GSAMP Trust 2006-HE1

Asset Backed 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

Litton Loan Servicing

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Goldman Sachs Mortgage Securities

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:

January 01, 2006

Diana Nguyen

Close Date:

February 17, 2006

Administrator

First Distribution Date:

February 27, 2006

(714) 247-6321

Diana.Nguyen@DB.COM

Address:

Distribution Date:

June 26, 2006

1761 East St. Andrew Place, Santa Ana, CA 92705-4934

Record Date:

May 31, 2006

Factor Information:

(800) 735-7777

June 23, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

June 16, 2006

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

Page 1 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Certificate Payment Report
Current Period Distribution -
				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-1	FLT/WAC/STE	$	210,928,000.00	197,812,255.76	932,036.61	7,050,870.73	7,982,907.34	0.00	0.00	190,761,385.03
A-1	FLT/WAC/STE	$	210,928,000.00	197,812,255.76	932,036.61	7,050,870.73	7,982,907.34	0.00	0.00	190,761,385.03
A-2A	FLT/WAC/STE	$	300,225,000.00	273,329,213.33	1,253,840.91	20,203,062.56	21,456,903.47	0.00	0.00	253,126,150.77
A-2B	FLT/WAC/STE	$	85,326,000.00	85,326,000.00	396,723.89	0.00	396,723.89	0.00	0.00	85,326,000.00
A-2C	FLT/WAC/STE	$	95,696,000.00	95,696,000.00	450,042.53	0.00	450,042.53	0.00	0.00	95,696,000.00
A-2D	FLT/WAC/STE	$	30,102,000.00	30,102,000.00	144,240.20	0.00	144,240.20	0.00	0.00	30,102,000.00
M-1	FLT/WAC/STE	$	38,167,000.00	38,167,000.00	185,599.19	0.00	185,599.19	0.00	0.00	38,167,000.00
M-2	FLT/WAC/STE	$	35,268,000.00	35,268,000.00	172,128.80	0.00	172,128.80	0.00	0.00	35,268,000.00
M-3	FLT/WAC/STE	$	21,258,000.00	21,258,000.00	104,318.49	0.00	104,318.49	0.00	0.00	21,258,000.00
M-4	FLT/WAC/STE	$	18,842,000.00	18,842,000.00	94,974.56	0.00	94,974.56	0.00	0.00	18,842,000.00
M-5	FLT/WAC/STE	$	17,876,000.00	17,876,000.00	90,582.00	0.00	90,582.00	0.00	0.00	17,876,000.00
M-6	FLT/WAC/STE	$	15,943,000.00	15,943,000.00	81,637.23	0.00	81,637.23	0.00	0.00	15,943,000.00
M-7	FLT/WAC/STE	$	15,460,000.00	15,460,000.00	86,996.23	0.00	86,996.23	0.00	0.00	15,460,000.00
M-8	FLT/WAC/STE	$	13,528,000.00	13,528,000.00	78,529.24	0.00	78,529.24	0.00	0.00	13,528,000.00
B-1	FLT/WAC/STE	$	10,629,000.00	10,629,000.00	68,313.67	0.00	68,313.67	0.00	0.00	10,629,000.00
B-2	FLT/WAC/STE	$	11,595,000.00	11,595,000.00	74,522.25	0.00	74,522.25	0.00	0.00	11,595,000.00
B-3	FIX	$	10,629,000.00	10,629,000.00	68,313.67	0.00	68,313.67	0.00	0.00	10,629,000.00
R	EXE	$	50.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RC	EXE	$	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	EXE	$	50.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X	EXE	$	34,785,228.57	34,785,267.43	1,622,625.52	0.00	1,622,625.52	0.00	0.00	34,785,267.43
P	EXE	$	0.00	0.00	215,412.37	0.00	215,412.37	0.00	0.00	0.00


Total		966,257,428.57	926,245,736.52	6,120,837.36	27,253,933.29	33,374,770.65	0.00	0.00	898,991,803.23
Total





Page 2 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


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-1	05/25/06	06/25/06	A-Act/360	3623414N6	210,928,000.00	937.818856	4.418743	33.427856	37.846599	904.391001
A-1	05/25/06	06/25/06	A-Act/360	3623414N6	210,928,000.00	937.818856	4.418743	33.427856	37.846599	904.391001
A-2A	05/25/06	06/25/06	A-Act/360	3623414P1	300,225,000.00	910.414567	4.176337	67.293072	71.469410	843.121495
A-2B	05/25/06	06/25/06	A-Act/360	3623414Q9	85,326,000.00	1,000.000000	4.649508	0.000000	4.649508	1,000.000000
A-2C	05/25/06	06/25/06	A-Act/360	3623414R7	95,696,000.00	1,000.000000	4.702835	0.000000	4.702835	1,000.000000
A-2D	05/25/06	06/25/06	A-Act/360	3623414S5	30,102,000.00	1,000.000000	4.791715	0.000000	4.791715	1,000.000000
M-1	05/25/06	06/25/06	A-Act/360	3623414T3	38,167,000.00	1,000.000000	4.862818	0.000000	4.862818	1,000.000000
M-2	05/25/06	06/25/06	A-Act/360	3623414U0	35,268,000.00	1,000.000000	4.880594	0.000000	4.880594	1,000.000000
M-3	05/25/06	06/25/06	A-Act/360	3623414V8	21,258,000.00	1,000.000000	4.907258	0.000000	4.907258	1,000.000000
M-4	05/25/06	06/25/06	A-Act/360	3623414W6	18,842,000.00	1,000.000000	5.040577	0.000000	5.040577	1,000.000000
M-5	05/25/06	06/25/06	A-Act/360	3623414X4	17,876,000.00	1,000.000000	5.067241	0.000000	5.067241	1,000.000000
M-6	05/25/06	06/25/06	A-Act/360	3623414Y2	15,943,000.00	1,000.000000	5.120569	0.000000	5.120569	1,000.000000
M-7	05/25/06	06/25/06	A-Act/360	3623414Z9	15,460,000.00	1,000.000000	5.627182	0.000000	5.627182	1,000.000000
M-8	05/25/06	06/25/06	A-Act/360	3623415A3	13,528,000.00	1,000.000000	5.804941	0.000000	5.804941	1,000.000000
B-1	05/25/06	06/25/06	A-Act/360	3623415E5	10,629,000.00	1,000.000000	6.427102	0.000000	6.427102	1,000.000000
B-2	05/25/06	06/25/06	A-Act/360	3623415F2	11,595,000.00	1,000.000000	6.427102	0.000000	6.427102	1,000.000000
B-3	05/25/06	06/25/06	A-Act/360	3623415G0	10,629,000.00	1,000.000000	6.427102	0.000000	6.427102	1,000.000000
R	05/25/06	06/24/06	A-30/360	3623415B1	50.00	0.000000	0.000000	0.000000	0.000000	0.000000
RC	05/25/06	06/24/06	A-30/360	3623415C9	100.00	0.000000	0.000000	0.000000	0.000000	0.000000
RX	05/25/06	06/24/06	A-30/360	3623415D7	50.00	0.000000	0.000000	0.000000	0.000000	0.000000
X	05/25/06	06/24/06	F-30/360	3623415H8	34,785,228.57	1,000.001117	46.646970	0.000000	46.646970	1,000.001117
P	05/25/06	06/24/06	F-30/360	3623415J4	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Distribution to Date -
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	210,928,000.00	3,709,230.61	6,943,216.79	107,653.94	20,166,614.97	23,875,845.58	0.00	0.00	190,761,385.03
A-2A	300,225,000.00	5,058,352.56	45,605,693.06	1,493,156.16	47,098,849.22	52,157,201.78	0.00	0.00	253,126,150.77
A-2B	85,326,000.00	1,527,309.58	0.00	0.00	0.00	1,527,309.58	0.00	0.00	85,326,000.00
A-2C	95,696,000.00	1,733,503.29	0.00	0.00	0.00	1,733,503.29	0.00	0.00	95,696,000.00
A-2D	30,102,000.00	556,074.51	0.00	0.00	0.00	556,074.51	0.00	0.00	30,102,000.00
M-1	38,167,000.00	716,000.10	0.00	0.00	0.00	716,000.10	0.00	0.00	38,167,000.00
M-2	35,268,000.00	664,143.29	0.00	0.00	0.00	664,143.29	0.00	0.00	35,268,000.00
M-3	21,258,000.00	402,601.53	0.00	0.00	0.00	402,601.53	0.00	0.00	21,258,000.00
M-4	18,842,000.00	366,972.52	0.00	0.00	0.00	366,972.52	0.00	0.00	18,842,000.00
M-5	17,876,000.00	350,080.00	0.00	0.00	0.00	350,080.00	0.00	0.00	17,876,000.00
M-6	15,943,000.00	315,652.13	0.00	0.00	0.00	315,652.13	0.00	0.00	15,943,000.00
M-7	15,460,000.00	337,665.16	0.00	0.00	0.00	337,665.16	0.00	0.00	15,460,000.00
M-8	13,528,000.00	305,162.62	0.00	0.00	0.00	305,162.62	0.00	0.00	13,528,000.00
B-1	10,629,000.00	266,427.51	0.00	0.00	0.00	266,427.51	0.00	0.00	10,629,000.00
B-2	11,595,000.00	290,641.36	0.00	0.00	0.00	290,641.36	0.00	0.00	11,595,000.00
B-3	10,629,000.00	266,427.51	0.00	0.00	0.00	266,427.51	0.00	0.00	10,629,000.00
R	50.00	0.00	0.00	0.00	50.00	50.00	0.00	0.00	0.00
RC	100.00	0.00	0.00	0.00	100.00	100.00	0.00	0.00	0.00
RX	50.00	0.00	0.00	0.00	50.00	50.00	0.00	0.00	0.00
X	34,785,228.57	11,462,888.13	(34.34)	(4.52)	0.00	11,462,888.13	0.00	38.86	34,785,267.43
P	0.00	656,594.12	0.00	0.00	0.00	656,594.12	0.00	0.00	0.00

Total	966,257,428.57	28,985,726.53	52,548,875.51	1,600,805.58	67,265,664.19	96,251,390.72	0.00	38.86	898,991,803.23


Interest Detail -
	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-1	5.30125%	197,812,255.76	932,135.31	98.70	0.00	0.00	932,036.61	932,036.61	0.00
A-2A	5.16125%	273,329,213.33	1,253,973.69	132.78	0.00	0.00	1,253,840.91	1,253,840.91	0.00
A-2B	5.23125%	85,326,000.00	396,765.90	42.01	0.00	0.00	396,723.89	396,723.89	0.00
A-2C	5.29125%	95,696,000.00	450,090.19	47.66	0.00	0.00	450,042.53	450,042.53	0.00
A-2D	5.39125%	30,102,000.00	144,255.47	15.27	0.00	0.00	144,240.20	144,240.20	0.00
M-1	5.47125%	38,167,000.00	185,618.84	19.65	0.00	0.00	185,599.19	185,599.19	0.00
M-2	5.49125%	35,268,000.00	172,147.03	18.23	0.00	0.00	172,128.80	172,128.80	0.00
M-3	5.52125%	21,258,000.00	104,329.54	11.05	0.00	0.00	104,318.49	104,318.49	0.00
M-4	5.67125%	18,842,000.00	94,984.62	10.06	0.00	0.00	94,974.56	94,974.56	0.00
M-5	5.70125%	17,876,000.00	90,591.60	9.59	0.00	0.00	90,582.01	90,582.00	0.00
M-6	5.76125%	15,943,000.00	81,645.87	8.65	0.00	0.00	81,637.22	81,637.23	0.00
M-7	6.33125%	15,460,000.00	87,005.44	9.21	0.00	0.00	86,996.23	86,996.23	0.00
M-8	6.53125%	13,528,000.00	78,537.56	8.32	0.00	0.00	78,529.24	78,529.24	0.00
B-1	7.17261%	10,629,000.00	67,766.86	7.18	0.00	0.00	67,759.68	68,313.67	0.00
B-2	7.17261%	11,595,000.00	73,925.74	7.83	0.00	0.00	73,917.91	74,522.25	0.00
B-3	7.17261%	10,629,000.00	67,766.86	7.18	0.00	0.00	67,759.68	68,313.67	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RC	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X	55.97630%	34,785,267.43	0.00	0.00	0.00	0.00	0.00	1,622,625.52	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	215,412.37	0.00


Total		926,245,736.52	4,281,540.52	453.37	0.00	0.00	4,281,087.15	6,120,837.36	0.00



Page 4 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	20,203,062.56	7,050,870.73	27,253,933.29
Principal Withrawals	0.00	0.00	0.00
Principal Other Accounts		0.00	0.00
TOTAL NET PRINCIPAL	20,203,062.56	7,050,870.73	27,253,933.29
Interest Collections	3,951,660.08	1,601,301.81	5,552,961.89
Interest Withdrawals	-0.00	-18,177.52	-18,177.52
Interest Other Accounts	159,592.29	55,820.08	642,990.68
Interest Fees	-40,101.78	-16,835.90	-56,937.68
TOTAL NET INTEREST	4,071,150.59	1,622,108.47	6,120,837.37
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	24,274,213.15	8,672,979.20	33,374,770.66




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	284,669.04	131,448.81	416,117.85
Prepayments In Full	19,895,422.72	6,909,647.54	26,805,070.26
Curtailments	22,970.80	9,774.38	32,745.18
Liquidations	0.00	0.00	0.00
Insurance Principal	0.00	0.00	0.00
Repurchased Principal Amounts	0.00	0.00	0.00
Other Principal	0.00	0.00	0.00
Total Realized Loss Of Principal	-0.00	-0.00	-0.00
Delinquent Principal	-250,799.19	-113,666.43	-364,465.62
Advanced Principal	250,799.19	113,666.43	364,465.62
TOTAL PRINCIPAL COLLECTED	20,203,062.56	7,050,870.73	27,253,933.29




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
TOTAL OTHER ACCOUNTS PRINCIPAL		0.00	0.00






Page 5 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


INTEREST - COLLECTIONS

			Group 2	Group 1	Total
Scheduled Interest			4,200,245.71	1,699,172.48	5,899,418.19
Liquidation Interest			0.00	0.00	0.00
Repurchased Interest			0.00	0.00	0.00
Insurance Interest			0.00	0.00	0.00
Other Interest			0.00	0.00	0.00
Relief Act Interest Shortfalls			-453.36	-0.00	-453.36
Prepayment Interest Shortfalls			-45,414.41	-14,973.88	-60,388.29
Compensating Interest			45,414.41	14,973.88	60,388.29
Interest Realized Loss			0.00	0.00	0.00
Delinquent Interest			-3,619,979.87	-1,459,613.90	-5,079,593.77
Interest Advanced			3,371,847.59	1,361,743.23	4,733,590.82
TOTAL INTEREST COLLECTED			3,951,660.08	1,601,301.81	5,552,961.89




INTEREST - WITHDRAWALS

			Group 2	Group 1	Total
Nonrecoverable Advances			0.00	0.00	0.00
Extraordinary Trust Fund Expenses			0.00	0.00	0.00
Modification Loss			0.00	18,177.52	18,177.52
TOTAL INTEREST WITHDRAWALS			0.00	18,177.52	18,177.52




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
		Group 2	Group 1	Total
	Prepayment Charges	159,592.29	55,820.08	215,412.37
	Net Swap Receipts/(Payment)			427,578.31
	TOTAL INTEREST OTHER ACCOUNTS	159,592.29	55,820.08	642,990.68

	Swap Inflow			3,799,138.43
	Swap Outflow			(3,371,560.12)
	Additional Swap Outflow
	--Adjustment from Prior Period			0.00
	NET SWAP INFLOW/(OUTFLOW)			427,578.31




INTEREST FEES
INTEREST FEES
		Group 2	Group 1	Total
	Current Servicing Fees	37,527.81	15,782.07	53,309.89
	Current Trustee Fees	2,573.97	1,053.83	3,627.80
	Custodian Fees			0.00
	TOTAL INTEREST OTHER FEES	40,101.78	16,835.90	56,937.68



Page 6 of 30

GSAMP Trust 2006-HE1

Asset Backed Certificates

June 26, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Fund Account

Beginning Balance

0.00

Shortfall/Reductions

0.00

Amount Withdrawn

1,712.33

Interest Earnings

0.00

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

34,785,267.43

Current Period Losses

0.00

Overcollateralized Amount - After Current

34,785,267.43

Overcollateralization Increase Amount

0.00

Overcollateralization Release Amount

0.00

Overcollateralization Amount - Ending

34,785,267.43

Overcollateralization Excess Amount

0.00

Overcollateralization Deficiency Amount

0.00

Specified Overcollateralized Amount

34,785,267.43

Net Monthly Excess Cashflow

1,624,337.85

Page 7 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	4,143	2,014	6,157
Prior	4,013	1,945	5,958
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-99	-42	-141
Repurchases	-0	-0	-0
Liquidations	-0	-0	-0
Current	3,914	1,903	5,817
Principal Balance:


Original	684,078,903.64	282,178,524.93	966,257,428.57
Prior	657,183,392.94	269,062,343.58	926,245,736.52
Prefunding	0.00	0.00	0.00
Scheduled Principal	-284,669.04	-131,448.81	-416,117.85
Partial Prepayments	-22,970.80	-9,774.38	-32,745.18
Full Voluntary Prepayments	-19,895,422.72	-6,909,647.54	-26,805,070.26
Repurchases	-0.00	-0.00	-0.00
Liquidations	-0.00	-0.00	-0.00
Current	636,980,330.38	262,011,472.85	898,991,803.23





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	7.66673%	7.58871%	7.64395%
Weighted Average Coupon Prior	7.66953%	7.58199%	7.64411%
Weighted Average Coupon Current	7.66954%	7.57355%	7.64166%
Weighted Average Months to Maturity Original	349	350	350
Weighted Average Months to Maturity Prior	346	347	347
Weighted Average Months to Maturity Current	345	346	345
Weighted Avg Remaining Amortization Term Original	358	355	357
Weighted Avg Remaining Amortization Term Prior	355	352	354
Weighted Avg Remaining Amortization Term Current	354	351	353
Weighted Average Seasoning Original	3.94	4.06	3.97
Weighted Average Seasoning Prior	6.93	7.05	6.96
Weighted Average Seasoning Current	7.93	8.04	7.96

Page 9 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

		Group 2	Group 1	Total
Weighted Average Margin Original		6.13855%	6.01337%	6.10206%
Weighted Average Margin Prior		6.13060%	6.00660%	6.09470%
Weighted Average Margin Current		6.13143%	5.99427%	6.09174%
Weighted Average Max Rate Original		13.84844%	13.85904%	13.85153%
Weighted Average Max Rate Prior		13.83696%	13.84609%	13.83960%
Weighted Average Max Rate Current		13.83393%	13.83535%	13.83434%
Weighted Average Min Rate Original		7.04753%	7.09861%	7.06242%
Weighted Average Min Rate Prior		7.04138%	7.08360%	7.05360%
Weighted Average Min Rate Current		7.04012%	7.06929%	7.04856%
Weighted Average Cap Up Original		1.07171%	1.09035%	1.07715%
Weighted Average Cap Up Prior		1.07097%	1.09038%	1.07659%
Weighted Average Cap Up Current		1.07062%	1.08996%	1.07621%
Weighted Average Cap Down Original		1.07171%	1.09035%	1.07715%
Weighted Average Cap Down Prior		1.07097%	1.09038%	1.07659%
Weighted Average Cap Down Current		1.07062%	1.08996%	1.07621%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

		Group 2	Group 1	Total




Current Servicing Fees		37,527.81	15,782.07	53,309.89
Delinquent Servicing Fees		235,581.37	96,243.76	331,825.13
TOTAL SERVICING FEES		273,109.19	112,025.84	385,135.03


Total Servicing Fees		273,109.19	112,025.84	385,135.03
Compensating Interest		-45,414.41	-14,973.88	-60,388.29
Delinquent Servicing Fees		-235,581.37	-96,243.76	-331,825.13
COLLECTED SERVICING FEES		-13,143.28	-2,947.16	-7,078.40


Total Advanced Interest		3,371,847.59	1,361,743.23	4,733,590.82
Total Advanced Principal		250,799.19	113,666.43	364,465.62
Aggregate Advances with respect to this Distribution		3,190,091.42	1,190,955.35	4,381,046.77
Unrecovered Advances		0.00	0.00	0.00
Non Recoverable Advance		0.00	0.00	0.00
Servicer Escrow advances		0.00	0.00	0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
		Group 2	Group 1	Total
	Prepayment Interest Shortfall (PPIS)	45,414.41	14,973.88	60,388.29
	Compensating Interest	(45,414.41)	(14,973.88)	(60,388.29)
	Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


	Ending Pool Stated Principal Balance	636,980,330.38	262,011,472.85	898,991,803.23





Page 10 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		30,706,597.69	15,024,665.92	8,021,365.59	53,752,629.20
	% Balance		3.42%	1.67%	0.89%	5.98%
	# Loans		203	95	53	351
	% # Loans		3.49%	1.63%	0.91%	6.03%
FORECLOSURE	Balance	0.00	0.00	0.00	10,484,480.25	10,484,480.25
	% Balance	0.00%	0.00%	0.00%	1.17%	1.17%
	# Loans	0	0	0	55	55
	% # Loans	0.00%	0.00%	0.00%	0.95%	0.95%
BANKRUPTCY	Balance	0.00	147,787.06	333,257.68	486,879.22	967,923.96
	% Balance	0.00%	0.02%	0.04%	0.05%	0.11%
	# Loans	0	2	1	3	6
	% # Loans	0.00%	0.03%	0.02%	0.05%	0.10%
REO	Balance	0.00	0.00	0.00	1,271,689.06	1,271,689.06
	% Balance	0.00%	0.00%	0.00%	0.14%	0.14%
	# Loans	0	0	0	8	8
	% # Loans	0.00%	0.00%	0.00%	0.14%	0.14%
TOTAL	Balance	0.00	30,854,384.75	15,357,923.60	20,264,414.12	66,476,722.47
	% Balance	0.00%	3.43%	1.71%	2.25%	7.39%
	# Loans	0	205	96	119	420
	% # Loans	0.00%	3.52%	1.65%	2.05%	7.22%

Page 11 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		7,415,140.51	3,982,681.02	994,865.46	12,392,686.99
	% Balance		2.83%	1.52%	0.38%	4.73%
	# Loans		56	27	11	94
	% # Loans		2.94%	1.42%	0.58%	4.94%
FORECLOSURE	Balance	0.00	0.00	0.00	1,733,529.20	1,733,529.20
	% Balance	0.00%	0.00%	0.00%	0.66%	0.66%
	# Loans	0	0	0	14	14
	% # Loans	0.00%	0.00%	0.00%	0.74%	0.74%
BANKRUPTCY	Balance	0.00	0.00	0.00	318,589.43	318,589.43
	% Balance	0.00%	0.00%	0.00%	0.12%	0.12%
	# Loans	0	0	0	1	1
	% # Loans	0.00%	0.00%	0.00%	0.05%	0.05%
REO	Balance	0.00	0.00	0.00	166,658.56	166,658.56
	% Balance	0.00%	0.00%	0.00%	0.06%	0.06%
	# Loans	0	0	0	2	2
	% # Loans	0.00%	0.00%	0.00%	0.11%	0.11%
TOTAL	Balance	0.00	7,415,140.51	3,982,681.02	3,213,642.65	14,611,464.18
	% Balance	0.00%	2.83%	1.52%	1.23%	5.58%
	# Loans	0	56	27	28	111
	% # Loans	0.00%	2.94%	1.42%	1.47%	5.83%

Page 12 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		23,291,457.18	11,041,984.90	7,026,500.13	41,359,942.21
	% Balance		3.66%	1.73%	1.10%	6.49%
	# Loans		147	68	42	257
	% # Loans		3.76%	1.74%	1.07%	6.57%
FORECLOSURE	Balance	0.00	0.00	0.00	8,750,951.05	8,750,951.05
	% Balance	0.00%	0.00%	0.00%	1.37%	1.37%
	# Loans	0	0	0	41	41
	% # Loans	0.00%	0.00%	0.00%	1.05%	1.05%
BANKRUPTCY	Balance	0.00	147,787.06	333,257.68	168,289.79	649,334.53
	% Balance	0.00%	0.02%	0.05%	0.03%	0.10%
	# Loans	0	2	1	2	5
	% # Loans	0.00%	0.05%	0.03%	0.05%	0.13%
REO	Balance	0.00	0.00	0.00	1,105,030.50	1,105,030.50
	% Balance	0.00%	0.00%	0.00%	0.17%	0.17%
	# Loans	0	0	0	6	6
	% # Loans	0.00%	0.00%	0.00%	0.15%	0.15%
TOTAL	Balance	0.00	23,439,244.24	11,375,242.58	17,050,771.47	51,865,258.29
	% Balance	0.00%	3.68%	1.79%	2.68%	8.14%
	# Loans	0	149	69	91	309
	% # Loans	0.00%	3.81%	1.76%	2.32%	7.89%

Page 13 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

REO Report
Loan Number		Original	Stated		Current	State &		First
Loan Number		Original	Stated		Current	State &		First
&		Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
						Origination



Became REO Property this Period:
14771687 1		108,000.00	106,879.53	01-Nov-2005	5.900%	MI - 90.00%	360	01-Sep-2005
14774350 2		74,550.00	74,144.35	01-Nov-2005	8.650%	TN - 95.00%	360	01-Oct-2005
14775712 2		211,500.00	210,376.54	01-Dec-2005	9.450%	MI - 95.00%	360	01-Oct-2005
14776330 2		65,211.00	64,877.21	01-Nov-2005	8.950%	TN - 100.00%	360	01-Oct-2005
14777825 2		567,000.00	564,066.68	01-Nov-2005	8.300%	MI - 95.00%	360	01-Nov-2005
14779367 2		112,500.00	111,912.25	01-Nov-2005	8.850%	MI - 90.00%	360	01-Oct-2005
14999163 2		80,000.00	79,653.47	01-Dec-2005	8.500%	MI - 80.00%	360	01-Dec-2005
14999759 1		60,000.00	59,779.03	01-Dec-2005	9.950%	MI - 80.00%	360	01-Nov-2005


TOTAL	1,278,761.00	1,271,689.06
TOTAL


Page 14 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Foreclosure Report
Loan Number		Original	Stated		Current	State &		First
Loan Number		Original	Stated		Current	State &		First
&		Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
						Origination

Became Foreclosure Property this Period:
14762991 2		128,700.00	128,076.57	01-Nov-2005	8.625%	GA - 90.00%	360	01-Nov-2005
14763452 2		132,000.00	131,595.03	01-Jan-2006	7.050%	FL - 100.00%	360	01-Nov-2005
14764542 2		172,000.00	170,981.62	01-Jan-2006	7.625%	FL - 100.00%	360	01-Nov-2005
14768071 1		324,000.00	321,723.37	01-Jan-2006	6.750%	CA - 80.00%	360	01-Nov-2005
14772883 2		257,870.00	255,978.62	01-Jan-2006	7.150%	IL - 100.00%	360	01-Oct-2005
14772917 1		87,200.00	86,596.90	01-Jan-2006	7.450%	OH - 94.65%	360	01-Oct-2005
14774053 2		282,320.00	280,461.31	01-Jan-2006	7.700%	TX - 100.00%	360	01-Oct-2005
14774632 2		447,200.00	443,655.73	01-Dec-2005	6.750%	IL - 100.00%	360	01-Oct-2005
14778211 2		93,199.00	92,793.61	01-Jan-2006	9.150%	TX - 94.94%	360	01-Nov-2005
14846760 2		70,775.00	70,593.39	14-Dec-2005	11.000%	MO - 95.00%	360	14-Nov-2005
14848378 2		536,000.00	536,000.00	01-Jan-2006	6.550%	CA - 100.00%	360	01-Nov-2005
14867204 2		574,000.00	570,893.02	01-Jan-2006	8.075%	CA - 80.85%	360	01-Nov-2005
14867378 2		305,150.00	305,149.50	01-Jan-2006	6.990%	CA - 85.00%	360	01-Oct-2005
14873301 2		345,600.00	345,600.00	01-Dec-2005	7.050%	IL - 100.00%	360	01-Dec-2005
14997134 1		118,964.00	118,964.00	01-Dec-2005	5.850%	TX - 80.00%	360	01-Oct-2005
14997407 1		62,400.00	62,083.61	01-Jan-2006	8.400%	OH - 80.00%	360	01-Nov-2005
14998017 1		196,000.00	196,000.00	01-Dec-2005	7.550%	IL - 80.00%	360	01-Nov-2005
14998447 2		108,000.00	107,649.75	01-Dec-2005	9.900%	TX - 80.00%	360	01-Dec-2005
14998587 2		234,400.00	233,017.87	01-Nov-2005	6.950%	TX - 80.00%	360	01-Dec-2005
14998629 2		113,400.00	112,724.68	01-Jan-2006	6.900%	TX - 90.00%	360	01-Dec-2005
14999239 2		300,000.00	298,348.13	01-Dec-2005	7.300%	IL - 80.00%	360	01-Dec-2005
14999346 2		125,400.00	124,924.55	01-Jan-2006	9.150%	MI - 95.00%	360	01-Dec-2005
14999734 1		144,000.00	143,448.37	01-Dec-2005	9.100%	WI - 80.00%	360	01-Dec-2005
18001461 1		104,000.00	103,549.49	01-Dec-2005	8.500%	OH - 80.00%	360	01-Dec-2005
18001495 1		129,276.00	128,780.75	01-Nov-2005	9.100%	WI - 80.00%	360	01-Dec-2005
18001859 2		44,400.00	44,238.49	01-Jan-2006	9.350%	MI - 80.00%	360	01-Dec-2005
18080234 2		95,920.00	95,606.77	01-Dec-2005	8.200%	CT - 80.00%	360	01-Oct-2005


TOTAL	5,532,174.00	5,509,435.13

Became Foreclosure Property in a Prior Period:
14764294 2		216,000.00	214,406.88	01-Nov-2005	7.675%	MA - 100.00%	360	01-Sep-2005
14771190 2		132,000.00	131,157.50	01-Nov-2005	8.400%	IL - 100.00%	360	01-Sep-2005
14771307 1		68,000.00	67,480.87	01-Oct-2005	7.500%	KS - 100.00%	360	01-Sep-2005
14771463 1		76,800.00	76,333.98	01-Dec-2005	8.650%	TX - 100.00%	360	01-Sep-2005
14771729 2		202,400.00	202,400.00	01-Dec-2005	7.200%	CA - 100.00%	360	01-Oct-2005
14771976 1		55,920.00	55,627.90	01-Oct-2005	8.850%	IN - 100.00%	360	01-Oct-2005
14772610 2		336,000.00	336,000.00	01-Sep-2005	6.150%	CA - 100.00%	360	01-Oct-2005
14772818 2		281,600.00	279,199.23	01-Dec-2005	7.050%	CA - 100.00%	360	01-Oct-2005
14772982 2		681,600.00	681,600.00	01-Oct-2005	6.900%	CO - 100.00%	360	01-Oct-2005
14773923 2		131,960.00	131,182.55	01-Oct-2005	7.650%	TX - 95.00%	360	01-Nov-2005
14774277 1		116,000.00	115,197.71	01-Dec-2005	7.450%	IL - 100.00%	360	01-Oct-2005
14774970 2		88,000.00	87,593.72	01-Nov-2005	9.450%	TX - 100.00%	360	01-Oct-2005
14776488 2		140,800.00	140,071.55	01-Oct-2005	8.300%	IL - 100.00%	360	01-Nov-2005
14776488 2		140,800.00			8.300%	IL - 100.00%


Page 15 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Loan Number		Original	Stated		Current	State &		First
&		Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
						Origination
14776926 2
14776926 2		120,000.00	119,148.86	01-Oct-2005	6.700%	IL - 100.00%	360	01-Nov-2005

14870489 2		272,000.00	272,000.00	01-Nov-2005	7.350%	CA - 100.00%	360	01-Dec-2005
14996235 2		206,400.00	205,192.34	01-Nov-2005	8.650%	IL - 87.72%	360	01-Oct-2005
14996581 2		188,000.00	186,789.86	01-Oct-2005	7.200%	IL - 100.00%	360	01-Nov-2005
14996649 2		240,000.00	238,758.42	01-Nov-2005	8.300%	TX - 100.00%	360	01-Nov-2005
14996730 1		66,500.00	66,044.78	01-Oct-2005	8.050%	MI - 78.00%	360	01-Sep-2005
14997654 1		192,800.00	191,697.47	01-Dec-2005	7.800%	IL - 80.00%	360	01-Nov-2005
14998272 2		270,000.00	268,658.53	01-Nov-2005	8.500%	IL - 100.00%	360	01-Nov-2005
18000323 2		237,600.00	236,449.99	01-Nov-2005	7.950%	IL - 80.00%	360	01-Dec-2005
18000331 2		71,200.00	70,903.90	01-Dec-2005	8.700%	OH - 80.00%	360	01-Dec-2005
18001438 2		165,750.00	165,750.00	01-Dec-2005	8.500%	CA - 85.00%	360	01-Dec-2005
18001487 2		165,600.00	165,122.02	01-Dec-2005	10.450%	MI - 90.00%	360	01-Dec-2005
18013821 2		82,800.00	82,514.06	01-Dec-2005	9.600%	TN - 82.80%	360	01-Dec-2005
18073395 2		76,000.00	75,863.00	01-Dec-2005	7.250%	MI - 100.00%	360	01-Dec-2005
18086926 2		111,900.00	111,900.00	01-Dec-2005	7.350%	FL - 100.00%	360	01-Dec-2005


TOTAL	4,993,630.00	4,975,045.12


TOTAL	10,525,804.00	10,484,480.25
TOTAL


Page 16 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	99	42	141
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	99	42	141
Curtailments Amount	22,970.80	9,774.38	32,745.18
Paid in Full Balance	19,895,422.72	6,909,647.54	26,805,070.26
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	19,918,393.52	6,919,421.92	26,837,815.44
Cumulative


Number of Paid in Full Loans	229	110	339
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	229	110	339
Paid in Full Balance	45,446,781.14	19,179,413.57	64,626,194.71
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	181,882.12	248,639.21	430,521.33
Total Prepayment Amount	45,628,663.26	19,428,052.78	65,056,716.04

Page 17 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	3.03%	2.57%	2.90%
3 Months Avg SMM	1.87%	2.01%	1.91%
12 Months Avg SMM	1.37%	1.42%	1.39%
Avg SMM Since Cut-off	1.37%	1.42%	1.39%



CPR	30.89%	26.86%	29.74%
3 Months Avg CPR	20.27%	21.64%	20.68%
12 Months Avg CPR	15.29%	15.81%	15.44%
Avg CPR Since Cut-off	15.29%	15.81%	15.44%



PSA	1,947.85%	1,669.51%	1,867.50%
3 Months Avg PSA Approximation	1,462.41%	1,535.43%	1,484.19%
12 Months Avg PSA Approximation	1,288.41%	1,306.65%	1,293.84%
Avg PSA Since Cut-off Approximation	1,288.41%	1,306.65%	1,293.84%

Page 18 of 30

GSAMP Trust 2006-HE1

Asset Backed 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 19 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed 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

16 2		208,000.00	207,165.42	03-May-2006	8.875%	NJ - 80.00%	Paid Off - 360	01-Nov-2005
16 2		208,000.00	207,165.42	03-May-2006	8.875%	NJ - 80.00%	Paid Off - 360	01-Nov-2005
14483531 2		460,750.00	457,801.28	16-May-2006	8.875%	NJ - 95.00%	Paid Off - 360	01-Jul-2005
14483598 1		289,000.00	286,847.50	05-May-2006	7.625%	NY - 89.00%	Paid Off - 360	01-Aug-2005
14623326 2		191,200.00	189,376.06	16-May-2006	7.750%	IL - 100.00%	Paid Off - 360	01-May-2005
14691489 2		106,400.44	106,400.00	19-May-2006	6.975%	FL - 100.00%	Paid Off - 360	01-Sep-2005
14760987 2		164,700.00	163,961.07	01-May-2006	9.000%	FL - 89.99%	Paid Off - 360	01-Oct-2005
14761506 2		90,000.00	89,542.07	08-May-2006	7.700%	GA - 60.00%	Paid Off - 360	01-Nov-2005
14762157 1		116,000.00	116,000.00	25-May-2006	6.650%	FL - 100.00%	Paid Off - 360	01-Nov-2005
14762215 2		100,800.00	100,263.74	31-May-2006	7.475%	TN - 100.00%	Paid Off - 360	01-Nov-2005
14762926 2		260,000.00	254,399.16	31-May-2006	7.500%	SC - 73.24%	Paid Off - 180	01-Nov-2005
14763023 1		100,000.00	100,000.00	30-May-2006	7.250%	TN - 100.00%	Paid Off - 360	01-Nov-2005
14763544 1		100,000.00	100,000.00	01-May-2006	7.250%	OR - 100.00%	Paid Off - 360	01-Oct-2005
14764096 1		104,800.00	104,179.02	31-May-2006	6.925%	IN - 100.00%	Paid Off - 360	01-Nov-2005
14765341 1		78,500.00	78,072.90	18-May-2006	8.050%	NC - 71.36%	Paid Off - 360	01-Oct-2005
14765382 2		100,000.00	99,477.40	31-May-2006	8.250%	OH - 80.00%	Paid Off - 360	01-Oct-2005
14765804 2		455,200.00	452,705.80	31-May-2006	7.325%	TX - 100.00%	Paid Off - 360	01-Nov-2005
14766398 1		105,000.00	104,486.09	31-May-2006	7.895%	GA - 100.00%	Paid Off - 360	01-Nov-2005
14766414 2		320,000.00	318,512.08	31-May-2006	8.150%	GA - 100.00%	Paid Off - 360	01-Nov-2005
14766547 2		223,900.00	223,900.00	31-May-2006	8.700%	MA - 99.98%	Paid Off - 360	01-Nov-2005
14767255 1		275,500.00	274,070.22	25-May-2006	7.600%	CA - 95.00%	Paid Off - 360	01-Nov-2005
14767875 2		590,000.00	587,144.31	04-May-2006	7.950%	CA - 84.89%	Paid Off - 360	01-Nov-2005
14768121 2		356,250.00	354,626.63	31-May-2006	8.250%	CA - 93.75%	Paid Off - 360	01-Nov-2005
14771182 1		79,000.00	78,505.12	10-May-2006	7.950%	MI - 79.80%	Paid Off - 360	01-Sep-2005
14771505 1		112,000.00	111,120.81	25-May-2006	6.800%	IL - 100.00%	Paid Off - 360	01-Sep-2005
14772487 1		45,600.00	45,600.00	23-May-2006	8.650%	MI - 100.00%	Paid Off - 360	01-Oct-2005
14772628 2		220,000.00	218,611.28	19-May-2006	7.300%	IL - 100.00%	Paid Off - 360	01-Oct-2005
14773105 2		123,600.00	122,927.65	24-May-2006	8.050%	MO - 100.00%	Paid Off - 360	01-Oct-2005
14773246 2		253,800.00	252,348.66	15-May-2006	7.800%	IL - 90.00%	Paid Off - 360	01-Oct-2005
14773261 1		172,000.00	170,572.14	23-May-2006	5.880%	IL - 100.00%	Paid Off - 360	01-Oct-2005
14773329 1		120,000.00	119,326.11	18-May-2006	7.200%	IL - 100.00%	Paid Off - 360	01-Nov-2005
14773782 1		218,000.00	216,763.77	10-May-2006	7.150%	CA - 67.49%	Paid Off - 360	01-Nov-2005
14773956 1		176,250.00	175,058.88	01-May-2006	6.950%	IL - 75.00%	Paid Off - 360	01-Oct-2005
14774194 1		82,400.00	82,032.01	31-May-2006	8.350%	MI - 100.00%	Paid Off - 360	01-Nov-2005
14774673 2		156,250.00	155,465.86	31-May-2006	8.450%	MI - 89.29%	Paid Off - 360	01-Oct-2005
14774848 2		323,200.00	320,817.81	03-May-2006	6.500%	IL - 100.00%	Paid Off - 360	01-Oct-2005
14775209 1		192,000.00	190,711.74	04-May-2006	7.750%	MN - 100.00%	Paid Off - 360	01-Oct-2005
14775563 2		252,000.00	252,000.00	08-May-2006	8.790%	IL - 95.00%	Paid Off - 360	01-Nov-2005
14776322 2		110,400.00	109,968.28	31-May-2006	9.000%	MI - 100.00%	Paid Off - 360	01-Nov-2005
14776355 2		257,575.00	255,965.41	17-May-2006	6.650%	CA - 53.44%	Paid Off - 360	01-Nov-2005
14776587 2		301,500.00	299,839.04	25-May-2006	8.750%	WA - 95.00%	Paid Off - 360	01-Oct-2005


Page 20 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed 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

14776827 2		204,000.00	202,909.41	31-May-2006	7.450%	IL - 100.00%	Paid Off - 360	01-Nov-2005
14776827 2		204,000.00	202,909.41	31-May-2006	7.450%	IL - 100.00%	Paid Off - 360	01-Nov-2005
14776876 2		235,800.00	234,647.22	11-May-2006	7.900%	IL - 90.00%	Paid Off - 360	01-Nov-2005
14777221 2		380,000.00	379,942.19	10-May-2006	6.550%	CA - 93.11%	Paid Off - 360	01-Nov-2005
14777239 2		229,500.00	228,475.13	04-May-2006	8.350%	IL - 95.00%	Paid Off - 360	01-Nov-2005
14777254 2		211,600.00	210,642.41	12-May-2006	9.150%	CO - 100.00%	Paid Off - 360	01-Nov-2005
14778120 2		216,000.00	216,000.00	12-May-2006	6.200%	CA - 100.00%	Paid Off - 360	01-Nov-2005
14779037 1		75,000.00	74,644.19	30-May-2006	8.050%	MI - 56.82%	Paid Off - 360	01-Nov-2005
14779466 1		157,000.00	156,239.74	08-May-2006	7.950%	CT - 66.81%	Paid Off - 360	01-Nov-2005
14780084 1		115,000.00	114,288.73	01-May-2006	7.300%	FL - 77.70%	Paid Off - 360	01-Nov-2005
14780217 2		67,900.00	67,237.49	11-May-2006	9.750%	NY - 99.97%	Paid Off - 240	01-Nov-2005
14780548 1		157,475.00	156,654.86	09-May-2006	7.950%	MI - 89.99%	Paid Off - 360	01-Nov-2005
14780894 1		360,000.00	358,540.60	30-May-2006	8.825%	MI - 90.00%	Paid Off - 360	01-Nov-2005
14781504 2		194,400.00	193,568.64	25-May-2006	8.625%	NC - 90.00%	Paid Off - 360	01-Nov-2005
14781868 2		314,900.00	313,655.76	10-May-2006	8.950%	WI - 90.00%	Paid Off - 360	01-Nov-2005
14781892 1		116,000.00	115,997.99	18-May-2006	6.900%	FL - 80.00%	Paid Off - 360	01-Nov-2005
14783880 2		248,000.00	246,487.20	01-May-2006	6.775%	NJ - 80.00%	Paid Off - 360	01-Nov-2005
14784201 1		124,800.00	124,352.99	04-May-2006	9.425%	SC - 80.00%	Paid Off - 360	01-Nov-2005
14785331 2		61,600.00	61,331.81	31-May-2006	8.475%	AL - 80.00%	Paid Off - 360	01-Nov-2005
14787014 1		322,400.00	322,400.00	31-May-2006	6.850%	VA - 80.00%	Paid Off - 360	01-Oct-2005
14846331 2		110,500.00	110,184.30	03-May-2006	9.750%	NJ - 85.00%	Paid Off - 360	05-Nov-2005
14846349 2		275,000.00	274,197.70	18-May-2006	9.650%	NJ - 100.00%	Paid Off - 360	05-Nov-2005
14846638 2		253,000.00	251,712.55	02-May-2006	6.900%	VA - 76.67%	Paid Off - 360	12-Nov-2005
14847032 2		240,000.00	239,273.01	18-May-2006	10.325%	NJ - 59.70%	Paid Off - 360	01-Nov-2005
14847370 2		325,000.00	324,989.12	12-May-2006	7.990%	CA - 79.27%	Paid Off - 360	23-Oct-2005
14847537 2		94,500.00	94,020.24	31-May-2006	8.990%	WI - 100.00%	Paid Off - 360	01-Sep-2005
14847735 2		144,000.00	143,392.50	31-May-2006	8.630%	IN - 80.00%	Paid Off - 360	01-Nov-2005
14848857 2		88,000.00	88,000.00	31-May-2006	6.990%	AZ - 100.00%	Paid Off - 360	01-Nov-2005
14849046 2		22,000.00	21,930.02	31-May-2006	9.990%	AZ - 100.00%	Paid Off - 180	01-Nov-2005
14849145 2		97,232.00	96,732.41	31-May-2006	7.650%	TN - 100.00%	Paid Off - 360	01-Nov-2005
14849715 2		72,000.00	71,554.39	24-May-2006	6.700%	AR - 100.00%	Paid Off - 360	01-Nov-2005
14849749 2		18,000.00	17,959.69	24-May-2006	11.625%	AZ - 100.00%	Paid Off - 180	01-Nov-2005
14850028 2		95,000.00	94,634.21	31-May-2006	9.075%	IN - 100.00%	Paid Off - 360	01-Nov-2005
14850358 2		231,120.00	230,027.95	17-May-2006	8.070%	FL - 89.94%	Paid Off - 360	01-Nov-2005
14850499 1		50,000.00	49,541.18	02-May-2006	8.980%	AL - 100.00%	Paid Off - 240	01-Dec-2005
14850804 2		200,000.00	198,937.90	02-May-2006	6.680%	AL - 100.00%	Paid Off - 360	01-Dec-2005
14850820 2		198,000.00	197,187.86	01-May-2006	7.990%	FL - 90.00%	Paid Off - 360	01-Dec-2005
14863187 2		243,000.00	241,586.29	08-May-2006	7.125%	IL - 86.79%	Paid Off - 360	01-Nov-2005
14863278 2		220,500.00	219,441.27	31-May-2006	8.400%	NV - 90.00%	Paid Off - 360	01-Nov-2005
14867212 2		198,000.00	197,135.43	12-May-2006	6.600%	CA - 88.00%	Paid Off - 360	01-Aug-2005
14867287 1		324,000.00	324,000.00	19-May-2006	7.590%	CA - 90.00%	Paid Off - 360	01-Aug-2005
14867725 2		275,620.00	273,946.82	03-May-2006	6.800%	FL - 100.00%	Paid Off - 360	01-Nov-2005
14868798 2		69,600.00	69,600.00	05-May-2006	7.300%	WA - 100.00%	Paid Off - 360	01-Sep-2005
14868798 2			69,600.00		7.300%	WA - 100.00%	Paid Off - 360

Page 21 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed 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

14868939 2		475,500.00	475,500.00	16-May-2006	7.650%	IL - 93.24%	Paid Off - 360	01-Oct-2005
14868939 2		475,500.00	475,500.00	16-May-2006	7.650%	IL - 93.24%	Paid Off - 360	01-Oct-2005
14871560 1		348,000.00	347,747.25	31-May-2006	8.750%	IL - 80.00%	Paid Off - 360	01-Dec-2005
14996300 2		94,400.00	93,876.05	31-May-2006	7.950%	TN - 100.00%	Paid Off - 180	01-Oct-2005
14997241 2		129,200.00	129,196.53	10-May-2006	7.600%	IL - 85.00%	Paid Off - 360	01-Oct-2005
14997282 1		240,000.00	238,477.61	08-May-2006	6.750%	IL - 80.00%	Paid Off - 360	01-Nov-2005
14997688 1		50,000.00	49,760.08	18-May-2006	7.650%	MI - 63.00%	Paid Off - 360	01-Dec-2005
18000026 2		100,000.00	99,737.43	24-May-2006	10.150%	IL - 80.00%	Paid Off - 360	01-Dec-2005
18002188 2		136,000.00	135,251.20	02-May-2006	6.500%	CA - 74.32%	Paid Off - 360	01-Dec-2005
18002287 2		188,800.00	188,225.71	24-May-2006	9.450%	AZ - 80.00%	Paid Off - 360	01-Dec-2005
18002881 2		222,400.00	222,400.00	31-May-2006	6.950%	CA - 100.00%	Paid Off - 360	01-Dec-2005
18003764 2		256,000.00	256,000.00	31-May-2006	6.850%	CA - 100.00%	Paid Off - 360	01-Dec-2005
18005173 2		158,625.00	157,962.26	11-May-2006	7.900%	VA - 75.00%	Paid Off - 360	01-Dec-2005
18005769 2		192,000.00	191,041.85	31-May-2006	7.000%	MN - 100.00%	Paid Off - 360	01-Dec-2005
18005868 2		372,000.00	372,000.00	31-May-2006	7.800%	WI - 95.00%	Paid Off - 360	01-Nov-2005
18005926 2		48,000.00	47,910.72	24-May-2006	11.750%	GA - 100.00%	Paid Off - 180	01-Dec-2005
18005934 2		192,000.00	192,000.00	24-May-2006	7.325%	GA - 100.00%	Paid Off - 360	01-Dec-2005
18006270 2		136,000.00	135,420.48	23-May-2006	7.800%	IL - 97.14%	Paid Off - 360	01-Dec-2005
18006437 2		247,000.00	246,271.81	11-May-2006	9.600%	WI - 95.00%	Paid Off - 360	01-Dec-2005
18006643 2		234,000.00	233,079.91	18-May-2006	8.200%	MN - 90.00%	Paid Off - 360	01-Dec-2005
18006726 2		424,000.00	422,246.59	03-May-2006	7.950%	IL - 100.00%	Paid Off - 360	01-Dec-2005
18006759 2		226,400.00	225,281.11	24-May-2006	7.050%	WI - 100.00%	Paid Off - 360	01-Dec-2005
18006791 2		420,000.00	420,000.00	31-May-2006	6.550%	CA - 100.00%	Paid Off - 360	01-Dec-2005
18010348 2		183,850.00	183,850.00	15-May-2006	6.850%	NM - 99.99%	Paid Off - 360	01-Nov-2005
18010777 2		205,110.00	204,439.00	31-May-2006	9.100%	FL - 90.00%	Paid Off - 360	01-Dec-2005
18010991 1		175,750.00	175,604.80	31-May-2006	10.525%	IN - 95.00%	Paid Off - 360	01-Dec-2005
18011031 2		256,000.00	256,000.00	11-May-2006	7.900%	MA - 100.00%	Paid Off - 360	01-Dec-2005
18011387 2		124,000.00	123,466.71	30-May-2006	7.900%	CT - 100.00%	Paid Off - 360	01-Dec-2005
18011775 2		399,500.00	397,724.99	31-May-2006	8.375%	GA - 85.00%	Paid Off - 360	01-Nov-2005
18011825 2		234,400.98	234,400.00	25-May-2006	6.825%	MA - 100.00%	Paid Off - 360	01-Nov-2005
18011908 2		92,000.00	91,698.48	31-May-2006	9.850%	AL - 80.00%	Paid Off - 360	01-Nov-2005
18011973 2		111,500.00	111,107.96	31-May-2006	8.750%	GA - 85.44%	Paid Off - 360	01-Dec-2005
18012716 2		206,400.00	205,516.09	24-May-2006	7.775%	MA - 100.00%	Paid Off - 360	01-Dec-2005
18013474 2		98,000.00	97,590.69	31-May-2006	7.900%	KY - 100.00%	Paid Off - 360	01-Dec-2005
18013565 2		264,000.00	263,981.12	10-May-2006	7.675%	MI - 100.00%	Paid Off - 360	01-Dec-2005
18013623 2		53,250.00	53,152.80	15-May-2006	7.850%	NC - 100.00%	Paid Off - 360	01-Dec-2005
18075002 2		129,500.00	128,881.56	31-May-2006	7.225%	WA - 70.00%	Paid Off - 360	01-Dec-2005
18075044 1		316,000.00	314,889.05	31-May-2006	8.750%	CA - 80.00%	Paid Off - 360	01-Dec-2005
18075150 1		150,000.00	149,389.00	25-May-2006	8.025%	CA - 50.00%	Paid Off - 360	01-Dec-2005
18075176 1		306,000.00	305,130.38	31-May-2006	9.775%	NJ - 90.00%	Paid Off - 360	01-Dec-2005
18075200 2		350,000.00	348,483.84	31-May-2006	8.500%	WA - 63.00%	Paid Off - 360	01-Nov-2005
18075226 2		301,750.00	300,627.84	31-May-2006	8.475%	FL - 85.00%	Paid Off - 360	01-Dec-2005
18075473 1		186,577.00	185,366.06	03-May-2006	5.625%	OR - 80.00%	Paid Off - 360	01-Dec-2005
18075473 1			185,366.06		5.625%	OR - 80.00%	Paid Off - 360

Page 22 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed 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

18075663 2		74,800.00	74,626.28	01-May-2006	10.725%	KS - 85.00%	Paid Off - 360	01-Dec-2005
18075663 2		74,800.00	74,626.28	01-May-2006	10.725%	KS - 85.00%	Paid Off - 360	01-Dec-2005
18075721 2		247,200.00	246,593.82	17-May-2006	6.800%	IL - 90.00%	Paid Off - 360	01-Dec-2005
18075739 1		160,000.00	159,710.16	31-May-2006	7.875%	WA - 73.00%	Paid Off - 360	01-Dec-2005
18076034 2		23,250.00	23,180.72	31-May-2006	9.550%	TX - 100.00%	Paid Off - 360	01-Dec-2005
18076208 1		46,644.00	46,478.28	03-May-2006	8.700%	OR - 100.00%	Paid Off - 360	01-Dec-2005
18076745 2		69,750.00	69,461.55	31-May-2006	7.950%	TX - 75.00%	Paid Off - 360	01-Dec-2005
18077701 2		50,000.00	49,841.44	16-May-2006	9.250%	PA - 22.22%	Paid Off - 360	01-Dec-2005
18077925 2		159,200.00	158,389.89	31-May-2006	6.900%	MN - 100.00%	Paid Off - 360	01-Dec-2005
18077958 2		172,000.00	171,274.39	31-May-2006	7.850%	MN - 100.00%	Paid Off - 360	01-Dec-2005
18078097 2		80,000.00	79,571.97	01-May-2006	7.800%	CA - 80.00%	Paid Off - 360	01-Nov-2005
18082255 1		130,720.00	129,951.58	22-May-2006	6.150%	OH - 100.00%	Paid Off - 360	01-Dec-2005
18082321 1		32,680.00	32,410.69	22-May-2006	8.950%	OH - 100.00%	Paid Off - 180	01-Dec-2005
18083386 1		272,000.00	271,826.01	31-May-2006	6.400%	NE - 100.00%	Paid Off - 360	01-Nov-2005
18086017 2		161,600.00	161,600.00	31-May-2006	7.850%	IN - 100.00%	Paid Off - 360	01-Dec-2005
18090837 1		78,000.00	78,000.00	26-May-2006	9.665%	AL - 100.00%	Paid Off - 360	01-Dec-2005
18090910 2		212,000.00	212,000.00	31-May-2006	8.475%	MD - 100.00%	Paid Off - 360	01-Dec-2005
18091686 1		274,900.00	274,900.00	08-May-2006	8.165%	FL - 100.00%	Paid Off - 360	01-Dec-2005


TOTAL	26,905,679.42	26,805,070.26

Page 23 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 2	Group 1	Total


Current





Number of Loans Liquidated	0	0	0
Collateral Principal Realized Loss/(Gain) Amount	0.00	0.00	0.00
Collateral Interest Realized Loss/(Gain) Amount	0.00	0.00	0.00
Net Liquidation Proceeds	0.00	0.00	0.00

Cumulative
Cumulative



Number of Loans Liquidated	0	1	1
Collateral Realized Loss/(Gain) Amount	0.00	541.67	541.67
Net Liquidation Proceeds	0.00	64,458.33	64,458.33

Page 24 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total



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


CDR	0.00%	0.00%	0.00%
3 Months Avg CDR	0.00%	0.10%	0.03%
12 Months Avg CDR	0.00%	0.06%	0.02%
Avg CDR Since Cut-off	0.00%	0.06%	0.02%


SDA	0.00%	0.00%	0.00%
3 Months Avg SDA Approximation	0.00%	0.68%	0.20%
12 Months Avg SDA Approximation	0.00%	0.47%	0.14%
Avg SDA Since Cut-off Approximation	0.00%	0.47%	0.14%


Loss Severity Approximation for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.28%	0.28%
12 Months Avg Loss Severity Approximation	0.00%	0.17%	0.17%
Avg Loss Severity Approximation Since Cut-off	0.00%	0.17%	0.17%

Page 25 of 30

GSAMP Trust 2006-HE1

Asset Backed 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 26 of 30

GSAMP Trust 2006-HE1

Asset Backed 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 27 of 30

GSAMP Trust 2006-HE1

Asset Backed Certificates

June 26, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Does a Trigger Event Exist?

Has a Stepdown Date Occurred?

60+ Day Delinquency Balance (includes all REO and FC)

31,940,020.44

Beginning Stated Principal Balance

926,245,736.52

Delinquency Percentage

3.552871%

Offered Subordinate and C Class Certificate Balances

243,980,267.43

Beginning Stated Principal Balance

926,245,736.52

Credit Enhancement Percentage

27.139321%

Cumulative Loss Percentage

0.00005600%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Net Monthly Excess Cashflow

1,624,337.85

Net Monthly Excess Cashflow Alloc to Losses

0.00

Net Monthly Excess Cashflow Alloc to Unpaid Int

0.00

Current LIBOR Rate

5.081250%

Next LIBOR Rate

5.322500%

Libor Rate Determination Date

05/23/2006

Next Libor Determination Date

06/22/2006

Page 28 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Next Pass Through Rate	NET WAC Shortfall CarryOver	NET WAC Shortfall Paid
CLASS

	A-1	5.301%	$0.00	$0.00
		5.301%	$0.00	$0.00
	A-2A	5.161%	$0.00	$0.00
		5.161%	$0.00	$0.00
	A-2B	5.231%	$0.00	$0.00
		5.231%	$0.00	$0.00
	A-2C	5.291%	$0.00	$0.00
		5.291%	$0.00	$0.00
	A-2D	5.391%	$0.00	$0.00
		5.391%	$0.00	$0.00
	M-1	5.471%	$0.00	$0.00
		5.471%	$0.00	$0.00
	M-2	5.491%	$0.00	$0.00
		5.491%	$0.00	$0.00
	M-3	5.521%	$0.00	$0.00
		5.521%	$0.00	$0.00
	M-4	5.671%	$0.00	$0.00
		5.671%	$0.00	$0.00
	M-5	5.701%	$0.00	$0.00
		5.701%	$0.00	$0.00
	M-6	5.761%	$0.00	$0.00
		5.761%	$0.00	$0.00
	M-7	6.331%	$0.00	$0.00
		6.331%	$0.00	$0.00
	M-8	6.531%	$0.00	$0.00
		6.531%	$0.00	$0.00
	B-1	7.231%	$0.00	$553.99
		7.231%	$0.00	$553.99
	B-2	7.231%	$0.00	$604.34
		7.231%	$0.00	$604.34
	B-3	7.231%	$0.00	$553.99
		7.231%	$0.00	$553.99
	R	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00
	RC	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00
	RX	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00
	X	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00
	P	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00
	UT-IO	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00
	UT-R	0.000%	$0.00	$0.00
		0.000%	$0.00	$0.00




Page 29 of 30

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Current Scheduled Payments			6,315,536.05
Current Scheduled Payments 1 Month Prior			6,415,570.24
Current Scheduled Payments 2 Month Prior			6,514,016.00
Current Scheduled Payments 3 Month Prior			6,562,896.07
Current Scheduled Payments 4 Month Prior			6,589,868.45
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 30 of 30

GSAMP Trust 2006-HE1 10-D