GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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:

June 26, 2006

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

Record Date:

May 31, 2006

Factor Information:

(800) 735-7777

June 23, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

June 15, 2006

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

Page 1 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

Certificate Payment Report
Current Period Distribution - Series 2006-S2
				Prior						Current
	Class		Original	Principal			Total	Realized	Deferred	Principal
	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)
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1A	WAC/EXE	$	130,000,000.00	113,492,055.09	519,667.51	12,483,402.25	13,003,069.76	0.00	0.00	101,008,652.84
A-1A	WAC/EXE	$	130,000,000.00	113,492,055.09	519,667.51	12,483,402.25	13,003,069.76	0.00	0.00	101,008,652.84
A-1B	NPR/EXE	$	32,500,000.00	32,500,000.00	151,413.89	0.00	151,413.89	0.00	0.00	32,500,000.00
A-2	SR/FLT/STEP	$	243,151,000.00	218,449,933.46	1,006,083.30	18,679,087.63	19,685,170.93	0.00	0.00	199,770,845.83
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	387,938.37	0.00	387,938.37	0.00	0.00	79,333,000.00
M-2	SR/FLT/STEP	$	16,682,000.00	16,682,000.00	82,019.83	0.00	82,019.83	0.00	0.00	16,682,000.00
M-3	SR/FLT/STEP	$	35,217,000.00	35,217,000.00	177,845.85	0.00	177,845.85	0.00	0.00	35,217,000.00
M-4	MEZ/FLT/STE	$	12,975,000.00	12,975,000.00	65,985.08	0.00	65,985.08	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	23,490,242.68	0.00	0.00	0.00	0.00	2,340,370.95	25,830,613.63
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	117,894.16	0.00	117,894.16	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	705,911,231.23	3,413,599.64	31,162,489.88	34,576,089.52	0.00	2,340,370.95	677,089,112.30
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1A	05/25/06	06/25/06	A-Act/360	362334HK3	130,000,000.00	873.015808	3.997442	96.026171	100.023614	776.989637
A-1A	05/25/06	06/25/06	A-Act/360	362334HK3	130,000,000.00	873.015808	3.997442	96.026171	100.023614	776.989637
A-1B	05/25/06	06/25/06	A-Act/360	362334JE5	32,500,000.00	1,000.000000	4.658889	0.000000	4.658889	1,000.000000
A-2	05/25/06	06/25/06	A-Act/360	362334HL1	243,151,000.00	898.412647	4.137689	76.820937	80.958626	821.591710
A-3	05/01/06	05/30/06	F-30/360	362334JF2	100,000,000.00	1,000.000000	4.690000	0.000000	4.690000	1,000.000000
M-1	05/25/06	06/25/06	A-Act/360	362334HM9	79,333,000.00	1,000.000000	4.890000	0.000000	4.890000	1,000.000000
M-2	05/25/06	06/25/06	A-Act/360	362334HN7	16,682,000.00	1,000.000000	4.916666	0.000000	4.916666	1,000.000000
M-3	05/25/06	06/25/06	A-Act/360	362334HP2	35,217,000.00	1,000.000000	5.050000	0.000000	5.050000	1,000.000000
M-4	05/25/06	06/25/06	A-Act/360	362334HQ0	12,975,000.00	1,000.000000	5.085555	0.000000	5.085555	1,000.000000
M-5	05/01/06	05/30/06	F-30/360	362334HR8	15,570,000.00	1,000.000000	5.815834	0.000000	5.815834	1,000.000000
M-6	05/01/06	05/30/06	F-30/360	362334HS6	11,863,000.00	1,000.000000	5.941667	0.000000	5.941667	1,000.000000
M-7	05/01/06	05/30/06	F-30/360	362334HT4	21,131,000.00	1,000.000000	6.041667	0.000000	6.041667	1,000.000000
B-1	05/01/06	05/30/06	F-30/360	362334HU1	12,604,000.00	1,000.000000	5.833333	0.000000	5.833333	1,000.000000
B-2	05/01/06	05/30/06	F-30/360	362334HV9	12,604,000.00	1,000.000000	5.833333	0.000000	5.833333	1,000.000000
X	05/01/06	05/30/06	F-30/360	362334HW7	17,794,703.09	1,320.069380	0.000000	0.000000	0.000000	1,451.590032
X-1	05/01/06	05/30/06	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 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 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	1,486,008.83	28,532,654.37	458,692.78	28,991,347.16	30,477,355.99	0.00	0.00	101,008,652.84
A-1B	32,500,000.00	407,014.12	0.00	0.00	0.00	407,014.12	0.00	0.00	32,500,000.00
A-2	243,151,000.00	2,838,692.25	42,693,805.81	686,348.36	43,380,154.17	46,218,846.42	0.00	0.00	199,770,845.83
A-3	100,000,000.00	1,407,000.00	0.00	0.00	0.00	1,407,000.00	0.00	0.00	100,000,000.00
M-1	79,333,000.00	1,043,948.23	0.00	0.00	0.00	1,043,948.23	0.00	0.00	79,333,000.00
M-2	16,682,000.00	220,742.90	0.00	0.00	0.00	220,742.90	0.00	0.00	16,682,000.00
M-3	35,217,000.00	478,918.33	0.00	0.00	0.00	478,918.33	0.00	0.00	35,217,000.00
M-4	12,975,000.00	177,716.56	0.00	0.00	0.00	177,716.56	0.00	0.00	12,975,000.00
M-5	15,570,000.00	271,657.59	0.00	0.00	0.00	271,657.59	0.00	0.00	15,570,000.00
M-6	11,863,000.00	211,457.97	0.00	0.00	0.00	211,457.97	0.00	0.00	11,863,000.00
M-7	21,131,000.00	382,999.38	0.00	0.00	0.00	382,999.38	0.00	0.00	21,131,000.00
B-1	12,604,000.00	220,569.99	0.00	0.00	0.00	220,569.99	0.00	0.00	12,604,000.00
B-2	12,604,000.00	220,569.99	0.00	0.00	0.00	220,569.99	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	8,035,910.55	25,830,613.63
X-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	0.00	688,460.37	0.00	0.00	0.00	688,460.37	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	10,055,756.51	71,226,460.18	1,145,041.14	72,371,501.33	82,427,257.84	0.00	8,035,910.55	677,089,112.30


Interest Detail - Series 2006-S2
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	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	5.15125%	113,492,055.09	519,667.51	0.00	0.00	0.00	519,667.51	519,667.51	0.00
A-1B	5.24125%	32,500,000.00	151,413.89	0.00	0.00	0.00	151,413.89	151,413.89	0.00
A-2	5.18125%	218,449,933.46	1,006,083.30	0.00	0.00	0.00	1,006,083.30	1,006,083.30	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	5.50125%	79,333,000.00	387,938.37	0.00	0.00	0.00	387,938.37	387,938.37	0.00
M-2	5.53125%	16,682,000.00	82,019.83	0.00	0.00	0.00	82,019.83	82,019.83	0.00
M-3	5.68125%	35,217,000.00	177,845.85	0.00	0.00	0.00	177,845.85	177,845.85	0.00
M-4	5.72125%	12,975,000.00	65,985.08	0.00	0.00	0.00	65,985.08	65,985.08	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	119.55794%	23,490,242.68	0.00	0.00	0.00	0.00	0.00	2,340,370.95	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	117,894.16	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		705,911,231.23	3,295,705.48	0.00	0.00	0.00	3,295,705.48	5,753,970.59	0.00



Page 3 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

28,822,118.94

Principal Withrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

28,822,118.94

Interest Collections

5,652,689.07

Interest Withdrawals

-0.00

Interest Other Accounts

117,894.16

Interest Fees

-16,612.65

TOTAL NET INTEREST

5,753,970.58

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

34,576,089.52

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

327,739.71

Prepayments In Full

28,373,428.26

Curtailments

120,950.97

Liquidations

0.00

Insurance Principal

0.00

Repurchased Principal Amounts

0.00

Other Principal

0.00

Principal Realized Loss

-0.00

Delinquent Principal

-269,192.50

Advanced Principal

269,192.50

TOTAL PRINCIPAL COLLECTED

28,822,118.94

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL OTHER ACCOUNTS PRINCIPAL

0.00

Page 4 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

5,926,959.51

Liquidation Interest

0.00

Repurchased Interest

0.00

Insurance Interest

0.00

Other Interest

0.00

Relief Act Interest Shortfalls

-0.00

Prepayment Interest Shortfalls

-14,439.75

Compensating Interest

14,439.75

Delinquent Interest

-4,847,007.52

Interest Loss

-0.00

Interest Advanced

4,572,737.08

TOTAL INTEREST COLLECTED

5,652,689.07

INTEREST - WITHDRAWALS

Total

Nonrecoverable Advances

0.00

Servicer Expenses

0.00

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

117,894.16

TOTAL INTEREST OTHER ACCOUNTS

117,894.16

INTEREST FEES

Total

Current Servicing Fees

14,553.74

Current Trustee Fees

2,058.91

TOTAL INTEREST OTHER FEES

16,612.65

Page 5 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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

25,830,613.62

Specified Overcollateralized Amount

45,597,619.24

Overcollateralization Deficiency Amount

19,767,005.62

Overcollateralization Release Amount

0.00

Total Monthly Excess Spread

2,340,370.94

Page 6 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

12,460

Prior

11,930

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-445

Repurchases

-0

Liquidations

-0

Current

11,485

Principal Balance:

Original

741,424,703.09

Prior

705,911,231.24

Prefunding

0.00

Scheduled Principal

-327,739.71

Partial Prepayments

-120,950.97

Full Voluntary Prepayments

-28,373,428.26

Repurchases

-0.00

Liquidations

-0.00

Current

677,089,112.30

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

							Total
Weighted Average Coupon Original							10.25881%
Weighted Average Coupon Prior							10.25299%
Weighted Average Coupon Current							10.24649%
Weighted Average Months to Maturity Original							350
Weighted Average Months to Maturity Prior							349
Weighted Average Months to Maturity Current							347
Weighted Avg Remaining Amortization Term Original							350
Weighted Avg Remaining Amortization Term Prior							349
Weighted Avg Remaining Amortization Term Current							347
Weighted Average Seasoning Original							6.77
Weighted Average Seasoning Prior							7.76
Weighted Average Seasoning Current							8.77

Page 8 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 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		14,553.74
Delinquent Servicing Fees		233,818.21
TOTAL SERVICING FEES		292,225.84


Compensating Interest		-14,439.75
Delinquent Servicing Fees		-233,818.21
COLLECTED SERVICING FEES		43,967.89


Total Advanced Interest		4,572,737.08
Total Advanced Principal		269,192.50
Aggregate Advances with respect to this Distribution		4,841,929.58






ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
		Total
	Prepayment Interest Shortfall (PPIS)	14,439.75
	Compensating Interest	(14,439.75)
	Net Prepayment Interest Shortfall (PPIS)	0.00


	Ending Pool Stated Principal Balance	677,089,112.30






Page 9 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

Delinquency Report


TOTAL	0-30 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	151-180 Days	181+ Days	TOTAL
	0-30 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	151-180 Days	181+ Days	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		11,812,880.33	5,491,532.86	2,732,237.44	2,000,829.24	1,410,993.47	94,425.41	23,542,898.75
		1.74%	0.81%	0.40%	0.30%	0.21%	0.01%	3.48%
		191	82	40	29	20	1	363
		1.66%	0.71%	0.35%	0.25%	0.17%	0.01%	3.16%
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
	1,147,670.75	219,214.47	107,463.23	136,697.23	0.00	24,518.68	0.00	1,635,564.36
	0.17%	0.03%	0.02%	0.02%	0.00%	0.00%	0.00%	0.24%
	25	4	2	2	0	1	0	34
	0.22%	0.03%	0.02%	0.02%	0.00%	0.01%	0.00%	0.30%
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
	1,147,670.75	12,032,094.80	5,598,996.09	2,868,934.67	2,000,829.24	1,435,512.15	94,425.41	25,178,463.11
	0.17%	1.78%	0.83%	0.42%	0.30%	0.21%	0.01%	3.72%
	25	195	84	42	29	21	1	397
	0.22%	1.70%	0.73%	0.37%	0.25%	0.18%	0.01%	3.46%

Page 10 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

445

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

445

Curtailments Amount

120,950.97

Paid in Full Balance

28,373,428.26

Repurchased Loans Balance

0.00

Total Prepayment Amount

28,494,379.23

Cumulative

Number of Paid in Full Loans

970

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

970

Paid in Full Balance

62,579,394.05

Repurchased Loans Balance

0.00

Curtailments Amount

389,292.90

Total Prepayment Amount

62,968,686.95

Page 13 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	4.04%
3 Months Avg SMM	2.94%
12 Months Avg SMM	2.94%
Avg SMM Since Cut-off	2.94%



CPR	39.02%
3 Months Avg CPR	30.06%
12 Months Avg CPR	30.06%
Avg CPR Since Cut-off	30.06%



PSA	2,223.52%
3 Months Avg PSA Approximation	1,934.63%
12 Months Avg PSA Approximation	1,934.63%
Avg PSA Since Cut-off Approximation	1,934.63%

Page 14 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 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 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

2134807 1		74,500.00	74,228.96	08-Jun-2006	11.100%	CA - 18.00%	Paid Off - 360	01-Aug-2005
2134807 1		74,500.00	74,228.96	08-Jun-2006	11.100%	CA - 18.00%	Paid Off - 360	01-Aug-2005
2141428 1		64,200.00	63,554.53	31-May-2006	9.100%	MN - 20.00%	Paid Off - 360	01-Jul-2005
2153296 1		25,000.00	24,882.08	31-May-2006	11.800%	PA - 20.00%	Paid Off - 360	01-Aug-2005
2162087 1		60,000.00	59,770.88	17-May-2006	10.800%	CA - 11.00%	Paid Off - 360	01-Sep-2005
2175139 1		22,000.00	21,884.44	06-Jun-2006	10.600%	IN - 20.00%	Paid Off - 360	01-Sep-2005
2175195 1		27,600.00	27,409.97	31-May-2006	8.230%	TN - 20.00%	Paid Off - 360	01-Oct-2005
2178043 1		62,030.00	61,828.51	02-Jun-2006	11.900%	GA - 20.00%	Paid Off - 360	01-Sep-2005
2189666 1		35,000.00	34,914.95	22-May-2006	12.450%	AZ - 20.00%	Paid Off - 360	01-Sep-2005
2197931 1		26,000.00	25,915.85	31-May-2006	11.350%	WV - 20.00%	Paid Off - 360	01-Oct-2005
2199939 1		21,900.00	21,611.93	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Oct-2005
2205142 1		23,200.00	22,859.34	08-Jun-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Oct-2005
2218929 1		92,000.00	91,661.19	02-Jun-2006	9.950%	CA - 20.00%	Paid Off - 360	01-Oct-2005
2228641 1		34,000.00	33,946.40	31-May-2006	12.500%	AL - 20.00%	Paid Off - 360	01-Dec-2005
2247328 1		28,000.00	27,907.22	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Nov-2005
1001518183 1		47,000.00	46,756.48	25-May-2006	9.900%	NJ - 20.00%	Paid Off - 360	01-Jul-2005
1001551653 1		55,950.00	55,656.97	05-Jun-2006	9.850%	MA - 15.00%	Paid Off - 360	01-Jul-2005
1001804612 1		35,600.00	35,436.06	31-May-2006	9.990%	WA - 20.00%	Paid Off - 360	01-Aug-2005
1001889335 1		64,000.00	63,720.70	31-May-2006	10.750%	NJ - 20.00%	Paid Off - 360	01-Jul-2005
1001975606 1		104,000.00	103,419.68	14-Jun-2006	9.550%	NY - 20.00%	Paid Off - 360	01-Jul-2005
1001985640 1		20,000.00	19,928.06	23-May-2006	11.150%	AZ - 20.00%	Paid Off - 360	01-Aug-2005
1001997174 1		48,980.00	48,801.77	31-May-2006	11.100%	NJ - 20.00%	Paid Off - 360	01-Aug-2005
1002055616 1		30,000.00	29,835.44	22-May-2006	8.990%	SC - 20.00%	Paid Off - 360	01-Sep-2005
1002118096 1		32,600.00	32,475.86	18-May-2006	10.950%	FL - 20.00%	Paid Off - 360	01-Aug-2005
1002142700 1		135,400.00	134,685.50	17-May-2006	9.900%	CA - 20.00%	Paid Off - 360	01-Jul-2005
1002143754 1		42,000.00	41,477.23	23-May-2006	8.600%	CA - 20.00%	Paid Off - 360	01-Jul-2005
1002197189 1		99,800.00	99,234.90	09-Jun-2006	8.990%	CA - 20.00%	Paid Off - 360	01-Jul-2005
1002208168 1		64,000.00	63,716.52	12-Jun-2006	10.650%	CA - 20.00%	Paid Off - 360	01-Jul-2005
1002230749 1		51,000.00	50,605.64	30-May-2006	9.000%	WA - 20.00%	Paid Off - 360	01-Aug-2005
1002231285 1		90,000.00	88,767.75	31-May-2006	9.990%	FL - 20.00%	Paid Off - 240	01-Aug-2005
1002250548 1		121,000.00	120,579.46	05-Jun-2006	10.800%	HI - 20.00%	Paid Off - 360	01-Sep-2005
1002259601 1		28,990.00	28,196.77	16-May-2006	8.990%	WA - 20.00%	Paid Off - 180	01-Aug-2005
1002261992 1		85,163.00	84,797.47	25-May-2006	10.350%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002265220 1		99,800.00	99,378.56	31-May-2006	10.400%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002275460 1		20,000.00	19,922.42	31-May-2006	10.800%	ME - 20.00%	Paid Off - 360	01-Aug-2005
1002277725 1		51,600.00	51,388.89	25-May-2006	10.550%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002294939 1		34,400.00	34,286.68	26-May-2006	11.050%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002298007 1		45,000.00	44,772.76	09-Jun-2006	9.990%	NV - 20.00%	Paid Off - 360	01-Aug-2005
1002300691 1		46,000.00	45,317.69	30-May-2006	9.350%	VA - 20.00%	Paid Off - 240	01-Aug-2005
1002301850 1		63,000.00	62,740.88	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1002312072 1		32,998.00	32,799.76	23-May-2006	8.500%	WA - 20.00%	Paid Off - 360	01-Sep-2005


Page 16 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1002318566 1		45,000.00	44,795.37	31-May-2006	10.050%	CT - 20.00%	Paid Off - 360	01-Aug-2005
1002318566 1		45,000.00	44,795.37	31-May-2006	10.050%	CT - 20.00%	Paid Off - 360	01-Aug-2005
1002328993 1		44,900.00	44,745.03	18-May-2006	11.400%	IL - 20.00%	Paid Off - 360	01-Aug-2005
1002334469 1		24,900.00	24,780.05	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Aug-2005
1002360581 1		45,000.00	44,860.56	07-Jun-2006	11.990%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002361937 1		50,500.00	50,234.42	24-May-2006	9.350%	WA - 20.00%	Paid Off - 360	01-Aug-2005
1002369993 1		128,200.00	127,699.22	31-May-2006	10.250%	NY - 20.00%	Paid Off - 360	01-Sep-2005
1002370419 1		103,000.00	102,521.84	05-Jun-2006	9.950%	HI - 20.00%	Paid Off - 360	01-Aug-2005
1002387349 1		47,600.00	47,380.81	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002391389 1		80,000.00	79,546.97	24-May-2006	8.990%	CA - 19.00%	Paid Off - 360	01-Aug-2005
1002403713 1		46,000.00	45,857.68	14-Jun-2006	11.850%	RI - 20.00%	Paid Off - 360	01-Aug-2005
1002405702 1		79,980.00	79,611.85	08-Jun-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Aug-2005
1002406168 1		34,000.00	33,831.19	31-May-2006	9.100%	FL - 19.00%	Paid Off - 360	01-Sep-2005
1002406907 1		42,800.00	42,475.53	15-Jun-2006	10.250%	NJ - 20.00%	Paid Off - 360	01-Aug-2005
1002412115 1		66,000.00	65,687.68	08-Jun-2006	10.150%	MA - 20.00%	Paid Off - 360	01-Aug-2005
1002412918 1		21,000.00	20,910.33	31-May-2006	10.350%	MA - 20.00%	Paid Off - 360	01-Aug-2005
1002416898 1		40,600.00	40,359.19	13-Jun-2006	10.800%	CO - 20.00%	Paid Off - 360	01-Aug-2005
1002420393 1		40,400.00	40,168.75	23-May-2006	9.750%	DE - 20.00%	Paid Off - 360	01-Aug-2005
1002422453 1		31,400.00	31,290.81	17-May-2006	10.800%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002426002 1		73,000.00	72,565.87	25-May-2006	8.750%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002433824 1		62,250.00	62,031.29	12-Jun-2006	10.750%	CA - 15.00%	Paid Off - 360	01-Sep-2005
1002441496 1		30,000.00	29,898.12	31-May-2006	11.600%	MI - 20.00%	Paid Off - 360	01-Aug-2005
1002442039 1		75,194.00	74,866.21	13-Jun-2006	10.250%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002448417 1		29,400.00	29,249.21	31-May-2006	9.500%	CO - 20.00%	Paid Off - 360	01-Aug-2005
1002451439 1		22,000.00	21,894.54	31-May-2006	9.800%	TX - 25.00%	Paid Off - 360	01-Aug-2005
1002453650 1		47,000.00	46,675.37	19-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Aug-2005
1002467342 1		39,751.00	39,538.98	22-May-2006	8.750%	OR - 20.00%	Paid Off - 360	01-Sep-2005
1002482218 1		27,000.00	26,877.94	31-May-2006	10.600%	CO - 20.00%	Paid Off - 360	01-Aug-2005
1002483967 1		21,000.00	20,879.76	23-May-2006	8.400%	TN - 20.00%	Paid Off - 360	01-Sep-2005
1002494875 1		75,700.00	75,475.89	23-May-2006	12.050%	MI - 20.00%	Paid Off - 360	01-Aug-2005
1002505550 1		43,957.00	43,812.63	31-May-2006	11.350%	ID - 20.00%	Paid Off - 360	01-Sep-2005
1002506791 1		29,173.00	29,033.21	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Aug-2005
1002513211 1		52,000.00	51,815.37	02-Jun-2006	10.700%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002513373 1		42,980.00	42,818.51	31-May-2006	10.100%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002521756 1		110,000.00	109,629.75	31-May-2006	10.950%	NY - 20.00%	Paid Off - 360	01-Sep-2005
1002543894 1		31,000.00	30,829.53	31-May-2006	8.600%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002546007 1		24,400.00	24,325.37	31-May-2006	11.400%	IA - 20.00%	Paid Off - 360	01-Sep-2005
1002553533 1		87,200.00	86,832.37	31-May-2006	9.900%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002561953 1		26,400.00	26,266.80	17-May-2006	9.550%	WA - 20.00%	Paid Off - 360	01-Aug-2005
1002565192 1		70,000.00	69,760.60	23-May-2006	10.300%	MD - 20.00%	Paid Off - 360	01-Oct-2005
1002567555 1		25,000.00	24,911.02	23-May-2006	11.250%	NC - 20.00%	Paid Off - 360	01-Sep-2005
1002579338 1		95,000.00	94,627.55	23-May-2006	10.750%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002580987 1		27,000.00	26,926.69	02-Jun-2006	12.450%	NM - 20.00%	Paid Off - 360	01-Aug-2005
1002580987 1			26,926.69		12.450%	NM - 20.00%	Paid Off - 360

Page 17 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1002585367 1		79,500.00	79,232.45	31-May-2006	10.650%	NY - 14.00%	Paid Off - 360	01-Oct-2005
1002585367 1		79,500.00	79,232.45	31-May-2006	10.650%	NY - 14.00%	Paid Off - 360	01-Oct-2005
1002589960 1		51,800.00	51,597.61	13-Jun-2006	10.250%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002590930 1		53,000.00	52,833.29	09-Jun-2006	11.300%	HI - 20.00%	Paid Off - 360	01-Sep-2005
1002592288 1		77,000.00	76,710.92	18-May-2006	10.950%	CA - 20.00%	Paid Off - 360	01-Aug-2005
1002600812 1		48,400.00	48,223.90	31-May-2006	11.100%	WA - 20.00%	Paid Off - 360	01-Aug-2005
1002603025 1		30,298.00	30,152.86	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Aug-2005
1002609555 1		77,000.00	76,692.76	31-May-2006	10.150%	PA - 20.00%	Paid Off - 360	01-Sep-2005
1002613176 1		31,200.00	31,099.39	31-May-2006	11.150%	IL - 20.00%	Paid Off - 360	01-Sep-2005
1002616486 1		20,600.00	20,514.29	31-May-2006	9.950%	SC - 20.00%	Paid Off - 360	01-Sep-2005
1002621318 1		49,400.00	49,185.64	31-May-2006	9.750%	WA - 20.00%	Paid Off - 360	01-Sep-2005
1002626331 1		28,000.00	27,854.84	31-May-2006	9.469%	MN - 20.00%	Paid Off - 360	01-Oct-2005
1002631209 1		97,000.00	96,477.53	14-Jun-2006	8.700%	NJ - 20.00%	Paid Off - 360	01-Sep-2005
1002634091 1		60,297.00	60,078.61	17-May-2006	11.100%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002634974 1		59,400.00	59,160.48	02-Jun-2006	10.100%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002639924 1		92,600.00	92,256.98	23-May-2006	10.500%	NV - 20.00%	Paid Off - 360	01-Sep-2005
1002641886 1		189,800.00	188,869.99	17-May-2006	9.600%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002644534 1		52,800.00	52,413.19	31-May-2006	10.400%	WA - 20.00%	Paid Off - 360	01-Sep-2005
1002658387 1		48,200.00	47,988.76	31-May-2006	10.250%	IL - 20.00%	Paid Off - 360	01-Sep-2005
1002666626 1		42,000.00	41,837.64	31-May-2006	10.300%	AZ - 19.00%	Paid Off - 360	01-Sep-2005
1002671111 1		33,180.00	32,976.16	31-May-2006	8.050%	TN - 20.00%	Paid Off - 360	01-Sep-2005
1002674840 1		112,000.00	111,537.89	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002674957 1		78,000.00	77,739.68	17-May-2006	10.990%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002680129 1		47,217.00	46,990.78	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Aug-2005
1002704130 1		36,000.00	35,859.36	31-May-2006	10.250%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002707002 1		116,800.00	116,318.16	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002707823 1		66,000.00	65,672.39	18-May-2006	9.100%	WA - 20.00%	Paid Off - 360	01-Sep-2005
1002710187 1		41,400.00	41,188.89	31-May-2006	9.400%	GA - 20.00%	Paid Off - 360	01-Sep-2005
1002719650 1		34,600.00	34,453.58	31-May-2006	10.250%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002723397 1		24,739.00	24,632.76	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Sep-2005
1002727516 1		156,000.00	155,287.04	31-May-2006	9.500%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002728061 1		82,000.00	81,645.73	25-May-2006	10.300%	CO - 20.00%	Paid Off - 360	01-Sep-2005
1002732421 1		104,000.00	103,614.74	24-May-2006	10.500%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002737854 1		44,000.00	43,801.60	31-May-2006	11.100%	AK - 20.00%	Paid Off - 360	01-Sep-2005
1002738844 1		135,000.00	134,550.49	22-May-2006	11.000%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002739497 1		93,800.00	93,336.28	22-May-2006	8.900%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1002747442 1		82,000.00	81,641.27	17-May-2006	10.650%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002750437 1		36,750.00	36,543.81	15-Jun-2006	8.500%	MA - 15.00%	Paid Off - 360	01-Sep-2005
1002755110 1		89,800.00	89,481.15	23-May-2006	10.700%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002784678 1		62,000.00	61,414.22	31-May-2006	9.750%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002790983 1		78,000.00	77,678.14	14-Jun-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002803238 1		66,000.00	65,774.18	31-May-2006	10.300%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1002805520 1		75,600.00	75,313.93	23-May-2006	10.400%	MI - 20.00%	Paid Off - 360	01-Sep-2005
1002805520 1			75,313.93		10.400%	MI - 20.00%	Paid Off - 360

Page 18 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1002810827 1		31,000.00	30,858.22	09-Jun-2006	9.500%	ID - 19.00%	Paid Off - 360	01-Sep-2005
1002810827 1		31,000.00	30,858.22	09-Jun-2006	9.500%	ID - 19.00%	Paid Off - 360	01-Sep-2005
1002814770 1		32,700.00	32,600.50	24-May-2006	10.850%	FL - 20.00%	Paid Off - 360	01-Oct-2005
1002830770 1		126,000.00	125,126.10	31-May-2006	9.600%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1002841205 1		125,000.00	124,289.43	25-May-2006	11.150%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002848486 1		63,750.00	63,383.47	18-May-2006	8.600%	CA - 15.00%	Paid Off - 360	01-Sep-2005
1002851596 1		65,000.00	64,759.13	26-May-2006	10.500%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002851783 1		62,000.00	61,731.01	17-May-2006	9.750%	AZ - 20.00%	Paid Off - 360	01-Sep-2005
1002852363 1		33,600.00	33,491.62	07-Jun-2006	11.150%	AL - 20.00%	Paid Off - 360	01-Sep-2005
1002866189 1		53,600.00	53,399.32	25-May-2006	10.450%	FL - 20.00%	Paid Off - 360	01-Sep-2005
1002888389 1		87,828.00	87,469.37	08-Jun-2006	10.040%	CA - 20.00%	Paid Off - 360	01-Sep-2005
1002918748 1		83,604.00	83,330.00	22-May-2006	9.850%	AZ - 20.00%	Paid Off - 360	01-Nov-2005
1002924116 1		119,000.00	118,483.73	06-Jun-2006	10.300%	MD - 20.00%	Paid Off - 360	01-Sep-2005
1002932615 1		20,000.00	19,913.67	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Sep-2005
1002982286 1		27,700.00	27,625.92	30-May-2006	11.450%	OK - 20.00%	Paid Off - 360	01-Oct-2005
1002999535 1		92,000.00	91,608.06	26-May-2006	10.150%	MA - 20.00%	Paid Off - 360	01-Oct-2005
1003008462 1		96,500.00	96,211.48	31-May-2006	11.500%	MD - 20.00%	Paid Off - 360	01-Sep-2005
1003010137 1		45,200.00	45,034.92	31-May-2006	9.990%	NV - 20.00%	Paid Off - 360	01-Oct-2005
1003017746 1		59,800.00	59,579.24	31-May-2006	11.100%	WA - 20.00%	Paid Off - 360	01-Sep-2005
1003035897 1		82,800.00	82,490.02	13-Jun-2006	10.250%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003068780 1		100,000.00	99,635.52	31-May-2006	10.000%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003089133 1		73,804.00	73,562.01	22-May-2006	10.500%	FL - 20.00%	Paid Off - 360	01-Oct-2005
1003119360 1		59,000.00	58,771.02	19-May-2006	9.700%	NY - 17.00%	Paid Off - 360	01-Oct-2005
1003125503 1		71,955.80	71,675.27	05-Jun-2006	10.300%	UT - 20.00%	Paid Off - 360	01-Oct-2005
1003128029 1		86,000.00	85,696.29	31-May-2006	10.150%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003155187 1		67,187.00	66,957.13	31-May-2006	10.300%	CO - 20.00%	Paid Off - 360	01-Oct-2005
1003156863 1		98,800.00	98,408.46	31-May-2006	9.600%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003159931 1		39,324.00	39,208.09	12-Jun-2006	11.000%	FL - 20.00%	Paid Off - 360	01-Oct-2005
1003169886 1		24,400.00	24,324.28	31-May-2006	11.600%	GA - 20.00%	Paid Off - 360	01-Oct-2005
1003193323 1		62,000.00	61,825.06	13-Jun-2006	11.200%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003196446 1		24,514.00	24,439.45	31-May-2006	11.150%	NM - 20.00%	Paid Off - 360	01-Oct-2005
1003201029 1		87,000.00	86,729.61	16-May-2006	10.750%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003215791 1		92,000.00	91,664.00	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003226351 1		90,000.00	89,592.03	31-May-2006	8.950%	HI - 20.00%	Paid Off - 360	01-Oct-2005
1003232889 1		141,000.00	140,485.07	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003233094 1		24,400.00	24,296.40	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Oct-2005
1003244858 1		24,200.00	24,142.85	31-May-2006	10.650%	MI - 20.00%	Paid Off - 360	01-Dec-2005
1003245429 1		20,000.00	19,914.91	31-May-2006	9.800%	TX - 16.00%	Paid Off - 360	01-Oct-2005
1003258496 1		58,353.00	58,180.72	26-May-2006	10.990%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003259958 1		20,115.00	20,032.65	31-May-2006	9.800%	TX - 25.00%	Paid Off - 360	01-Oct-2005
1003261259 1		64,200.00	63,997.82	16-May-2006	11.500%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003267501 1		38,600.00	38,272.78	31-May-2006	10.850%	FL - 20.00%	Paid Off - 240	01-Nov-2005
1003281898 1		22,000.00	21,911.84	31-May-2006	9.550%	TX - 25.00%	Paid Off - 360	01-Oct-2005
1003281898 1			21,911.84		9.550%	TX - 25.00%	Paid Off - 360

Page 19 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1003282664 1		67,000.00	66,792.17	09-Jun-2006	11.600%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003282664 1		67,000.00	66,792.17	09-Jun-2006	11.600%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003282726 1		129,000.00	128,519.91	31-May-2006	9.900%	NV - 20.00%	Paid Off - 360	01-Oct-2005
1003293634 1		155,000.00	154,260.66	31-May-2006	8.700%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003297890 1		53,000.00	52,858.03	23-May-2006	10.800%	GA - 20.00%	Paid Off - 360	01-Nov-2005
1003304980 1		65,000.00	64,747.23	12-Jun-2006	9.690%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003308940 1		99,000.00	98,657.70	31-May-2006	10.250%	NJ - 20.00%	Paid Off - 360	01-Oct-2005
1003320490 1		200,000.00	199,378.16	31-May-2006	10.100%	NV - 20.00%	Paid Off - 360	01-Nov-2005
1003321211 1		66,600.00	66,369.11	07-Jun-2006	9.600%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003321792 1		65,835.00	65,565.82	31-May-2006	9.450%	WA - 20.00%	Paid Off - 360	01-Oct-2005
1003331601 1		77,000.00	76,763.13	08-Jun-2006	10.150%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003335563 1		77,446.00	77,281.86	31-May-2006	11.150%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003340165 1		37,400.00	37,198.22	31-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Oct-2005
1003343484 1		60,000.00	59,780.89	08-Jun-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Oct-2005
1003347337 1		24,000.00	23,929.28	30-May-2006	11.000%	HI - 20.00%	Paid Off - 360	01-Oct-2005
1003349139 1		57,000.00	56,811.08	23-May-2006	10.450%	MD - 20.00%	Paid Off - 360	01-Oct-2005
1003350000 1		72,000.00	71,731.27	31-May-2006	10.550%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003358333 1		71,070.00	70,918.41	31-May-2006	11.850%	CT - 20.00%	Paid Off - 360	01-Nov-2005
1003359573 1		46,500.00	46,063.26	30-May-2006	10.050%	CA - 10.00%	Paid Off - 240	01-Nov-2005
1003362890 1		40,000.00	39,863.17	12-Jun-2006	10.300%	AZ - 20.00%	Paid Off - 360	01-Oct-2005
1003379702 1		52,000.00	51,836.19	02-Jun-2006	11.500%	MD - 20.00%	Paid Off - 360	01-Oct-2005
1003382459 1		44,000.00	43,860.10	31-May-2006	10.950%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003388346 1		78,900.00	78,706.06	31-May-2006	11.200%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003392581 1		71,000.00	70,795.00	09-Jun-2006	10.450%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003398521 1		35,535.00	35,418.52	31-May-2006	10.500%	CO - 20.00%	Paid Off - 360	01-Oct-2005
1003402516 1		93,000.00	92,701.52	07-Jun-2006	10.600%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003403285 1		34,000.00	33,861.75	05-Jun-2006	9.350%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003407432 1		35,500.00	35,390.79	31-May-2006	10.150%	MO - 20.00%	Paid Off - 360	01-Nov-2005
1003408100 1		59,600.00	59,357.24	31-May-2006	9.469%	MN - 20.00%	Paid Off - 360	01-Oct-2005
1003417216 1		68,000.00	67,774.65	31-May-2006	10.450%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003420658 1		68,000.00	67,723.05	16-May-2006	9.469%	MN - 20.00%	Paid Off - 360	01-Oct-2005
1003421657 1		26,380.00	26,293.51	13-Jun-2006	10.500%	FL - 20.00%	Paid Off - 360	01-Oct-2005
1003421773 1		39,980.00	39,855.71	31-May-2006	10.750%	FL - 20.00%	Paid Off - 360	01-Oct-2005
1003426545 1		28,000.00	27,935.68	22-May-2006	12.350%	MD - 20.00%	Paid Off - 360	01-Oct-2005
1003427606 1		25,300.00	25,227.42	31-May-2006	11.050%	GA - 20.00%	Paid Off - 360	01-Nov-2005
1003428927 1		32,000.00	31,905.68	31-May-2006	11.000%	WI - 20.00%	Paid Off - 360	01-Oct-2005
1003430228 1		56,780.00	56,589.85	31-May-2006	10.400%	MA - 20.00%	Paid Off - 360	01-Oct-2005
1003435214 1		95,980.00	95,763.72	31-May-2006	11.600%	GA - 20.00%	Paid Off - 360	01-Oct-2005
1003438523 1		35,200.00	35,051.79	23-May-2006	9.850%	AZ - 20.00%	Paid Off - 360	01-Oct-2005
1003442064 1		43,980.00	43,790.48	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Oct-2005
1003442260 1		47,180.00	47,041.57	31-May-2006	11.050%	NM - 20.00%	Paid Off - 360	01-Oct-2005
1003448996 1		90,000.00	89,703.79	12-Jun-2006	10.400%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003449691 1		187,800.00	187,171.48	31-May-2006	9.750%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003449691 1			187,171.48		9.750%	CA - 20.00%	Paid Off - 360

Page 20 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1003452454 1		103,400.00	102,975.91	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003452454 1		103,400.00	102,975.91	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003457333 1		26,600.00	26,365.38	31-May-2006	8.230%	TN - 20.00%	Paid Off - 360	01-Oct-2005
1003474911 1		53,800.00	53,551.05	31-May-2006	8.850%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003475233 1		31,400.00	31,305.41	31-May-2006	10.250%	FL - 20.00%	Paid Off - 360	01-Nov-2005
1003475545 1		39,380.00	39,230.27	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Oct-2005
1003483304 1		29,999.00	29,886.28	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Nov-2005
1003487186 1		35,253.80	35,199.38	31-May-2006	12.650%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003487471 1		62,570.00	62,387.45	31-May-2006	10.400%	FL - 20.00%	Paid Off - 360	01-Nov-2005
1003489291 1		30,800.00	30,668.70	22-May-2006	9.250%	GA - 20.00%	Paid Off - 360	01-Oct-2005
1003489861 1		61,000.00	60,791.28	31-May-2006	10.300%	NV - 20.00%	Paid Off - 360	01-Oct-2005
1003496185 1		78,000.00	77,772.40	31-May-2006	10.400%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003509233 1		53,500.00	53,353.78	13-Jun-2006	11.350%	AZ - 20.00%	Paid Off - 360	01-Oct-2005
1003517493 1		35,500.00	35,255.93	17-May-2006	9.100%	WA - 20.00%	Paid Off - 360	01-Oct-2005
1003518214 1		132,000.00	131,669.40	31-May-2006	11.750%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003522833 1		77,200.00	76,894.10	31-May-2006	9.600%	CA - 20.00%	Paid Off - 360	01-Oct-2005
1003527366 1		54,000.00	53,778.94	31-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Oct-2005
1003527847 1		105,520.00	105,257.89	31-May-2006	11.150%	KS - 20.00%	Paid Off - 360	01-Nov-2005
1003535712 1		105,200.00	104,883.16	31-May-2006	10.250%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003540305 1		35,000.00	34,909.97	31-May-2006	11.150%	WI - 20.00%	Paid Off - 360	01-Nov-2005
1003543384 1		62,400.00	62,260.41	31-May-2006	10.900%	NY - 15.00%	Paid Off - 360	01-Dec-2005
1003550419 1		113,800.00	113,520.34	31-May-2006	11.200%	NV - 20.00%	Paid Off - 360	01-Nov-2005
1003551702 1		70,000.00	69,802.18	31-May-2006	10.550%	IL - 20.00%	Paid Off - 360	01-Nov-2005
1003553808 1		27,000.00	26,905.19	31-May-2006	9.550%	IL - 20.00%	Paid Off - 360	01-Nov-2005
1003554665 1		54,000.00	53,862.91	31-May-2006	11.050%	IL - 20.00%	Paid Off - 360	01-Nov-2005
1003554843 1		24,600.00	24,365.18	12-Jun-2006	11.350%	HI - 20.00%	Paid Off - 240	01-Oct-2005
1003564823 1		83,600.00	83,363.76	13-Jun-2006	10.550%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003565038 1		42,000.00	41,879.15	31-May-2006	10.500%	IL - 20.00%	Paid Off - 360	01-Nov-2005
1003566607 1		27,300.00	27,158.24	31-May-2006	7.980%	TN - 20.00%	Paid Off - 360	01-Nov-2005
1003568730 1		45,600.00	45,438.15	31-May-2006	9.469%	MN - 20.00%	Paid Off - 360	01-Nov-2005
1003574787 1		83,400.00	83,159.75	31-May-2006	10.750%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003575571 1		47,000.00	46,868.58	14-Jun-2006	10.600%	WA - 20.00%	Paid Off - 360	01-Nov-2005
1003578667 1		56,000.00	55,867.77	16-May-2006	10.700%	MA - 20.00%	Paid Off - 360	01-Dec-2005
1003581314 1		66,000.00	65,761.61	06-Jun-2006	8.900%	MA - 20.00%	Paid Off - 360	01-Dec-2005
1003584437 1		41,200.00	41,073.26	31-May-2006	10.800%	FL - 20.00%	Paid Off - 360	01-Oct-2005
1003585463 1		80,000.00	79,872.48	31-May-2006	12.450%	GA - 20.00%	Paid Off - 360	01-Dec-2005
1003588219 1		100,000.00	99,802.45	31-May-2006	12.200%	GA - 20.00%	Paid Off - 360	01-Nov-2005
1003590876 1		50,000.00	49,883.62	31-May-2006	11.450%	CO - 20.00%	Paid Off - 360	01-Nov-2005
1003597094 1		53,800.00	53,625.56	08-Jun-2006	9.900%	MD - 20.00%	Paid Off - 360	01-Nov-2005
1003601793 1		90,000.00	89,763.85	31-May-2006	10.900%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003607341 1		26,140.00	26,075.91	31-May-2006	11.850%	GA - 20.00%	Paid Off - 360	01-Oct-2005
1003607751 1		38,000.00	37,893.17	30-May-2006	10.600%	FL - 18.00%	Paid Off - 360	01-Nov-2005
1003611256 1		70,000.00	69,795.79	31-May-2006	10.400%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003611256 1			69,795.79		10.400%	CA - 20.00%	Paid Off - 360

Page 21 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1003617517 1		43,580.00	43,162.26	02-Jun-2006	10.500%	MD - 20.00%	Paid Off - 360	01-Nov-2005
1003617517 1		43,580.00	43,162.26	02-Jun-2006	10.500%	MD - 20.00%	Paid Off - 360	01-Nov-2005
1003618400 1		87,600.00	87,281.66	31-May-2006	10.150%	FL - 20.00%	Paid Off - 360	01-Nov-2005
1003620978 1		46,400.00	46,222.25	18-May-2006	9.100%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003622609 1		78,000.00	77,751.81	15-Jun-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003628159 1		96,900.00	96,620.01	31-May-2006	10.450%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003630226 1		57,000.00	56,840.64	31-May-2006	10.600%	CO - 20.00%	Paid Off - 360	01-Nov-2005
1003631449 1		87,000.00	86,740.69	07-Jun-2006	10.300%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003634464 1		112,000.00	111,628.95	31-May-2006	10.600%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1003638157 1		97,000.00	96,691.35	31-May-2006	9.990%	CO - 20.00%	Paid Off - 360	01-Nov-2005
1003638200 1		89,800.00	89,540.74	31-May-2006	10.450%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003639995 1		68,200.00	67,974.15	31-May-2006	9.800%	IL - 20.00%	Paid Off - 360	01-Nov-2005
1003640698 1		68,000.00	67,797.34	31-May-2006	10.300%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003641713 1		79,800.00	79,546.03	14-Jun-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Nov-2005
1003650622 1		20,000.00	19,911.87	31-May-2006	8.420%	TN - 23.00%	Paid Off - 360	01-Nov-2005
1003651051 1		26,000.00	25,900.36	07-Jun-2006	9.100%	NJ - 20.00%	Paid Off - 360	01-Nov-2005
1003653861 1		44,980.00	44,850.15	31-May-2006	10.450%	MT - 20.00%	Paid Off - 360	01-Nov-2005
1003657787 1		26,754.00	26,684.56	07-Jun-2006	10.950%	ID - 20.00%	Paid Off - 360	01-Nov-2005
1003661139 1		22,900.00	22,837.32	17-May-2006	10.700%	FL - 20.00%	Paid Off - 360	01-Nov-2005
1003663789 1		81,800.00	81,601.10	31-May-2006	11.250%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003666786 1		51,000.00	50,841.41	31-May-2006	10.100%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003668276 1		41,000.00	40,920.37	31-May-2006	11.900%	ME - 20.00%	Paid Off - 360	01-Dec-2005
1003675197 1		57,000.00	56,757.57	09-Jun-2006	10.550%	CT - 20.00%	Paid Off - 360	01-Nov-2005
1003682474 1		52,827.80	52,681.63	14-Jun-2006	10.650%	MD - 20.00%	Paid Off - 360	01-Nov-2005
1003683570 1		65,720.00	65,532.29	31-May-2006	10.500%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003687264 1		110,000.00	109,777.90	31-May-2006	12.100%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003695816 1		44,000.00	43,915.44	31-May-2006	11.600%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003696913 1		113,000.00	112,557.12	31-May-2006	8.990%	CO - 20.00%	Paid Off - 360	01-Nov-2005
1003698494 1		21,000.00	20,954.65	31-May-2006	11.800%	ND - 20.00%	Paid Off - 360	01-Nov-2005
1003699661 1		21,200.00	21,135.44	14-Jun-2006	10.200%	UT - 20.00%	Paid Off - 360	01-Nov-2005
1003702112 1		44,295.00	44,197.30	31-May-2006	11.700%	GA - 20.00%	Paid Off - 360	01-Nov-2005
1003702933 1		40,000.00	39,811.62	31-May-2006	9.050%	IL - 20.00%	Paid Off - 360	01-Nov-2005
1003715091 1		75,000.00	74,836.46	31-May-2006	11.750%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003715395 1		32,998.00	32,918.07	06-Jun-2006	11.500%	FL - 20.00%	Paid Off - 360	01-Nov-2005
1003719168 1		24,500.00	24,453.70	31-May-2006	12.400%	CO - 20.00%	Paid Off - 360	01-Nov-2005
1003719872 1		22,000.00	21,920.21	25-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Nov-2005
1003725384 1		67,950.00	67,723.46	02-Jun-2006	10.500%	WA - 20.00%	Paid Off - 360	01-Nov-2005
1003739468 1		158,297.00	157,844.75	31-May-2006	9.750%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003742542 1		65,100.00	64,976.21	31-May-2006	11.650%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1003748047 1		190,000.00	189,468.47	31-May-2006	9.850%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003750122 1		45,000.00	44,856.78	31-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Nov-2005
1003753995 1		71,000.00	70,790.13	31-May-2006	10.350%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003754306 1		48,600.00	48,442.36	31-May-2006	9.900%	MD - 20.00%	Paid Off - 360	01-Nov-2005
1003754306 1			48,442.36		9.900%	MD - 20.00%	Paid Off - 360

Page 22 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1003759757 1		61,832.00	61,647.82	25-May-2006	11.500%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003759757 1		61,832.00	61,647.82	25-May-2006	11.500%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003761557 1		89,000.00	88,740.29	15-Jun-2006	10.400%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003763145 1		119,900.00	119,623.92	31-May-2006	11.500%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003770057 1		31,000.00	30,934.57	31-May-2006	11.900%	UT - 20.00%	Paid Off - 360	01-Nov-2005
1003771591 1		72,000.00	71,842.98	31-May-2006	11.750%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003775427 1		72,600.00	72,438.81	12-Jun-2006	11.800%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003775472 1		93,750.00	93,564.84	31-May-2006	12.200%	GA - 15.00%	Paid Off - 360	01-Nov-2005
1003778451 1		27,000.00	26,913.80	31-May-2006	9.990%	MI - 20.00%	Paid Off - 360	01-Nov-2005
1003784694 1		121,386.00	121,046.67	31-May-2006	10.600%	FL - 20.00%	Paid Off - 360	01-Nov-2005
1003785559 1		70,550.00	70,376.18	24-May-2006	10.450%	HI - 20.00%	Paid Off - 360	01-Dec-2005
1003788814 1		73,320.00	73,074.16	31-May-2006	9.742%	MN - 12.00%	Paid Off - 360	01-Nov-2005
1003792818 1		127,000.00	126,758.57	31-May-2006	11.650%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003795922 1		84,000.00	83,823.85	05-Jun-2006	11.200%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003801247 1		88,000.00	87,792.28	31-May-2006	10.650%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003805662 1		35,000.00	34,926.11	31-May-2006	11.900%	HI - 20.00%	Paid Off - 360	01-Nov-2005
1003810219 1		60,000.00	59,837.35	31-May-2006	10.000%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003812761 1		24,300.00	24,243.91	02-Jun-2006	10.900%	NJ - 20.00%	Paid Off - 360	01-Dec-2005
1003815303 1		42,580.00	42,244.92	15-Jun-2006	10.800%	WA - 20.00%	Paid Off - 360	01-Nov-2005
1003820413 1		35,573.00	35,510.20	31-May-2006	11.990%	ID - 20.00%	Paid Off - 360	01-Dec-2005
1003823170 1		128,300.00	127,967.25	31-May-2006	10.950%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003830698 1		21,000.00	20,955.19	17-May-2006	11.850%	IA - 20.00%	Paid Off - 360	01-Nov-2005
1003832785 1		70,400.00	70,221.29	23-May-2006	11.050%	NJ - 20.00%	Paid Off - 360	01-Nov-2005
1003832927 1		66,000.00	65,833.91	12-Jun-2006	10.350%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003834033 1		71,600.00	71,406.12	30-May-2006	10.750%	WA - 20.00%	Paid Off - 360	01-Nov-2005
1003834667 1		124,000.00	123,714.43	19-May-2006	11.500%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003837968 1		53,600.00	53,443.57	31-May-2006	10.400%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003839804 1		127,900.00	127,691.64	31-May-2006	11.500%	HI - 20.00%	Paid Off - 360	01-Dec-2005
1003841971 1		61,000.00	60,831.24	31-May-2006	10.650%	NY - 20.00%	Paid Off - 360	01-Nov-2005
1003845539 1		91,800.00	91,551.46	12-Jun-2006	10.750%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003853388 1		122,000.00	121,780.44	22-May-2006	11.900%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003853725 1		36,000.00	35,908.41	08-Jun-2006	10.300%	VA - 20.00%	Paid Off - 360	01-Dec-2005
1003857375 1		48,000.00	47,894.64	24-May-2006	10.990%	NM - 19.00%	Paid Off - 360	01-Dec-2005
1003858935 1		33,600.00	33,472.58	31-May-2006	9.150%	AZ - 20.00%	Paid Off - 360	01-Nov-2005
1003859042 1		34,000.00	33,903.84	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1003872009 1		24,000.00	23,937.69	31-May-2006	10.950%	SC - 20.00%	Paid Off - 360	01-Nov-2005
1003873482 1		49,900.00	49,787.14	31-May-2006	10.850%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003873838 1		47,600.00	47,465.41	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1003877086 1		27,000.00	26,939.60	31-May-2006	10.900%	ME - 20.00%	Paid Off - 360	01-Dec-2005
1003879832 1		24,725.00	24,643.15	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Nov-2005
1003888868 1		73,500.00	73,370.57	31-May-2006	12.000%	IL - 15.00%	Paid Off - 360	01-Dec-2005
1003896243 1		25,800.00	25,741.67	22-May-2006	10.850%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003904653 1		46,000.00	45,874.07	31-May-2006	10.700%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003904653 1			45,874.07		10.700%	CA - 20.00%	Paid Off - 360

Page 23 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1003915918 1		139,990.00	139,602.79	31-May-2006	10.650%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003915918 1		139,990.00	139,602.79	31-May-2006	10.650%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003917408 1		20,000.00	19,911.87	31-May-2006	8.420%	TN - 21.00%	Paid Off - 360	01-Nov-2005
1003918924 1		70,000.00	69,773.03	31-May-2006	9.900%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003925578 1		40,200.00	39,722.66	31-May-2006	11.850%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003929495 1		72,400.00	72,248.19	31-May-2006	11.200%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003933925 1		30,800.00	30,711.29	31-May-2006	10.550%	MI - 20.00%	Paid Off - 360	01-Dec-2005
1003934540 1		30,200.00	30,125.26	30-May-2006	10.450%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003936735 1		46,200.00	46,096.64	31-May-2006	10.900%	AK - 20.00%	Paid Off - 360	01-Dec-2005
1003938136 1		113,000.00	112,709.51	31-May-2006	10.250%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003938993 1		82,200.00	82,012.10	19-May-2006	10.800%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003940490 1		54,000.00	53,895.08	31-May-2006	11.550%	MI - 20.00%	Paid Off - 360	01-Dec-2005
1003945583 1		64,000.00	63,796.31	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003947554 1		24,800.00	24,745.12	31-May-2006	10.950%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1003950987 1		110,000.00	109,776.79	31-May-2006	11.350%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1003951361 1		106,400.00	106,152.29	31-May-2006	11.450%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1003952093 1		140,000.00	139,619.74	07-Jun-2006	9.990%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1003958514 1		112,000.00	111,727.03	12-Jun-2006	10.500%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1003998678 1		112,000.00	111,666.23	31-May-2006	10.300%	CA - 20.00%	Paid Off - 360	01-Nov-2005
1004015719 1		23,000.00	22,939.00	31-May-2006	10.850%	IN - 20.00%	Paid Off - 360	01-Nov-2005
1004018057 1		124,000.00	123,649.45	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1004020847 1		68,000.00	67,846.22	31-May-2006	10.850%	GA - 20.00%	Paid Off - 360	01-Dec-2005
1004024932 1		39,480.00	39,093.35	05-Jun-2006	10.500%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1004025931 1		70,000.00	69,829.38	31-May-2006	10.500%	NJ - 20.00%	Paid Off - 360	01-Dec-2005
1004034681 1		71,600.00	71,427.30	31-May-2006	10.550%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004035332 1		92,000.00	91,782.21	31-May-2006	10.650%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004054025 1		123,000.00	122,750.36	18-May-2006	11.350%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004058986 1		105,000.00	104,782.23	31-May-2006	11.250%	UT - 20.00%	Paid Off - 360	01-Dec-2005
1004060786 1		40,973.00	40,877.29	13-Jun-2006	10.700%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1004066824 1		94,400.00	94,235.61	13-Jun-2006	12.050%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004084181 1		36,000.00	35,892.71	31-May-2006	9.550%	MA - 20.00%	Paid Off - 360	01-Dec-2005
1004086367 1		42,000.00	41,866.77	26-May-2006	9.250%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004089541 1		40,400.00	40,271.84	31-May-2006	9.250%	WA - 20.00%	Paid Off - 360	01-Dec-2005
1004090423 1		94,420.00	94,221.60	23-May-2006	11.190%	VA - 20.00%	Paid Off - 360	01-Dec-2005
1004092840 1		132,400.00	131,985.62	31-May-2006	10.050%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004094884 1		123,900.00	123,679.47	31-May-2006	11.950%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004095589 1		125,000.00	124,754.47	16-May-2006	11.500%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004095730 1		28,700.00	28,646.27	31-May-2006	11.750%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1004098470 1		65,040.00	64,905.11	31-May-2006	11.250%	IL - 15.00%	Paid Off - 360	01-Dec-2005
1004099558 1		90,000.00	89,857.58	31-May-2006	12.300%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004106041 1		26,600.00	26,542.95	31-May-2006	11.100%	IL - 20.00%	Paid Off - 360	01-Dec-2005
1004112294 1		94,600.00	94,414.18	31-May-2006	11.500%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004119867 1		91,980.00	91,769.76	31-May-2006	10.800%	CO - 20.00%	Paid Off - 360	01-Dec-2005
1004119867 1			91,769.76		10.800%	CO - 20.00%	Paid Off - 360

Page 24 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1004126412 1		57,418.00	57,262.05	30-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Dec-2005
1004126412 1		57,418.00	57,262.05	30-May-2006	9.990%	AZ - 20.00%	Paid Off - 360	01-Dec-2005
1004139907 1		98,000.00	97,829.33	31-May-2006	12.050%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004141271 1		79,000.00	78,785.42	31-May-2006	9.990%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004142074 1		47,700.00	47,608.28	31-May-2006	11.600%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1004145945 1		30,000.00	29,946.00	31-May-2006	11.900%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1004157361 1		74,000.00	73,875.33	31-May-2006	12.200%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1004160678 1		110,000.00	109,631.86	25-May-2006	8.990%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004163201 1		82,500.00	82,315.47	24-May-2006	10.900%	CA - 15.00%	Paid Off - 360	01-Dec-2005
1004167485 1		52,000.00	51,880.54	31-May-2006	9.900%	NY - 20.00%	Paid Off - 360	01-Jan-2006
1004187374 1		92,600.00	92,379.26	31-May-2006	11.750%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1004188587 1		84,000.00	83,823.85	31-May-2006	11.200%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004194124 1		32,000.00	31,943.02	31-May-2006	11.950%	ME - 20.00%	Paid Off - 360	01-Dec-2005
1004211310 1		43,380.00	43,276.46	18-May-2006	10.600%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1004212220 1		117,500.00	117,299.87	31-May-2006	12.150%	NY - 18.00%	Paid Off - 360	01-Dec-2005
1004213130 1		44,000.00	43,899.48	31-May-2006	10.850%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1004213862 1		33,780.00	33,684.45	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1004214086 1		110,000.00	109,674.99	31-May-2006	9.590%	MN - 20.00%	Paid Off - 360	01-Dec-2005
1004214665 1		142,000.00	141,741.58	31-May-2006	10.990%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004218359 1		45,000.00	44,912.81	31-May-2006	10.700%	FL - 20.00%	Paid Off - 360	01-Jan-2006
1004220809 1		128,000.00	127,682.11	31-May-2006	11.500%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004225403 1		42,000.00	41,901.89	31-May-2006	10.700%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004233172 1		75,000.00	74,862.00	31-May-2006	11.800%	MA - 20.00%	Paid Off - 360	01-Dec-2005
1004234046 1		68,000.00	67,834.29	26-May-2006	10.500%	NJ - 20.00%	Paid Off - 360	01-Dec-2005
1004235740 1		77,800.00	77,604.21	31-May-2006	10.350%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004248442 1		23,600.00	23,533.25	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1004250134 1		35,000.00	34,895.71	31-May-2006	9.550%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1004255852 1		92,700.00	92,381.70	31-May-2006	9.650%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004261300 1		61,000.00	60,850.55	31-May-2006	11.550%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004271745 1		100,000.00	99,820.02	31-May-2006	11.900%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1004271834 1		29,460.00	29,402.18	22-May-2006	11.650%	WA - 20.00%	Paid Off - 360	01-Dec-2005
1004274207 1		27,000.00	26,926.64	15-Jun-2006	9.990%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1004286686 1		24,400.00	24,335.22	14-Jun-2006	11.500%	OR - 20.00%	Paid Off - 360	01-Dec-2005
1004297193 1		58,800.00	58,662.40	30-May-2006	10.950%	PA - 20.00%	Paid Off - 360	01-Dec-2005
1004306307 1		23,600.00	23,549.40	31-May-2006	11.100%	IN - 20.00%	Paid Off - 360	01-Dec-2005
1004308797 1		97,344.00	97,106.73	31-May-2006	10.500%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004320568 1		43,400.00	44,309.39	08-Jun-2006	9.990%	IA - 20.00%	Paid Off - 360	01-Dec-2005
1004328436 1		57,000.00	56,875.19	31-May-2006	11.000%	IL - 20.00%	Paid Off - 360	01-Dec-2005
1004333028 1		24,400.00	24,330.96	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1004337630 1		77,370.00	77,222.91	31-May-2006	11.650%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004338407 1		124,000.00	123,704.18	31-May-2006	10.600%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1004346844 1		52,000.00	51,883.65	31-May-2006	10.900%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1004359367 1		43,200.00	43,064.38	06-Jun-2006	9.300%	ME - 20.00%	Paid Off - 360	01-Dec-2005
1004359367 1			43,064.38		9.300%	ME - 20.00%	Paid Off - 360

Page 25 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

1004363771 1		56,798.00	56,643.10	31-May-2006	10.900%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004363771 1		56,798.00	56,643.10	31-May-2006	10.900%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004364770 1		151,000.00	150,628.02	31-May-2006	10.450%	NY - 20.00%	Paid Off - 360	01-Dec-2005
1004376491 1		77,800.00	77,620.26	31-May-2006	10.750%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004379498 1		59,980.00	59,795.60	31-May-2006	9.650%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1004390288 1		136,000.00	135,752.52	31-May-2006	11.850%	MO - 20.00%	Paid Off - 360	01-Dec-2005
1004394122 1		46,350.00	46,187.68	31-May-2006	10.250%	NV - 15.00%	Paid Off - 360	01-Dec-2005
1004396852 1		32,000.00	31,947.23	31-May-2006	12.300%	CO - 20.00%	Paid Off - 360	01-Dec-2005
1004398280 1		53,980.00	53,755.46	31-May-2006	7.920%	TN - 20.00%	Paid Off - 360	01-Dec-2005
1004398556 1		86,000.00	85,836.52	31-May-2006	11.650%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004402239 1		41,000.00	40,900.03	31-May-2006	10.500%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004403808 1		34,600.00	34,502.18	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005
1004415305 1		40,000.00	39,881.78	31-May-2006	9.590%	MN - 20.00%	Paid Off - 360	01-Dec-2005
1004420585 1		25,200.00	25,144.69	18-May-2006	10.990%	AZ - 20.00%	Paid Off - 360	01-Dec-2005
1004421744 1		79,800.00	79,591.27	31-May-2006	12.150%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004429746 1		43,000.00	42,926.00	31-May-2006	11.250%	IL - 20.00%	Paid Off - 360	01-Jan-2006
1004434678 1		50,000.00	49,882.65	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Jan-2006
1004447441 1		81,000.00	80,847.01	31-May-2006	11.950%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004468481 1		82,000.00	81,833.59	31-May-2006	11.350%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004469792 1		87,000.00	86,836.40	08-Jun-2006	11.700%	FL - 20.00%	Paid Off - 360	01-Dec-2005
1004478452 1		150,000.00	149,726.99	31-May-2006	10.990%	MD - 20.00%	Paid Off - 360	01-Jan-2006
1004493934 1		118,000.00	117,733.19	31-May-2006	10.850%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004543453 1		76,000.00	75,860.18	31-May-2006	11.800%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004547342 1		34,000.00	33,899.54	31-May-2006	9.590%	MN - 20.00%	Paid Off - 360	01-Dec-2005
1004555564 1		112,400.00	112,188.62	31-May-2006	11.700%	CA - 20.00%	Paid Off - 360	01-Dec-2005
1004582712 1		63,800.00	63,626.72	31-May-2006	9.990%	NV - 20.00%	Paid Off - 360	01-Dec-2005
1004596592 1		47,600.00	47,488.30	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Jan-2006
1004650951 1		28,580.00	28,499.20	31-May-2006	9.800%	TX - 20.00%	Paid Off - 360	01-Dec-2005


TOTAL	28,469,681.40	28,373,428.26

Page 26 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Subsequent Recoveries

0.00

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

0.00

Collateral Interest Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

0.00

Cumulative

Number of Loans Liquidated

Collateral Realized Loss/(Gain) Amount

90,792.76

Net Liquidation Proceeds

267,006.06

Cumulative Subsequent Recoveries

3,185.86

Page 27 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution


DEFAULT SPEEDS

								Total



MDR								0.00%
3 Months Avg MDR								0.02%
12 Months Avg MDR								0.02%
Avg MDR Since Cut-off								0.02%


CDR								0.00%
3 Months Avg CDR								0.20%
12 Months Avg CDR								0.20%
Avg CDR Since Cut-off								0.20%


SDA								0.00%
3 Months Avg SDA Approximation								1.26%
12 Months Avg SDA Approximation								1.26%
Avg SDA Since Cut-off Approximation								1.26%


Loss Severity Approximation for Current Period								0.00%
3 Months Avg Loss Severity Approximation								16.01%
12 Months Avg Loss Severity Approximation								16.01%
Avg Loss Severity Approximation Since Cut-off								16.01%

Page 28 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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 29 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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)

TOTAL

Page 30 of 33

GSAMP Trust 2006-S2

Mortgage Pass-Through Certificates

June 26, 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

12,416,756.25

Ending Balance

677,089,112.30

Senior Enhancement Percentage

36.0085%

Cumulative Loss Percentage

0.0122%

Delinquency Percentage

1.8338%

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

5.08125%

LIBOR Rate Determination Date

05/23/2006

LIBOR For Next Period

5.32250%

Next LIBOR Rate Determination Date

06/28/2006

Page 31 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 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	5.1513%	$0.00	$0.00	$0.00	$0.00
		5.1513%	$0.00	$0.00	$0.00	$0.00
	A-1B	5.2413%	$0.00	$0.00	$0.00	$0.00
		5.2413%	$0.00	$0.00	$0.00	$0.00
	A-2	5.1813%	$0.00	$0.00	$0.00	$0.00
		5.1813%	$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	5.5013%	$0.00	$0.00	$0.00	$0.00
		5.5013%	$0.00	$0.00	$0.00	$0.00
	M-2	5.5313%	$0.00	$0.00	$0.00	$0.00
		5.5313%	$0.00	$0.00	$0.00	$0.00
	M-3	5.6813%	$0.00	$0.00	$0.00	$0.00
		5.6813%	$0.00	$0.00	$0.00	$0.00
	M-4	5.7213%	$0.00	$0.00	$0.00	$0.00
		5.7213%	$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 32 of 33

GSAMP Trust 2006-S2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 26, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
							Total
Current Scheduled Payments							6,254,699.22
Current Scheduled Payments 1 Month Prior							6,467,535.45
Current Scheduled Payments 2 Month Prior							6,680,858.18
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 33 of 33

GSAMP Trust 2006-S2 10-D