Off - 360		01-Sep-2005
2210291 1		45,000.00	44,818.48	27-Apr-2006		8.850%		AZ - 20.00%		Paid Off - 360		01-Oct-2005
2221542 1		29,500.00	29,391.98	25-Apr-2006		9.350%		PA - 20.00%		Paid Off - 360		01-Oct-2005
1001145013 1		31,706.00	31,473.83	17-Apr-2006		9.990%		AZ - 20.00%		Paid Off - 360		01-Jul-2005
1001181410 1		52,000.00	51,732.92	24-Apr-2006		11.000%		NV - 20.00%		Paid Off - 360		01-Jun-2005
1001469271 1		67,000.00	66,654.34	30-Apr-2006		10.300%		MA - 20.00%		Paid Off - 360		01-Jun-2005
1001558139 1		98,500.00	98,124.86	29-Apr-2006		10.500%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1001583398 1		30,750.00	30,594.81	09-May-2006		9.550%		NJ - 15.00%		Paid Off - 360		01-Jul-2005
1001590291 1		95,000.00	94,690.37	25-Apr-2006		11.100%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1001890573 1		33,000.00	32,817.26	29-Apr-2006		9.100%		MA - 20.00%		Paid Off - 360		01-Jul-2005
1001904979 1		88,600.00	88,256.31	11-May-2006		10.800%		AZ - 20.00%		Paid Off - 360		01-Jul-2005
1001940467 1		127,600.00	127,042.94	21-Apr-2006		10.250%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1001986042 1		67,000.00	66,683.08	26-Apr-2006		10.350%		FL - 20.00%		Paid Off - 360		01-Jul-2005
1001991722 1		105,000.00	104,516.73	02-May-2006		9.990%		AZ - 20.00%		Paid Off - 360		01-Jul-2005
1002076933 1		21,000.00	20,915.84	24-Apr-2006		10.650%		ME - 20.00%		Paid Off - 360		01-Jul-2005
1002087878 1		68,000.00	67,712.80	30-Apr-2006		10.400%		CA - 20.00%		Paid Off - 360		01-Jul-2005
1002101460 1		136,000.00	135,503.31	17-Apr-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002169691 1		35,087.00	34,968.59	26-Apr-2006		11.450%		AZ - 20.00%		Paid Off - 360		01-Jul-2005
1002194850 1		60,000.00	59,741.87	28-Apr-2006		10.000%		NY - 20.00%		Paid Off - 360		01-Aug-2005
1002219129 1		50,200.00	49,964.30	19-Apr-2006		9.900%		MD - 20.00%		Paid Off - 360		01-Aug-2005
1002253698 1		97,000.00	96,716.20	30-Apr-2006		11.600%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1002302699 1		52,500.00	52,318.47	09-May-2006		10.250%		NJ - 20.00%		Paid Off - 360		01-Sep-2005
1002321179 1		31,000.00	30,826.01	08-May-2006		9.100%		AZ - 20.00%		Paid Off - 360		01-Aug-2005
1002322775 1		54,500.00	54,275.11	25-Apr-2006		9.990%		AZ - 20.00%		Paid Off - 360		01-Aug-2005
1002331961 1		117,000.00	1,204.11	26-Apr-2006		10.750%		MA - 20.00%		Paid Off - 360		01-Aug-2005
1002336957 1		67,800.00	67,548.78	25-Apr-2006		10.500%		WA - 20.00%		Paid Off - 360		01-Aug-2005
1002357345 1		88,000.00	87,811.43	11-May-2006		11.100%		NY - 20.00%		Paid Off - 360		01-Nov-2005
1002380676 1		99,853.00	99,511.45	02-May-2006		10.300%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002386466 1		92,400.00	92,026.11	30-Apr-2006		11.450%		FL - 20.00%		Paid Off - 360		01-Aug-2005
1002408772 1		74,000.00	73,665.28	08-May-2006		9.550%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1002427911 1		31,000.00	30,906.30	20-Apr-2006		11.450%		AZ - 20.00%		Paid Off - 360		01-Aug-2005
1002431461 1		139,800.00	139,185.38	20-Apr-2006		9.100%		FL - 20.00%		Paid Off - 360		01-Sep-2005
1002440086 1		178,000.00	177,337.60	09-May-2006		9.900%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002443056 1		59,000.00	58,749.35	29-Apr-2006		9.850%		AZ - 20.00%		Paid Off - 360		01-Aug-2005
1002454686 1		61,623.00	61,407.72	30-Apr-2006		11.500%		AZ - 20.00%		Paid Off - 360		01-Oct-2005
1002484029 1		131,800.00	131,358.91	27-Apr-2006		9.750%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1002492868 1		29,820.00	29,706.63	30-Apr-2006		9.800%		TX - 15.00%		Paid Off - 360		01-Sep-2005


Page 16 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 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

1002501572 1		160,000.00	159,416.90	03-May-2006		10.000%		NY - 20.00%		Paid Off - 360		01-Sep-2005

1002519377 1		54,600.00	54,380.42	30-Apr-2006		9.530%		MN - 20.00%		Paid Off - 360		01-Sep-2005
1002530924 1		32,280.00	31,611.12	25-Apr-2006		9.530%		MN - 20.00%		Paid Off - 180		01-Sep-2005
1002543830 1		36,200.00	36,062.96	26-Apr-2006		10.400%		IN - 20.00%		Paid Off - 360		01-Aug-2005
1002548719 1		130,000.00	129,411.08	09-May-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1002551580 1		48,000.00	47,832.28	17-Apr-2006		10.200%		IL - 20.00%		Paid Off - 360		01-Sep-2005
1002563229 1		64,600.00	64,333.44	26-Apr-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1002572059 1		71,000.00	70,759.97	12-May-2006		11.100%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002588131 1		41,000.00	40,819.80	28-Apr-2006		9.100%		WA - 20.00%		Paid Off - 360		01-Sep-2005
1002605078 1		65,000.00	64,709.31	15-May-2006		10.250%		ME - 20.00%		Paid Off - 360		01-Aug-2005
1002605121 1		49,697.00	49,517.64	25-Apr-2006		10.850%		FL - 20.00%		Paid Off - 360		01-Oct-2005
1002605826 1		42,000.00	41,823.17	30-Apr-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Aug-2005
1002608119 1		41,800.00	41,673.55	19-Apr-2006		10.878%		NJ - 20.00%		Paid Off - 360		01-Sep-2005
1002613719 1		126,400.00	125,953.70	30-Apr-2006		10.150%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002614665 1		41,000.00	40,795.52	11-May-2006		8.900%		MD - 20.00%		Paid Off - 360		01-Sep-2005
1002621167 1		54,429.00	54,304.99	30-Apr-2006		11.550%		NY - 20.00%		Paid Off - 360		01-Oct-2005
1002628213 1		80,000.00	79,729.21	28-Apr-2006		10.350%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002648905 1		52,000.00	51,834.85	21-Apr-2006		10.650%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002650900 1		47,200.00	47,038.52	11-May-2006		10.300%		MA - 20.00%		Paid Off - 360		01-Sep-2005
1002654327 1		20,250.00	20,181.18	21-Apr-2006		10.500%		WA - 15.00%		Paid Off - 360		01-Sep-2005
1002661257 1		20,000.00	19,943.00	20-Apr-2006		11.450%		NE - 22.00%		Paid Off - 360		01-Sep-2005
1002666387 1		92,000.00	91,500.47	03-May-2006		8.850%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002669366 1		24,110.00	24,018.37	30-Apr-2006		9.800%		TX - 20.00%		Paid Off - 360		01-Sep-2005
1002673155 1		130,000.00	129,612.84	11-May-2006		10.950%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002674760 1		70,737.00	69,618.58	29-Apr-2006		10.000%		FL - 20.00%		Paid Off - 360		01-Aug-2005
1002682243 1		23,600.00	23,513.04	30-Apr-2006		10.000%		UT - 20.00%		Paid Off - 360		01-Sep-2005
1002682715 1		123,000.00	122,565.67	30-Apr-2006		10.150%		WA - 20.00%		Paid Off - 360		01-Sep-2005
1002697576 1		74,000.00	73,757.38	21-Apr-2006		10.500%		DC - 20.00%		Paid Off - 360		01-Sep-2005
1002700063 1		57,800.00	57,610.85	27-Apr-2006		11.200%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002724662 1		28,500.00	28,409.52	18-Apr-2006		10.650%		NV - 15.00%		Paid Off - 360		01-Sep-2005
1002725858 1		43,000.00	42,817.88	03-May-2006		9.600%		CO - 20.00%		Paid Off - 360		01-Sep-2005
1002732840 1		52,000.00	51,820.18	12-May-2006		10.250%		NV - 20.00%		Paid Off - 360		01-Sep-2005
1002748664 1		40,800.00	40,601.32	26-Apr-2006		8.600%		OR - 20.00%		Paid Off - 360		01-Sep-2005
1002752382 1		112,000.00	111,690.72	29-Apr-2006		11.300%		HI - 20.00%		Paid Off - 360		01-Sep-2005
1002758215 1		96,974.00	96,609.29	02-May-2006		9.850%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002775321 1		70,000.00	69,744.33	30-Apr-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002785034 1		119,800.00	119,446.29	19-Apr-2006		10.990%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002786211 1		25,200.00	25,100.12	03-May-2006		9.600%		WI - 20.00%		Paid Off - 360		01-Sep-2005
1002796193 1		22,000.00	21,941.68	26-Apr-2006		11.490%		ME - 20.00%		Paid Off - 360		01-Sep-2005
1002800801 1		64,000.00	62,572.40	24-Apr-2006		10.250%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002807458 1		45,500.00	45,334.16	17-Apr-2006		10.000%		WA - 20.00%		Paid Off - 360		01-Sep-2005
1002808518 1		41,000.00	40,772.35	24-Apr-2006		10.500%		FL - 20.00%		Paid Off - 360		01-Sep-2005


Page 17 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 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

1002809633 1		26,000.00	25,475.25	15-May-2006		9.750%		AZ - 20.00%		Paid Off - 360		01-Sep-2005

1002817955 1		45,800.00	45,677.56	30-Apr-2006		11.450%		CO - 20.00%		Paid Off - 360		01-Sep-2005
1002833018 1		65,200.00	65,034.93	30-Apr-2006		11.700%		CO - 20.00%		Paid Off - 360		01-Sep-2005
1002850221 1		26,379.00	26,293.41	02-May-2006		10.550%		OK - 20.00%		Paid Off - 360		01-Sep-2005
1002851275 1		21,400.00	21,313.34	30-Apr-2006		9.800%		TX - 20.00%		Paid Off - 360		01-Sep-2005
1002853442 1		33,980.00	33,889.14	01-May-2006		11.450%		MI - 20.00%		Paid Off - 360		01-Sep-2005
1002863547 1		97,000.00	96,586.65	17-Apr-2006		9.250%		CA - 20.00%		Paid Off - 360		01-Sep-2005
1002867348 1		94,998.00	94,606.93	05-May-2006		8.750%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1002870094 1		32,000.00	31,868.40	02-May-2006		10.000%		MA - 20.00%		Paid Off - 360		01-Sep-2005
1002890394 1		39,800.00	39,648.71	30-Apr-2006		9.800%		TX - 20.00%		Paid Off - 360		01-Sep-2005
1002922154 1		67,700.00	67,547.46	08-May-2006		11.600%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1002953806 1		34,000.00	33,890.85	30-Apr-2006		10.700%		NM - 20.00%		Paid Off - 360		01-Oct-2005
1002954173 1		75,800.00	75,588.40	17-Apr-2006		11.250%		AZ - 20.00%		Paid Off - 360		01-Sep-2005
1002958179 1		51,200.00	51,040.79	12-May-2006		10.100%		FL - 20.00%		Paid Off - 360		01-Oct-2005
1002977880 1		37,600.00	37,487.89	20-Apr-2006		10.300%		ME - 20.00%		Paid Off - 360		01-Oct-2005
1003000095 1		62,000.00	61,221.30	20-Apr-2006		11.250%		MD - 20.00%		Paid Off - 360		01-Oct-2005
1003011831 1		22,940.00	22,859.02	30-Apr-2006		10.150%		MO - 20.00%		Paid Off - 360		01-Sep-2005
1003033130 1		84,000.00	83,700.78	29-Apr-2006		10.250%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003056622 1		22,690.00	22,638.90	03-May-2006		11.600%		WI - 20.00%		Paid Off - 360		01-Oct-2005
1003061199 1		90,000.00	89,698.81	03-May-2006		9.750%		DC - 20.00%		Paid Off - 360		01-Oct-2005
1003080917 1		20,400.00	19,991.32	18-Apr-2006		10.750%		SC - 20.00%		Paid Off - 360		01-Oct-2005
1003088241 1		70,000.00	69,840.54	21-Apr-2006		11.550%		NJ - 20.00%		Paid Off - 360		01-Oct-2005
1003097892 1		76,000.00	75,716.76	30-Apr-2006		10.200%		IL - 20.00%		Paid Off - 360		01-Oct-2005
1003106169 1		136,000.00	135,478.97	30-Apr-2006		9.100%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003120928 1		57,000.00	56,843.98	30-Apr-2006		10.700%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003138161 1		26,000.00	25,929.58	15-May-2006		10.750%		NJ - 20.00%		Paid Off - 360		01-Oct-2005
1003138385 1		57,000.00	56,772.32	03-May-2006		10.150%		MA - 20.00%		Paid Off - 360		01-Oct-2005
1003164042 1		41,600.00	41,497.64	05-May-2006		10.500%		NJ - 20.00%		Paid Off - 360		01-Oct-2005
1003167398 1		42,000.00	41,854.95	05-May-2006		9.600%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003170650 1		27,000.00	26,902.23	30-Apr-2006		9.850%		WA - 20.00%		Paid Off - 360		01-Oct-2005
1003186929 1		62,948.00	62,748.00	04-May-2006		9.950%		NY - 15.00%		Paid Off - 360		01-Nov-2005
1003194938 1		52,980.00	52,852.35	30-Apr-2006		11.300%		FL - 20.00%		Paid Off - 360		01-Oct-2005
1003203642 1		46,320.00	46,133.13	18-Apr-2006		8.850%		AZ - 20.00%		Paid Off - 360		01-Oct-2005
1003247720 1		52,500.00	52,359.74	30-Apr-2006		10.950%		MI - 20.00%		Paid Off - 360		01-Oct-2005
1003251787 1		112,000.00	111,781.17	30-Apr-2006		12.250%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003257852 1		33,840.00	33,742.87	09-May-2006		10.500%		MA - 20.00%		Paid Off - 360		01-Oct-2005
1003261437 1		111,800.00	111,417.91	17-Apr-2006		9.650%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003267173 1		142,000.00	141,534.59	02-May-2006		9.850%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003276145 1		36,000.00	35,880.77	30-Apr-2006		9.800%		FL - 20.00%		Paid Off - 360		01-Oct-2005
1003276706 1		97,600.00	97,306.02	19-Apr-2006		10.250%		IL - 20.00%		Paid Off - 360		01-Oct-2005
1003280103 1		95,000.00	94,710.81	04-May-2006		10.200%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003283565 1		67,000.00	66,802.50	26-Apr-2006		11.250%		IL - 20.00%		Paid Off - 360		01-Oct-2005


Page 18 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 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

1003307969 1		104,000.00	103,633.63	29-Apr-2006		11.000%		AZ - 20.00%		Paid Off - 360		01-Oct-2005

1003310125 1		41,980.00	41,833.91	08-May-2006		10.300%		WA - 20.00%		Paid Off - 360		01-Nov-2005
1003312686 1		92,600.00	92,351.65	27-Apr-2006		10.050%		MA - 20.00%		Paid Off - 360		01-Nov-2005
1003316129 1		43,600.00	43,485.65	30-Apr-2006		10.900%		NC - 20.00%		Paid Off - 360		01-Oct-2005
1003317850 1		29,780.00	29,703.55	18-Apr-2006		11.000%		AZ - 20.00%		Paid Off - 360		01-Oct-2005
1003318001 1		108,000.00	107,656.33	05-May-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003319108 1		63,000.00	62,639.46	02-May-2006		10.150%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003321587 1		78,000.00	77,799.50	29-Apr-2006		10.250%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003329767 1		51,000.00	50,784.21	29-Apr-2006		8.700%		NJ - 20.00%		Paid Off - 360		01-Oct-2005
1003333627 1		147,000.00	146,317.34	30-Apr-2006		9.125%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003336063 1		32,000.00	31,887.12	27-Apr-2006		9.500%		NM - 20.00%		Paid Off - 360		01-Oct-2005
1003349442 1		66,200.00	66,000.51	04-May-2006		10.250%		NJ - 20.00%		Paid Off - 360		01-Oct-2005
1003364674 1		111,000.00	110,770.90	21-Apr-2006		12.000%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003369508 1		79,000.00	78,783.59	18-Apr-2006		9.950%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003370943 1		36,600.00	36,480.01	26-Apr-2006		9.850%		MT - 20.00%		Paid Off - 360		01-Oct-2005
1003377508 1		62,200.00	62,018.66	30-Apr-2006		11.600%		AZ - 20.00%		Paid Off - 360		01-Oct-2005
1003390039 1		27,200.00	27,136.63	08-May-2006		11.450%		VA - 20.00%		Paid Off - 360		01-Oct-2005
1003399325 1		26,800.00	26,737.60	30-Apr-2006		11.450%		ND - 20.00%		Paid Off - 360		01-Oct-2005
1003404337 1		59,999.00	59,755.64	27-Apr-2006		10.750%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003407174 1		54,400.00	54,249.53	08-May-2006		10.650%		FL - 20.00%		Paid Off - 360		01-Oct-2005
1003421755 1		105,800.00	105,576.76	02-May-2006		11.900%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003436115 1		26,000.00	25,945.15	20-Apr-2006		11.950%		WI - 20.00%		Paid Off - 360		01-Oct-2005
1003449806 1		23,750.00	23,604.48	30-Apr-2006		9.800%		TX - 25.00%		Paid Off - 360		01-Oct-2005
1003454185 1		54,978.00	54,792.50	09-May-2006		8.950%		NV - 20.00%		Paid Off - 360		01-Nov-2005
1003455068 1		78,170.00	78,042.61	02-May-2006		12.350%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003455228 1		160,000.00	159,502.52	18-Apr-2006		10.100%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003458430 1		20,000.00	19,958.92	09-May-2006		11.300%		FL - 23.00%		Paid Off - 360		01-Nov-2005
1003467554 1		32,700.00	32,571.32	15-May-2006		9.900%		ID - 20.00%		Paid Off - 360		01-Oct-2005
1003471317 1		41,000.00	40,892.33	10-May-2006		10.150%		WA - 20.00%		Paid Off - 360		01-Nov-2005
1003472851 1		20,000.00	19,963.43	20-Apr-2006		12.550%		WI - 24.00%		Paid Off - 360		01-Oct-2005
1003483901 1		93,000.00	92,841.58	20-Apr-2006		12.150%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003484107 1		20,000.00	19,950.28	27-Apr-2006		11.150%		WI - 21.00%		Paid Off - 360		01-Oct-2005
1003510999 1		42,890.00	42,799.04	08-May-2006		11.150%		AZ - 20.00%		Paid Off - 360		01-Nov-2005
1003515486 1		29,066.00	29,019.14	12-May-2006		12.400%		SC - 20.00%		Paid Off - 360		01-Nov-2005
1003515547 1		54,000.00	53,883.48	19-Apr-2006		11.800%		WI - 20.00%		Paid Off - 360		01-Oct-2005
1003522628 1		113,000.00	112,703.74	30-Apr-2006		10.900%		CA - 20.00%		Paid Off - 360		01-Oct-2005
1003523654 1		40,800.00	40,720.72	18-Apr-2006		11.550%		CT - 20.00%		Paid Off - 360		01-Nov-2005
1003528917 1		27,000.00	26,911.67	19-Apr-2006		12.150%		MO - 20.00%		Paid Off - 360		01-Oct-2005
1003532573 1		58,000.00	57,779.70	02-May-2006		9.600%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003533741 1		45,600.00	45,438.15	05-May-2006		9.469%		MN - 20.00%		Paid Off - 360		01-Oct-2005
1003534107 1		45,000.00	44,848.12	28-Apr-2006		8.950%		HI - 20.00%		Paid Off - 360		01-Nov-2005
1003534768 1		51,800.00	51,696.34	19-Apr-2006		10.550%		RI - 20.00%		Paid Off - 360		01-Dec-2005


Page 19 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 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

1003540715 1		55,000.00	54,854.16	29-Apr-2006		10.300%		CA - 20.00%		Paid Off - 360		01-Nov-2005

1003545444 1		57,000.00	56,868.74	30-Apr-2006		11.500%		MD - 20.00%		Paid Off - 360		01-Oct-2005
1003545701 1		32,400.00	32,339.86	17-Apr-2006		10.900%		CO - 20.00%		Paid Off - 360		01-Dec-2005
1003552417 1		115,000.00	114,722.65	26-Apr-2006		10.550%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003553185 1		74,200.00	73,962.25	28-Apr-2006		9.200%		AZ - 20.00%		Paid Off - 360		01-Nov-2005
1003556173 1		74,000.00	73,777.85	20-Apr-2006		10.350%		MA - 20.00%		Paid Off - 360		01-Oct-2005
1003560168 1		68,000.00	67,747.13	10-May-2006		10.700%		MD - 20.00%		Paid Off - 360		01-Oct-2005
1003568446 1		35,980.00	35,356.95	21-Apr-2006		10.000%		NJ - 20.00%		Paid Off - 180		01-Oct-2005
1003576231 1		81,800.00	81,582.92	05-May-2006		10.100%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003578319 1		44,000.00	43,872.94	25-Apr-2006		9.700%		FL - 17.00%		Paid Off - 360		01-Nov-2005
1003585962 1		31,800.00	31,714.68	12-May-2006		10.050%		MA - 20.00%		Paid Off - 360		01-Nov-2005
1003586293 1		115,297.00	114,981.18	24-Apr-2006		9.950%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003587372 1		31,000.00	30,929.13	18-Apr-2006		10.800%		FL - 20.00%		Paid Off - 360		01-Nov-2005
1003587434 1		24,200.00	24,143.20	15-May-2006		10.990%		CT - 20.00%		Paid Off - 360		01-Nov-2005
1003594809 1		62,900.00	62,770.93	02-May-2006		11.300%		FL - 20.00%		Paid Off - 360		01-Nov-2005
1003617072 1		22,900.00	22,848.92	25-Apr-2006		11.400%		WI - 20.00%		Paid Off - 360		01-Nov-2005
1003617526 1		99,000.00	98,703.78	10-May-2006		10.500%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003622949 1		42,000.00	41,885.92	29-Apr-2006		9.990%		RI - 20.00%		Paid Off - 360		01-Nov-2005
1003625679 1		67,000.00	66,818.03	25-Apr-2006		9.990%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003638139 1		79,800.00	79,557.28	18-Apr-2006		9.450%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003649190 1		20,000.00	19,961.93	20-Apr-2006		11.650%		WI - 20.00%		Paid Off - 360		01-Nov-2005
1003657956 1		73,000.00	72,839.82	08-May-2006		10.990%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003671814 1		93,391.00	93,265.70	18-Apr-2006		12.490%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1003680083 1		32,600.00	32,501.27	25-Apr-2006		9.500%		GA - 20.00%		Paid Off - 360		01-Nov-2005
1003687228 1		106,000.00	105,775.35	29-Apr-2006		11.150%		WA - 20.00%		Paid Off - 360		01-Nov-2005
1003688771 1		93,800.00	93,553.70	24-Apr-2006		10.150%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003694611 1		101,600.00	101,352.36	03-May-2006		10.500%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003704094 1		106,500.00	106,290.78	27-Apr-2006		11.500%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003707741 1		90,000.00	89,805.05	26-Apr-2006		11.050%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003709142 1		48,800.00	48,660.28	10-May-2006		9.742%		MN - 20.00%		Paid Off - 360		01-Nov-2005
1003709874 1		48,600.00	48,495.84	25-Apr-2006		11.100%		MI - 20.00%		Paid Off - 360		01-Nov-2005
1003717972 1		47,600.00	47,480.83	01-May-2006		11.450%		WA - 20.00%		Paid Off - 360		01-Nov-2005
1003727257 1		132,000.00	131,757.15	12-May-2006		11.800%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003730092 1		55,000.00	54,858.45	11-May-2006		10.250%		OR - 20.00%		Paid Off - 360		01-Nov-2005
1003732394 1		41,489.00	41,403.85	10-May-2006		11.300%		KS - 20.00%		Paid Off - 360		01-Nov-2005
1003753307 1		51,300.00	51,225.92	29-Apr-2006		12.050%		CA - 15.00%		Paid Off - 360		01-Dec-2005
1003754422 1		125,022.00	124,693.69	30-Apr-2006		10.150%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003756572 1		53,000.00	52,868.01	05-May-2006		10.400%		CA - 17.00%		Paid Off - 360		01-Nov-2005
1003781893 1		91,400.00	91,136.11	18-Apr-2006		9.700%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003783178 1		34,203.00	34,126.49	29-Apr-2006		10.900%		UT - 15.00%		Paid Off - 360		01-Nov-2005
1003784998 1		97,400.00	97,107.60	24-Apr-2006		12.250%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1003800202 1		39,750.00	39,692.59	25-Apr-2006		12.050%		GA - 20.00%		Paid Off - 360		01-Dec-2005


Page 20 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates

May 25, 2006 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

1003803101 1		40,000.00	39,917.92	08-May-2006		11.300%		VA - 20.00%		Paid Off - 360		01-Nov-2005

1003803520 1		188,000.00	186,300.10	05-May-2006		11.250%		CA - 20.00%		Paid Off - 360		01-Nov-2005
1003815447 1		62,600.00	62,205.45	02-May-2006		11.900%		FL - 20.00%		Paid Off - 240		01-Nov-2005
1003816730 1		53,200.00	53,085.97	17-Apr-2006		11.100%		OR - 20.00%		Paid Off - 360		01-Nov-2005
1003831107 1		33,200.00	33,097.92	05-May-2006		9.400%		FL - 20.00%		Paid Off - 360		01-Nov-2005
1003844068 1		22,000.00	21,962.53	29-Apr-2006		12.150%		IL - 20.00%		Paid Off - 360		01-Nov-2005
1003844406 1		51,600.00	51,496.40	29-Apr-2006		11.400%		CA - 15.00%		Paid Off - 360		01-Nov-2005
1003853191 1		53,200.00	53,122.47	30-Apr-2006		12.250%		NH - 20.00%		Paid Off - 360		01-Dec-2005
1003866908 1		63,948.00	63,823.62	02-May-2006		10.700%		WA - 20.00%		Paid Off - 360		01-Dec-2005
1003887583 1		80,800.00	78,947.87	20-Apr-2006		9.742%		MN - 20.00%		Paid Off - 360		01-Dec-2005
1003894708 1		101,400.00	101,225.58	17-Apr-2006		11.250%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1003952903 1		85,000.00	84,855.34	02-May-2006		11.300%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1004012810 1		76,000.00	75,857.43	05-May-2006		10.850%		VA - 20.00%		Paid Off - 360		01-Dec-2005
1004054668 1		20,000.00	19,936.48	05-May-2006		8.340%		TN - 21.00%		Paid Off - 360		01-Dec-2005
1004072336 1		93,800.00	92,828.73	08-May-2006		11.850%		CA - 20.00%		Paid Off - 180		01-Dec-2005
1004077769 1		58,500.00	58,405.70	03-May-2006		11.550%		CA - 15.00%		Paid Off - 360		01-Dec-2005
1004089177 1		69,780.00	69,684.69	02-May-2006		12.300%		MD - 20.00%		Paid Off - 360		01-Dec-2005
1004102278 1		25,600.00	25,553.98	20-Apr-2006		11.050%		MD - 20.00%		Paid Off - 360		01-Dec-2005
1004123709 1		52,000.00	51,894.83	25-Apr-2006		10.500%		AZ - 20.00%		Paid Off - 360		01-Dec-2005
1004132842 1		31,200.00	31,139.53	17-Apr-2006		10.700%		NJ - 20.00%		Paid Off - 360		01-Dec-2005
1004139854 1		70,000.00	69,850.66	15-May-2006		10.250%		HI - 20.00%		Paid Off - 360		01-Dec-2005
1004151036 1		112,000.00	111,817.54	21-Apr-2006		11.500%		NV - 20.00%		Paid Off - 360		01-Dec-2005
1004200714 1		73,900.00	73,765.51	15-May-2006		10.990%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1004202400 1		62,000.00	61,905.39	25-Apr-2006		11.800%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1004274074 1		119,000.00	118,764.47	25-Apr-2006		10.600%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1004277847 1		69,000.00	68,897.03	08-May-2006		11.900%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1004288513 1		24,000.00	23,718.37	02-May-2006		10.550%		FL - 20.00%		Paid Off - 360		01-Dec-2005
1004296737 1		47,228.40	47,170.40	12-May-2006		11.750%		FL - 20.00%		Paid Off - 360		01-Jan-2006
1004364459 1		43,180.00	43,074.43	02-May-2006		10.600%		NJ - 20.00%		Paid Off - 360		01-Dec-2005
1004396709 1		46,000.00	45,910.85	29-Apr-2006		10.700%		WA - 20.00%		Paid Off - 360		01-Dec-2005
1004418320 1		43,300.00	43,217.12	26-Apr-2006		10.850%		WA - 20.00%		Paid Off - 360		01-Dec-2005
1004419392 1		72,000.00	71,912.56	12-May-2006		11.800%		FL - 20.00%		Paid Off - 360		01-Jan-2006
1004480341 1		35,600.00	35,512.69	25-Apr-2006		9.590%		MN - 19.00%		Paid Off - 360		01-Dec-2005
1004517687 1		81,500.00	81,362.79	09-May-2006		11.350%		CA - 20.00%		Paid Off - 360		01-Dec-2005
1004612020 1		39,000.00	38,954.30	01-May-2006		11.990%		OR - 20.00%		Paid Off - 360		01-Jan-2006


TOTAL		15,568,272.40	15,396,281.39

Page 21 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Subsequent Recoveries

2,096.99

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

66,185.61

Collateral Interest Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

164,124.29

Cumulative

Number of Loans Liquidated

Collateral Realized Loss/(Gain) Amount

90,792.76

Net Liquidation Proceeds

267,006.06

Cumulative Subsequent Recoveries

3,185.86

Page 22 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


DEFAULT SPEEDS

															Total



MDR															0.03%
3 Months Avg MDR															0.02%
12 Months Avg MDR															0.02%
Avg MDR Since Cut-off															0.02%


CDR															0.38%
3 Months Avg CDR															0.29%
12 Months Avg CDR															0.29%
Avg CDR Since Cut-off															0.29%


SDA															2.46%
3 Months Avg SDA Approximation															2.02%
12 Months Avg SDA Approximation															2.02%
Avg SDA Since Cut-off Approximation															2.02%


Loss Severity Approximation for Current Period															28.74%
3 Months Avg Loss Severity Approximation															24.02%
12 Months Avg Loss Severity Approximation															24.02%
Avg Loss Severity Approximation Since Cut-off															24.02%

Page 23 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)

Conditional Default Rate (CDR): 1-((1-MDR)^12)

SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))

Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)

Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

Average SDA Approximation over period between the nth month and mth month:

AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))

Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)

Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.

Page 24 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

1002438963 1

11.550%

NV - 20.00%

360

64,807.74

19,004.49

1002746096 1

11.850%

CA - 20.00%

360

86,587.32

24,157.18

1003280416 1

9.400%

CO - 20.00%

360

78,914.84

23,023.94

TOTAL

230,309.90

66,185.61

Page 25 of 28

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Stepdown Date has occurred (0 = No, 1=Yes)

Trigger Event in effect - a) or b) (0=No , 1=Yes)

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

7,961,561.99

Ending Balance

705,911,231.24

Senior Enhancement Percentage

34.2067%

Cumulative Loss Percentage

0.0122%

Delinquency Percentage

1.1278%

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

LIBOR For Current Period

4.95938%

LIBOR Rate Determination Date

04/21/2006

LIBOR For Next Period

5.08125%

Next LIBOR Rate Determination Date

05/25/2006

Page 26 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Next Pass Through Rate	Interest CarryFwd Due	Interest CarryFwd Paid	Basis Risk CarryFwd Unpaid	Basis Risk CarryFwd Paid
CLASS

	A-1A	5.0294%	$0.00	$0.00	$0.00	$0.00
		5.0294%	$0.00	$0.00	$0.00	$0.00
	A-1B	5.1194%	$0.00	$0.00	$0.00	$0.00
		5.1194%	$0.00	$0.00	$0.00	$0.00
	A-2	5.0594%	$0.00	$0.00	$0.00	$0.00
		5.0594%	$0.00	$0.00	$0.00	$0.00
	A-3	5.6280%	$0.00	$0.00	$0.00	$0.00
		5.6280%	$0.00	$0.00	$0.00	$0.00
	M-1	5.3794%	$0.00	$0.00	$0.00	$0.00
		5.3794%	$0.00	$0.00	$0.00	$0.00
	M-2	5.4094%	$0.00	$0.00	$0.00	$0.00
		5.4094%	$0.00	$0.00	$0.00	$0.00
	M-3	5.5594%	$0.00	$0.00	$0.00	$0.00
		5.5594%	$0.00	$0.00	$0.00	$0.00
	M-4	5.5994%	$0.00	$0.00	$0.00	$0.00
		5.5994%	$0.00	$0.00	$0.00	$0.00
	M-5	6.9790%	$0.00	$0.00	$0.00	$0.00
		6.9790%	$0.00	$0.00	$0.00	$0.00
	M-6	7.1300%	$0.00	$0.00	$0.00	$0.00
		7.1300%	$0.00	$0.00	$0.00	$0.00
	M-7	7.2500%	$0.00	$0.00	$0.00	$0.00
		7.2500%	$0.00	$0.00	$0.00	$0.00
	B-1	7.0000%	$0.00	$0.00	$0.00	$0.00
		7.0000%	$0.00	$0.00	$0.00	$0.00
	B-2	7.0000%	$0.00	$0.00	$0.00	$0.00
		7.0000%	$0.00	$0.00	$0.00	$0.00
	X	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00
	X-1	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00
	P	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00
	R	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00




Page 27 of 28

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current Scheduled Payments														6,467,535.45
Current Scheduled Payments 1 Month Prior														6,680,858.18
Current Scheduled Payments 2 Month Prior														0.00
Current Scheduled Payments 3 Month Prior														0.00
Current Scheduled Payments 4 Month Prior														0.00
Current Scheduled Payments 5 Month Prior														0.00
Current Scheduled Payments 6 Month Prior														0.00
Current Scheduled Payments 7 Month Prior														0.00
Current Scheduled Payments 8 Month Prior														0.00
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00

Delinquent 60+ Scheduled Payments														0.00
Delinq. 60+ Sched. Pmnts, 1 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 2 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior														0.00





Page 28 of 28

GSAMP Trust 2006-S2 10-D