GSAMP Trust 2006-HE1

Asset Backed Certificates

November 27, 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:

November 27, 2006

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

Record Date:

October 31, 2006

Factor Information:

(800) 735-7777

November 24, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

November 17, 2006

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

Page 1 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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	170,654,871.37	866,523.33	7,190,619.21	8,057,142.54	0.00	0.00	163,464,252.16
A-1	FLT/WAC/STE	$	210,928,000.00	170,654,871.37	866,523.33	7,190,619.21	8,057,142.54	0.00	0.00	163,464,252.16
A-2A	FLT/WAC/STE	$	300,225,000.00	197,958,568.89	979,760.37	12,389,807.24	13,369,567.61	0.00	0.00	185,568,761.65
A-2B	FLT/WAC/STE	$	85,326,000.00	85,326,000.00	427,780.04	0.00	427,780.04	0.00	0.00	85,326,000.00
A-2C	FLT/WAC/STE	$	95,696,000.00	95,696,000.00	485,032.37	0.00	485,032.37	0.00	0.00	95,696,000.00
A-2D	FLT/WAC/STE	$	30,102,000.00	30,102,000.00	155,330.07	0.00	155,330.07	0.00	0.00	30,102,000.00
M-1	FLT/WAC/STE	$	38,167,000.00	38,167,000.00	199,745.01	0.00	199,745.01	0.00	0.00	38,167,000.00
M-2	FLT/WAC/STE	$	35,268,000.00	35,268,000.00	185,219.73	0.00	185,219.73	0.00	0.00	35,268,000.00
M-3	FLT/WAC/STE	$	21,258,000.00	21,258,000.00	112,226.83	0.00	112,226.83	0.00	0.00	21,258,000.00
M-4	FLT/WAC/STE	$	18,842,000.00	18,842,000.00	102,062.52	0.00	102,062.52	0.00	0.00	18,842,000.00
M-5	FLT/WAC/STE	$	17,876,000.00	17,876,000.00	97,321.46	0.00	97,321.46	0.00	0.00	17,876,000.00
M-6	FLT/WAC/STE	$	15,943,000.00	15,943,000.00	87,674.46	0.00	87,674.46	0.00	0.00	15,943,000.00
M-7	FLT/WAC/STE	$	15,460,000.00	15,460,000.00	93,095.07	0.00	93,095.07	0.00	0.00	15,460,000.00
M-8	FLT/WAC/STE	$	13,528,000.00	13,528,000.00	83,940.99	0.00	83,940.99	0.00	0.00	13,528,000.00
B-1	FLT/WAC/STE	$	10,629,000.00	10,629,000.00	72,772.08	0.00	72,772.08	0.00	0.00	10,629,000.00
B-2	FLT/WAC/STE	$	11,595,000.00	11,595,000.00	79,385.86	0.00	79,385.86	0.00	0.00	11,595,000.00
B-3	FIX	$	10,629,000.00	10,629,000.00	72,772.08	0.00	72,772.08	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	957,903.56	0.00	957,903.56	0.00	0.00	34,785,267.43
P	EXE	$	0.00	0.00	147,517.83	0.00	147,517.83	0.00	0.00	0.00


Total		966,257,428.57	823,717,707.69	5,206,063.66	19,580,426.45	24,786,490.11	0.00	0.00	804,137,281.24
Total





Page 2 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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	10/25/06	11/26/06	A-Act/360	3623414N6	210,928,000.00	809.066939	4.108147	34.090397	38.198544	774.976543
A-1	10/25/06	11/26/06	A-Act/360	3623414N6	210,928,000.00	809.066939	4.108147	34.090397	38.198544	774.976543
A-2A	10/25/06	11/26/06	A-Act/360	3623414P1	300,225,000.00	659.367371	3.263420	41.268406	44.531826	618.098965
A-2B	10/25/06	11/26/06	A-Act/360	3623414Q9	85,326,000.00	1,000.000000	5.013478	0.000000	5.013478	1,000.000000
A-2C	10/25/06	11/26/06	A-Act/360	3623414R7	95,696,000.00	1,000.000000	5.068471	0.000000	5.068471	1,000.000000
A-2D	10/25/06	11/26/06	A-Act/360	3623414S5	30,102,000.00	1,000.000000	5.160125	0.000000	5.160125	1,000.000000
M-1	10/25/06	11/26/06	A-Act/360	3623414T3	38,167,000.00	1,000.000000	5.233448	0.000000	5.233448	1,000.000000
M-2	10/25/06	11/26/06	A-Act/360	3623414U0	35,268,000.00	1,000.000000	5.251779	0.000000	5.251779	1,000.000000
M-3	10/25/06	11/26/06	A-Act/360	3623414V8	21,258,000.00	1,000.000000	5.279275	0.000000	5.279275	1,000.000000
M-4	10/25/06	11/26/06	A-Act/360	3623414W6	18,842,000.00	1,000.000000	5.416756	0.000000	5.416756	1,000.000000
M-5	10/25/06	11/26/06	A-Act/360	3623414X4	17,876,000.00	1,000.000000	5.444253	0.000000	5.444253	1,000.000000
M-6	10/25/06	11/26/06	A-Act/360	3623414Y2	15,943,000.00	1,000.000000	5.499245	0.000000	5.499245	1,000.000000
M-7	10/25/06	11/26/06	A-Act/360	3623414Z9	15,460,000.00	1,000.000000	6.021673	0.000000	6.021673	1,000.000000
M-8	10/25/06	11/26/06	A-Act/360	3623415A3	13,528,000.00	1,000.000000	6.204982	0.000000	6.204982	1,000.000000
B-1	10/25/06	11/26/06	A-Act/360	3623415E5	10,629,000.00	1,000.000000	6.846559	0.000000	6.846559	1,000.000000
B-2	10/25/06	11/26/06	A-Act/360	3623415F2	11,595,000.00	1,000.000000	6.846560	0.000000	6.846560	1,000.000000
B-3	10/25/06	11/26/06	A-Act/360	3623415G0	10,629,000.00	1,000.000000	6.846559	0.000000	6.846559	1,000.000000
R	10/25/06	11/24/06	A-30/360	3623415B1	50.00	0.000000	0.000000	0.000000	0.000000	0.000000
RC	10/25/06	11/24/06	A-30/360	3623415C9	100.00	0.000000	0.000000	0.000000	0.000000	0.000000
RX	10/25/06	11/24/06	A-30/360	3623415D7	50.00	0.000000	0.000000	0.000000	0.000000	0.000000
X	10/25/06	11/24/06	F-30/360	3623415H8	34,785,228.57	1,000.001117	27.537653	0.000000	27.537653	1,000.001117
P	10/25/06	11/24/06	F-30/360	3623415J4	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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	7,993,797.47	7,050,906.53	139,712.68	47,463,747.84	55,457,545.31	0.00	0.00	163,464,252.16
A-2A	300,225,000.00	10,223,230.33	111,760,242.21	2,895,996.13	114,656,238.34	124,879,468.67	0.00	0.00	185,568,761.65
A-2B	85,326,000.00	3,529,456.27	0.00	0.00	0.00	3,529,456.27	0.00	0.00	85,326,000.00
A-2C	95,696,000.00	4,003,535.53	0.00	0.00	0.00	4,003,535.53	0.00	0.00	95,696,000.00
A-2D	30,102,000.00	1,283,006.97	0.00	0.00	0.00	1,283,006.97	0.00	0.00	30,102,000.00
M-1	38,167,000.00	1,650,752.93	0.00	0.00	0.00	1,650,752.93	0.00	0.00	38,167,000.00
M-2	35,268,000.00	1,530,913.10	0.00	0.00	0.00	1,530,913.10	0.00	0.00	35,268,000.00
M-3	21,258,000.00	927,779.80	0.00	0.00	0.00	927,779.80	0.00	0.00	21,258,000.00
M-4	18,842,000.00	844,551.37	0.00	0.00	0.00	844,551.37	0.00	0.00	18,842,000.00
M-5	17,876,000.00	805,467.74	0.00	0.00	0.00	805,467.74	0.00	0.00	17,876,000.00
M-6	15,943,000.00	725,888.23	0.00	0.00	0.00	725,888.23	0.00	0.00	15,943,000.00
M-7	15,460,000.00	773,161.81	0.00	0.00	0.00	773,161.81	0.00	0.00	15,460,000.00
M-8	13,528,000.00	697,807.83	0.00	0.00	0.00	697,807.83	0.00	0.00	13,528,000.00
B-1	10,629,000.00	606,751.99	0.00	0.00	0.00	606,751.99	0.00	0.00	10,629,000.00
B-2	11,595,000.00	661,895.71	0.00	0.00	0.00	661,895.71	0.00	0.00	11,595,000.00
B-3	10,629,000.00	606,751.99	0.00	0.00	0.00	606,751.99	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	17,650,596.44	(34.34)	(4.52)	0.00	17,650,596.44	0.00	38.86	34,785,267.43
P	0.00	1,712,941.58	0.00	0.00	0.00	1,712,941.58	0.00	0.00	0.00

Total	966,257,428.57	56,228,287.09	118,811,114.40	3,035,704.29	162,120,186.18	218,348,473.27	0.00	38.86	804,137,281.24


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	5.54000%	170,654,871.37	866,642.32	119.00	0.00	0.00	866,523.32	866,523.33	0.00
A-2A	5.40000%	197,958,568.89	979,894.92	134.55	0.00	0.00	979,760.37	979,760.37	0.00
A-2B	5.47000%	85,326,000.00	427,838.79	58.74	0.00	0.00	427,780.05	427,780.04	0.00
A-2C	5.53000%	95,696,000.00	485,098.97	66.61	0.00	0.00	485,032.36	485,032.37	0.00
A-2D	5.63000%	30,102,000.00	155,351.41	21.33	0.00	0.00	155,330.08	155,330.07	0.00
M-1	5.71000%	38,167,000.00	199,772.44	27.43	0.00	0.00	199,745.01	199,745.01	0.00
M-2	5.73000%	35,268,000.00	185,245.17	25.44	0.00	0.00	185,219.73	185,219.73	0.00
M-3	5.76000%	21,258,000.00	112,242.24	15.41	0.00	0.00	112,226.83	112,226.83	0.00
M-4	5.91000%	18,842,000.00	102,076.54	14.02	0.00	0.00	102,062.52	102,062.52	0.00
M-5	5.94000%	17,876,000.00	97,334.82	13.36	0.00	0.00	97,321.46	97,321.46	0.00
M-6	6.00000%	15,943,000.00	87,686.50	12.04	0.00	0.00	87,674.46	87,674.46	0.00
M-7	6.57000%	15,460,000.00	93,107.85	12.78	0.00	0.00	93,095.07	93,095.07	0.00
M-8	6.77000%	13,528,000.00	83,952.51	11.53	0.00	0.00	83,940.98	83,940.99	0.00
B-1	7.47000%	10,629,000.00	72,782.08	9.99	0.00	0.00	72,772.09	72,772.08	0.00
B-2	7.47000%	11,595,000.00	79,396.76	10.90	0.00	0.00	79,385.86	79,385.86	0.00
B-3	7.47000%	10,629,000.00	72,782.08	9.99	0.00	0.00	72,772.09	72,772.08	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	33.04515%	34,785,267.43	0.00	0.00	0.00	0.00	0.00	957,903.56	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	147,517.83	0.00


Total		823,717,707.69	4,101,205.40	563.12	0.00	0.00	4,100,642.28	5,206,063.66	0.00



Page 4 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	12,154,722.82	7,054,184.28	19,208,907.10
Principal Withrawals	0.00	0.00	0.00
Principal Other Accounts		0.00	0.00
TOTAL NET PRINCIPAL	12,154,722.82	7,054,184.28	19,208,907.10
Interest Collections	3,476,032.39	1,433,668.39	4,909,700.78
Interest Withdrawals	-6,766.58	-716.82	-7,483.40
Interest Other Accounts	92,653.73	54,864.10	719,993.75
Interest Fees	-31,324.33	-13,303.78	-44,628.11
TOTAL NET INTEREST	3,530,595.21	1,474,511.89	5,577,583.02
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	15,685,318.03	8,528,696.17	24,786,490.12




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	261,873.24	118,571.58	380,444.82
Prepayments In Full	11,407,715.79	6,662,243.99	18,069,959.78
Curtailments	-26,388.20	-12,685.28	-39,073.48
Liquidations	813,906.77	355,188.56	1,169,095.33
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	-302,384.78	-69,134.57	-371,519.35
Delinquent Principal	-228,136.69	-105,285.18	-333,421.87
Advanced Principal	228,136.69	105,285.18	333,421.87
TOTAL PRINCIPAL COLLECTED	12,154,722.82	7,054,184.28	19,208,907.10




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 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	3,700,368.94	1,522,048.57	5,222,417.51
Liquidation Interest	5,801.94	2,614.94	8,416.88
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	-317.32	-245.80	-563.12
Prepayment Interest Shortfalls	-32,842.62	-15,914.45	-48,757.07
Compensating Interest	32,842.61	15,914.46	48,757.07
Interest Realized Loss	-16,688.76	-2,302.83	-18,991.59
Delinquent Interest	-3,243,811.87	-1,336,702.93	-4,580,514.80
Interest Advanced	3,030,679.46	1,248,256.45	4,278,935.91
TOTAL INTEREST COLLECTED	3,476,032.39	1,433,668.39	4,909,700.78




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	6,766.58	716.82	7,483.40
TOTAL INTEREST WITHDRAWALS	6,766.58	716.82	7,483.40




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	92,653.73	54,864.10	147,517.83
Net Swap Receipts/(Payment)			572,475.92
TOTAL INTEREST OTHER ACCOUNTS	92,653.73	54,864.10	719,993.75

Swap Inflow			3,215,095.07
Swap Outflow			(2,642,619.15)
Additional Swap Outflow
--Adjustment from Prior Period			0.00
NET SWAP INFLOW/(OUTFLOW)			572,475.92




INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	29,045.62	12,356.26	41,401.88
Current Trustee Fees	2,278.71	947.52	3,226.23
Custodian Fees			0.00
TOTAL INTEREST OTHER FEES	31,324.33	13,303.78	44,628.11



Page 6 of 32

GSAMP Trust 2006-HE1

Asset Backed Certificates

November 27, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Fund Account

Beginning Balance

0.00

Shortfall/Reductions

0.00

Amount Withdrawn

0.00

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

371,519.35

Overcollateralized Amount - After Current Losses

34,413,748.08

Overcollateralization Increase Amount

371,519.35

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

957,903.56

Page 7 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	4,143	2,014	6,157
Prior	3,628	1,783	5,411
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-63	-42	-105
Repurchases	-0	-0	-0
Liquidations	-7	-3	-10
Current	3,558	1,738	5,296
Principal Balance:


Original	684,078,903.64	282,178,524.93	966,257,428.57
Prior	581,798,760.81	241,918,946.88	823,717,707.69
Prefunding	0.00	0.00	0.00
Scheduled Principal	-261,873.24	-118,571.58	-380,444.82
Partial Prepayments	(26,388.20)	(12,685.28)	(39,073.48)
Full Voluntary Prepayments	-11,407,715.79	-6,662,243.99	-18,069,959.78
Repurchases	-0.00	-0.00	-0.00
Liquidations	-813,906.77	-355,188.56	-1,169,095.33
Current	569,341,653.21	234,795,628.03	804,137,281.24





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	7.66673%	7.58871%	7.64395%
Weighted Average Coupon Prior	7.62844%	7.55811%	7.60777%
Weighted Average Coupon Current	7.62051%	7.55542%	7.60139%
Weighted Average Months to Maturity Original	349	350	350
Weighted Average Months to Maturity Prior	341	342	341
Weighted Average Months to Maturity Current	340	341	340
Weighted Avg Remaining Amortization Term Original	358	355	357
Weighted Avg Remaining Amortization Term Prior	350	347	349
Weighted Avg Remaining Amortization Term Current	349	346	348
Weighted Average Seasoning Original	3.94	4.06	3.97
Weighted Average Seasoning Prior	11.92	12.03	11.95
Weighted Average Seasoning Current	12.91	13.01	12.94

Page 9 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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	6.11129%	5.99186%	6.07618%
Weighted Average Margin Current	6.10686%	5.99114%	6.07292%
Weighted Average Max Rate Original	13.84844%	13.85904%	13.85153%
Weighted Average Max Rate Prior	13.82108%	13.85329%	13.83055%
Weighted Average Max Rate Current	13.81681%	13.84693%	13.82565%
Weighted Average Min Rate Original	7.04753%	7.09861%	7.06242%
Weighted Average Min Rate Prior	7.02670%	7.07574%	7.04111%
Weighted Average Min Rate Current	7.02236%	7.07410%	7.03753%
Weighted Average Cap Up Original	1.07171%	1.09035%	1.07715%
Weighted Average Cap Up Prior	1.07274%	1.08728%	1.07702%
Weighted Average Cap Up Current	1.07285%	1.08721%	1.07706%
Weighted Average Cap Down Original	1.07171%	1.09035%	1.07715%
Weighted Average Cap Down Prior	1.07274%	1.08728%	1.07702%
Weighted Average Cap Down Current	1.07285%	1.08721%	1.07706%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	29,045.62	12,356.26	41,401.88
Delinquent Servicing Fees	213,132.41	88,446.48	301,578.89
TOTAL SERVICING FEES	242,416.16	100,799.56	343,215.72


Total Servicing Fees	242,416.16	100,799.56	343,215.72
Compensating Interest	-32,842.61	-15,914.46	-48,757.07
Delinquent Servicing Fees	-213,132.41	-88,446.48	-301,578.89
COLLECTED SERVICING FEES	-8,214.34	-5,938.69	-7,120.25


Total Advanced Interest	3,030,679.46	1,248,256.45	4,278,935.91
Total Advanced Principal	228,136.69	105,285.18	333,421.87
Aggregate Advances with respect to this Distribution	2,884,156.69	1,094,442.60	3,978,599.29
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)	32,842.62	15,914.45	48,757.07
Compensating Interest	(32,842.61)	(15,914.46)	(48,757.07)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


Ending Pool Stated Principal Balance	569,341,653.21	234,795,628.03	804,137,281.24
Weighted Average Net Mortgage Rate			8.126298%





Page 10 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		34,504,895.99	21,644,513.21	11,938,346.53	68,087,755.73
	% Balance		4.29%	2.69%	1.48%	8.47%
	# Loans		233	125	95	453
	% # Loans		4.40%	2.36%	1.79%	8.55%
FORECLOSURE	Balance	0.00	0.00	156,734.06	32,497,437.98	32,654,172.04
	% Balance	0.00%	0.00%	0.02%	4.04%	4.06%
	# Loans	0	0	1	163	164
	% # Loans	0.00%	0.00%	0.02%	3.08%	3.10%
BANKRUPTCY	Balance	0.00	821,361.57	382,867.11	3,811,058.41	5,015,287.09
	% Balance	0.00%	0.10%	0.05%	0.47%	0.62%
	# Loans	0	6	4	27	37
	% # Loans	0.00%	0.11%	0.08%	0.51%	0.70%
REO	Balance	0.00	0.00	0.00	9,708,699.55	9,708,699.55
	% Balance	0.00%	0.00%	0.00%	1.21%	1.21%
	# Loans	0	0	0	66	66
	% # Loans	0.00%	0.00%	0.00%	1.25%	1.25%
TOTAL	Balance	0.00	35,326,257.56	22,184,114.38	57,955,542.47	115,465,914.41
	% Balance	0.00%	4.39%	2.76%	7.21%	14.36%
	# Loans	0	239	130	351	720
	% # Loans	0.00%	4.51%	2.45%	6.63%	13.60%

Page 11 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		9,865,020.84	4,998,452.33	3,149,139.42	18,012,612.59
	% Balance		4.20%	2.13%	1.34%	7.67%
	# Loans		79	32	27	138
	% # Loans		4.55%	1.84%	1.55%	7.94%
FORECLOSURE	Balance	0.00	0.00	0.00	8,198,547.38	8,198,547.38
	% Balance	0.00%	0.00%	0.00%	3.49%	3.49%
	# Loans	0	0	0	44	44
	% # Loans	0.00%	0.00%	0.00%	2.53%	2.53%
BANKRUPTCY	Balance	0.00	366,412.79	146,961.70	1,434,549.92	1,947,924.41
	% Balance	0.00%	0.16%	0.06%	0.61%	0.83%
	# Loans	0	2	1	10	13
	% # Loans	0.00%	0.12%	0.06%	0.58%	0.75%
REO	Balance	0.00	0.00	0.00	2,347,053.60	2,347,053.60
	% Balance	0.00%	0.00%	0.00%	1.00%	1.00%
	# Loans	0	0	0	22	22
	% # Loans	0.00%	0.00%	0.00%	1.27%	1.27%
TOTAL	Balance	0.00	10,231,433.63	5,145,414.03	15,129,290.32	30,506,137.98
	% Balance	0.00%	4.36%	2.19%	6.44%	12.99%
	# Loans	0	81	33	103	217
	% # Loans	0.00%	4.66%	1.90%	5.93%	12.49%

Page 12 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		24,639,875.15	16,646,060.88	8,789,207.11	50,075,143.14
	% Balance		4.33%	2.92%	1.54%	8.80%
	# Loans		154	93	68	315
	% # Loans		4.33%	2.61%	1.91%	8.85%
FORECLOSURE	Balance	0.00	0.00	156,734.06	24,298,890.60	24,455,624.66
	% Balance	0.00%	0.00%	0.03%	4.27%	4.30%
	# Loans	0	0	1	119	120
	% # Loans	0.00%	0.00%	0.03%	3.34%	3.37%
BANKRUPTCY	Balance	0.00	454,948.78	235,905.41	2,376,508.49	3,067,362.68
	% Balance	0.00%	0.08%	0.04%	0.42%	0.54%
	# Loans	0	4	3	17	24
	% # Loans	0.00%	0.11%	0.08%	0.48%	0.67%
REO	Balance	0.00	0.00	0.00	7,361,645.95	7,361,645.95
	% Balance	0.00%	0.00%	0.00%	1.29%	1.29%
	# Loans	0	0	0	44	44
	% # Loans	0.00%	0.00%	0.00%	1.24%	1.24%
TOTAL	Balance	0.00	25,094,823.93	17,038,700.35	42,826,252.15	84,959,776.43
	% Balance	0.00%	4.41%	2.99%	7.52%	14.92%
	# Loans	0	158	97	248	503
	% # Loans	0.00%	4.44%	2.73%	6.97%	14.14%

Page 13 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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:
14765697 1	96,000.00	95,033.46	01-Apr-2006	7.475%	GA - 80.00%	360	01-Nov-2005
14766281 2	191,200.00	191,200.00	01-Apr-2006	8.550%	TX - 100.00%	360	01-Nov-2005
14771463 1	76,800.00	76,088.12	01-Dec-2005	8.650%	TX - 100.00%	360	01-Sep-2005
14771976 1	55,920.00	55,457.09	01-Oct-2005	8.850%	IN - 100.00%	360	01-Oct-2005
14773485 2	211,500.00	209,525.12	01-Apr-2006	8.250%	MO - 90.00%	360	01-Oct-2005
14774293 1	104,000.00	103,028.86	01-Jan-2006	8.250%	MN - 100.00%	360	01-Oct-2005
14775704 2	267,920.00	265,176.39	01-Feb-2006	9.100%	NV - 100.00%	360	01-Oct-2005
14777189 2	52,000.00	51,369.00	01-May-2006	8.950%	MI - 100.00%	360	01-Nov-2005
14777643 2	111,600.00	110,257.76	01-Apr-2006	6.550%	TX - 100.00%	360	01-Nov-2005
14777908 2	111,800.00	111,800.00	01-May-2006	7.650%	TN - 100.00%	360	01-Nov-2005
18000307 2	98,910.00	98,315.55	01-Feb-2006	9.700%	TX - 90.00%	360	01-Dec-2005
18000331 2	71,200.00	70,683.04	01-Dec-2005	8.700%	OH - 80.00%	360	01-Dec-2005
18000828 1	107,100.00	106,264.69	01-May-2006	8.350%	MI - 85.00%	360	01-Dec-2005
18001628 2	130,652.00	129,459.27	01-Mar-2006	7.550%	TX - 80.00%	360	01-Dec-2005
18001842 1	95,585.00	94,794.46	01-Apr-2006	8.050%	TX - 80.00%	360	01-Dec-2005
18005843 1	344,000.00	341,476.90	01-Mar-2006	8.650%	MN - 80.00%	360	01-Dec-2005
18012336 1	167,900.00	166,540.54	01-Feb-2006	8.575%	MN - 100.00%	360	01-Nov-2005
18073494 1	106,400.00	105,589.15	01-Apr-2006	8.875%	GA - 93.33%	360	01-Nov-2005
18078006 2	104,025.00	103,905.99	01-Mar-2006	0.000%	TX - 95.00%	360	01-Dec-2005
18078527 2	71,250.00	70,732.74	01-May-2006	9.850%	MI - 95.00%	360	01-Sep-2005
18082651 2	71,000.00	70,353.38	01-Apr-2006	0.000%	TX - 100.00%	360	01-Sep-2005


TOTAL	2,646,762.00	2,627,051.51

Became REO Property in a Prior Period:
18371435 2	122,000.00	120,888.26	01-Apr-2006	8.740%	MI - 100.00%	360	01-Sep-2005
14761241 1	74,450.31	74,450.00	01-Mar-2006	6.825%	MD - 99.95%	360	01-Nov-2005
14761795 2	345,601.14	345,599.70	01-Feb-2006	6.475%	FL - 100.00%	360	01-Sep-2005
14763452 2	132,000.00	131,332.12	01-Jan-2006	7.050%	FL - 100.00%	360	01-Nov-2005
14764294 2	216,000.00	213,571.42	01-Nov-2005	7.675%	MA - 100.00%	360	01-Sep-2005
14771307 1	68,000.00	67,208.92	01-Oct-2005	7.500%	KS - 100.00%	360	01-Sep-2005
14771687 1	108,000.00	106,298.35	01-Nov-2005	5.900%	MI - 90.00%	360	01-Sep-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	278,067.44	01-Dec-2005	8.050%	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
14773360 1	45,080.00	44,746.35	01-Mar-2006	9.400%	MI - 100.00%	360	01-Oct-2005
14774053 2	282,320.00	279,381.53	01-Jan-2006	7.700%	TX - 100.00%	360	01-Oct-2005
14774350 2	74,550.00	73,907.40	01-Nov-2005	8.650%	TN - 95.00%	360	01-Oct-2005
14774418 1	110,415.00	109,519.25	01-Apr-2006	8.950%	MO - 90.00%	360	01-Oct-2005
14774699 1	149,600.00	149,599.88	01-Feb-2006	8.350%	AZ - 95.00%	360	01-Oct-2005
14774830 2	96,000.00	95,168.44	01-Apr-2006	9.000%	MI - 100.00%	360	01-Oct-2005
14774970 2	88,000.00	87,355.29	01-Nov-2005	9.450%	TX - 100.00%	360	01-Oct-2005
14775712 2	211,500.00	209,846.62	01-Dec-2005	10.450%	MI - 95.00%	360	01-Oct-2005
14776280 2	50,400.00	49,960.14	01-Dec-2005	8.200%	MI - 100.00%	360	01-Nov-2005


Page 14 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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


14776728 1	77,222.00	76,805.80	01-Feb-2006	10.550%	MI - 85.00%	360	01-Nov-2005
14777429 2	161,950.00	160,550.65	01-Feb-2006	8.250%	TX - 95.00%	360	01-Nov-2005
14777825 2	567,000.00	562,149.50	01-Nov-2005	8.300%	MI - 95.00%	360	01-Nov-2005
14778211 2	93,199.00	92,527.43	01-Jan-2006	9.150%	TX - 94.94%	360	01-Nov-2005
14778401 2	296,000.00	293,931.49	01-Mar-2006	9.300%	TX - 100.00%	360	01-Nov-2005
14779367 2	112,500.00	111,568.52	01-Nov-2005	8.850%	MI - 90.00%	360	01-Oct-2005
14780878 1	75,000.00	74,993.76	01-Feb-2006	7.950%	MI - 75.00%	360	01-Nov-2005
14786248 2	137,850.00	136,528.69	01-Mar-2006	7.300%	TX - 80.00%	360	01-Dec-2005
14845911 2	89,300.00	88,720.28	05-Mar-2006	9.250%	MI - 95.00%	360	05-Nov-2005
14870489 2	272,000.00	272,000.00	01-Nov-2005	7.350%	CA - 100.00%	360	01-Dec-2005
14996730 1	66,500.00	65,805.48	01-Oct-2005	8.050%	MI - 78.00%	360	01-Sep-2005
14996979 1	187,200.00	187,200.00	01-Feb-2006	7.000%	CO - 80.00%	360	01-Oct-2005
14998447 2	108,000.00	107,386.94	01-Dec-2005	9.900%	TX - 80.00%	360	01-Dec-2005
14999304 2	208,000.00	206,245.11	01-Mar-2006	7.950%	TX - 80.00%	360	01-Dec-2005
14999346 2	125,400.00	124,569.13	01-Jan-2006	9.150%	MI - 95.00%	360	01-Dec-2005
14999759 1	60,000.00	59,633.33	01-Dec-2005	9.950%	MI - 80.00%	360	01-Nov-2005
18000455 1	102,400.00	101,586.08	01-Apr-2006	8.250%	MI - 80.00%	360	01-Dec-2005
18001370 1	85,600.00	84,933.13	01-Mar-2006	8.350%	MI - 80.00%	360	01-Dec-2005
18001651 2	94,167.00	93,574.18	01-Mar-2006	9.400%	TX - 80.00%	360	01-Dec-2005
18003889 2	89,250.00	88,889.03	01-Mar-2006	11.500%	MI - 85.00%	360	01-Dec-2005
18012120 2	140,001.17	140,000.00	01-Feb-2006	7.575%	GA - 94.99%	360	01-Nov-2005
18012179 2	66,300.00	66,042.32	01-Feb-2006	8.850%	GA - 100.00%	360	01-Dec-2005
18013821 2	82,800.00	82,299.83	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
18078121 2	152,800.00	150,943.25	01-Feb-2006	6.900%	MN - 100.00%	360	01-Oct-2005
18078626 2	122,400.00	122,400.00	01-Feb-2006	0.000%	TX - 100.00%	360	01-Sep-2005


TOTAL	7,121,955.62	7,081,648.04


TOTAL	9,768,717.62	9,708,699.55
TOTAL


Page 15 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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:
18371534 2	158,400.00	156,734.06	03-Jun-2006	7.250%	TX - 80.00%	360	03-Jul-2005
14760862 2	108,300.00	107,371.06	01-May-2006	8.675%	GA - 95.00%	360	01-Oct-2005
14762306 1	137,200.57	137,200.00	01-Jun-2006	8.125%	SC - 100.00%	360	01-Oct-2005
14762991 2	128,700.00	127,668.39	01-Nov-2005	8.625%	GA - 90.00%	360	01-Nov-2005
14765507 2	420,001.75	420,000.00	01-Jun-2006	7.425%	CA - 100.00%	360	01-Oct-2005
14768436 2	357,000.00	352,406.77	01-Jun-2006	6.600%	CA - 91.54%	360	01-Oct-2005
14771216 1	74,320.00	73,528.21	01-Apr-2006	7.950%	MI - 100.00%	360	01-Sep-2005
14771299 2	192,000.00	192,000.00	01-Apr-2006	7.150%	MN - 100.00%	360	01-Sep-2005
14771638 2	72,800.00	72,164.75	01-Jun-2006	8.950%	TX - 100.00%	360	01-Sep-2005
14772495 2	86,400.00	85,811.04	01-Feb-2006	9.800%	MI - 100.00%	360	01-Oct-2005
14773170 2	337,600.00	337,600.00	01-May-2006	5.750%	TX - 100.00%	360	01-Nov-2005
14773709 2	206,500.00	206,459.36	01-Jun-2006	7.800%	KS - 100.00%	360	01-Oct-2005
14774236 2	55,920.00	55,585.26	01-Mar-2006	10.050%	MI - 100.00%	360	01-Nov-2005
14774251 2	340,000.00	340,000.00	01-Jun-2006	6.300%	WA - 100.00%	360	01-Oct-2005
14774665 2	331,001.00	331,001.00	01-Jun-2006	6.600%	CA - 100.00%	360	01-Oct-2005
14775555 2	220,320.00	218,596.90	01-Jun-2006	10.500%	MI - 100.00%	360	01-Oct-2005
14776215 2	178,080.00	178,080.00	01-Mar-2006	7.000%	MN - 100.00%	360	01-Nov-2005
14776363 2	314,500.00	314,408.93	01-Jun-2006	6.950%	CA - 85.00%	360	01-Oct-2005
14776652 2	116,996.00	116,219.27	01-May-2006	9.550%	OH - 100.00%	360	01-Nov-2005
14777064 2	111,920.00	110,990.81	01-Apr-2006	8.450%	IN - 100.00%	360	01-Nov-2005
14777338 2	147,555.00	146,544.79	01-Jun-2006	9.400%	TX - 90.00%	360	01-Nov-2005
14777676 2	94,400.00	93,481.40	01-Jun-2006	9.300%	TX - 100.00%	360	01-Nov-2005
14777874 2	76,800.00	76,193.62	01-May-2006	8.700%	OH - 100.00%	360	01-Nov-2005
14778203 2	76,000.00	75,400.00	01-Jun-2006	8.700%	MI - 100.00%	360	01-Nov-2005
14782122 1	159,800.00	159,800.00	01-Jun-2006	8.550%	FL - 85.00%	360	01-Nov-2005
14783518 1	74,700.00	73,473.20	01-Jun-2006	9.975%	GA - 90.00%	360	01-Nov-2005
14784862 1	261,600.00	261,600.00	01-Jun-2006	7.650%	MA - 80.00%	360	01-Nov-2005
14785307 1	263,250.00	262,667.97	01-Apr-2006	9.925%	VA - 90.00%	360	01-Nov-2005
14786792 2	395,200.00	390,286.81	01-Jun-2006	6.375%	FL - 80.00%	360	01-Nov-2005
14787246 2	640,002.66	640,000.00	01-Jun-2006	5.375%	CA - 80.00%	360	01-Sep-2005
14848709 2	96,599.00	96,008.70	01-Apr-2006	9.950%	IL - 70.00%	360	01-Nov-2005
14849491 2	92,000.00	91,143.60	01-Mar-2006	7.450%	LA - 100.00%	360	01-Dec-2005
14850739 2	112,560.00	112,471.18	01-Jun-2006	6.980%	MI - 100.00%	360	01-Dec-2005
14863690 2	392,000.00	388,576.39	01-Jun-2006	7.775%	NY - 80.00%	360	01-Dec-2005
14866800 2	211,000.00	211,000.00	01-Jun-2006	6.980%	OH - 89.79%	360	01-Dec-2005
14866982 2	372,000.00	372,000.00	01-Jun-2006	7.250%	CA - 100.00%	360	01-Oct-2005
14996227 2	132,000.00	130,767.49	01-Mar-2006	8.250%	MN - 90.00%	360	01-Oct-2005
14996334 2	84,720.00	83,647.45	01-Jun-2006	6.750%	TX - 100.00%	360	01-Oct-2005
14996490 2	351,200.00	351,200.00	01-May-2006	6.500%	CO - 100.00%	360	01-Oct-2005
14997662 1	64,000.00	63,553.77	01-Jun-2006	8.900%	KY - 80.00%	360	01-Dec-2005
14998371 2	84,800.00	84,196.65	01-Jun-2006	8.800%	TX - 80.00%	360	01-Dec-2005
14998397 2	55,920.00	55,501.33	01-Apr-2006	8.550%	IA - 80.00%	360	01-Dec-2005
14999841 2	113,000.00	112,363.94	01-Jun-2006	10.100%	TX - 80.00%	360	01-Dec-2005
14999841 2	113,000.00			10.100%	TX - 80.00%


Page 16 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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
18000539 2
18000539 2	114,459.00	113,493.38	01-Jun-2006	7.950%	TX - 80.00%	360	01-Dec-2005

18000711 2	73,470.00	72,931.13	01-May-2006	8.650%	MO - 93.00%	360	01-Dec-2005
18000794 2	112,500.00	111,605.01	01-Jun-2006	8.250%	IL - 90.00%	360	01-Dec-2005
18001032 2	80,000.00	79,643.75	01-Feb-2006	11.050%	TN - 80.00%	360	01-Dec-2005
18001248 2	99,200.00	98,625.06	01-Jun-2006	9.800%	TX - 80.00%	360	01-Dec-2005
18001396 2	121,694.00	120,346.71	01-Jun-2006	6.550%	TX - 80.00%	360	01-Dec-2005
18001560 2	74,240.00	73,711.74	01-May-2006	8.800%	TX - 80.00%	360	01-Dec-2005
18001743 2	122,960.00	121,870.04	01-Jun-2006	7.700%	IL - 80.00%	360	01-Dec-2005
18001859 2	44,400.00	44,117.63	01-Jan-2006	9.350%	MI - 80.00%	360	01-Dec-2005
18002048 1	142,400.00	141,456.40	01-Jun-2006	9.150%	MI - 80.00%	360	01-Dec-2005
18006833 2	160,000.00	158,660.74	01-Jun-2006	7.990%	FL - 100.00%	360	01-Dec-2005
18007096 2	211,920.00	211,920.00	01-Jun-2006	7.450%	CA - 100.00%	360	01-Dec-2005
18011171 2	100,000.00	99,224.74	01-Jun-2006	8.375%	OH - 100.00%	360	01-Dec-2005
18013607 2	113,600.00	113,600.00	01-Mar-2006	8.250%	NC - 100.00%	360	01-Dec-2005
18013656 2	343,000.00	340,327.76	01-May-2006	8.350%	NJ - 84.69%	360	01-Dec-2005
18077016 2	518,400.00	518,400.00	01-Jun-2006	7.750%	CA - 80.00%	360	01-Dec-2005
18080580 1	306,000.00	305,716.79	01-Jun-2006	7.500%	NV - 85.00%	360	01-Dec-2005
18081174 2	263,500.00	260,300.61	01-Jun-2006	6.500%	CA - 58.56%	360	01-Nov-2005
18086959 2	138,400.00	138,400.00	01-Jun-2006	8.050%	FL - 95.00%	360	01-Dec-2005
18089052 2	113,352.00	113,352.00	01-May-2006	8.000%	NM - 100.00%	360	01-Sep-2005


TOTAL	11,552,560.98	11,503,407.59

Became Foreclosure Property in a Prior Period:
18368985 2	365,500.00	362,493.15	01-Feb-2006	8.625%	NJ - 85.00%	360	01-Nov-2005
18371096 2	161,550.00	160,062.40	01-Mar-2006	9.340%	OH - 90.00%	360	01-Jul-2005
18370817 2	106,900.00	105,518.63	01-Apr-2006	8.240%	FL - 100.00%	360	01-May-2005
18371468 2	53,910.00	53,414.32	01-Jan-2006	8.690%	PA - 90.00%	360	01-Sep-2005
14483622 2	499,900.00	494,659.67	01-Dec-2005	8.375%	NJ - 93.00%	360	01-Aug-2005
14483804 1	238,000.00	236,158.96	01-Feb-2006	9.875%	NJ - 100.00%	360	01-Aug-2005
14760813 1	166,250.00	166,250.00	01-May-2006	9.810%	MI - 95.00%	360	01-Oct-2005
14763569 1	116,000.00	114,464.61	01-May-2006	6.450%	MA - 100.00%	360	01-Oct-2005
14766125 1	196,701.65	196,700.00	01-Mar-2006	7.175%	MA - 100.00%	360	01-Nov-2005
14767560 2	320,000.00	315,683.92	01-May-2006	6.350%	CA - 100.00%	360	01-Oct-2005
14767677 1	358,700.00	355,173.31	01-May-2006	7.990%	CA - 85.00%	360	01-Oct-2005
14767727 2	301,352.00	299,539.21	01-Dec-2005	6.700%	CA - 95.00%	360	01-Oct-2005
14767909 2	500,000.00	495,230.20	01-May-2006	7.750%	CA - 79.37%	360	01-Nov-2005
14767974 1	320,800.00	317,652.33	01-Apr-2006	8.000%	CA - 80.00%	360	01-Oct-2005
14771190 2	132,000.00	130,713.69	01-Nov-2005	8.400%	IL - 100.00%	360	01-Sep-2005
14771802 2	88,000.00	87,464.97	01-Apr-2006	10.350%	UT - 100.00%	360	01-Oct-2005
14772347 2	187,040.00	185,124.68	01-Apr-2006	8.150%	WI - 100.00%	360	01-Sep-2005
14772479 1	193,600.00	191,037.62	01-Jan-2006	6.450%	IL - 100.00%	360	01-Oct-2005
14772883 2	257,870.00	254,883.33	01-Jan-2006	7.150%	IL - 100.00%	360	01-Oct-2005
14772917 1	87,200.00	86,247.04	01-Jan-2006	7.450%	OH - 94.65%	360	01-Oct-2005
14774277 1	116,000.00	114,732.30	01-Dec-2005	7.450%	IL - 100.00%	360	01-Oct-2005
14774574 1	48,100.00	47,689.50	01-Jan-2006	8.700%	KY - 90.00%	360	01-Oct-2005
14774608 2	370,400.00	366,391.22	01-Mar-2006	7.500%	IL - 100.00%	360	01-Oct-2005
14774632 2	447,200.00	441,607.98	01-Dec-2005	6.750%	IL - 100.00%	360	01-Oct-2005


Page 17 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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
14774772 2
14774772 2	236,000.00	233,684.48	01-May-2006	8.000%	CA - 100.00%	360	01-Oct-2005

14775217 2	424,000.00	424,000.00	01-Apr-2006	6.600%	IL - 100.00%	360	01-Oct-2005
14775779 1	68,800.00	68,314.26	01-Mar-2006	9.250%	IN - 100.00%	360	01-Nov-2005
14776843 2	76,000.00	75,457.37	01-May-2006	9.200%	MI - 100.00%	360	01-Nov-2005
14777734 2	101,250.00	100,409.29	01-Apr-2006	8.450%	KY - 90.00%	360	01-Nov-2005
14777775 2	209,600.00	207,580.87	01-Mar-2006	7.700%	IL - 100.00%	360	01-Nov-2005
14777783 2	131,200.00	129,723.93	01-Jan-2006	6.900%	WI - 100.00%	360	01-Nov-2005
14778237 2	129,233.00	128,572.34	01-Jan-2006	10.800%	IN - 100.00%	360	01-Nov-2005
14778484 2	101,520.00	100,734.51	01-Dec-2005	8.800%	TX - 100.00%	360	01-Nov-2005
14781348 1	97,200.00	96,121.94	01-Apr-2006	6.975%	IL - 80.00%	360	01-Nov-2005
14782585 2	205,600.00	203,395.40	01-Apr-2006	7.150%	MA - 80.00%	360	01-Nov-2005
14785463 1	182,750.00	181,549.19	01-Apr-2006	9.600%	IL - 85.00%	360	01-Nov-2005
14786586 2	114,000.00	111,967.20	01-Mar-2006	6.725%	KY - 80.00%	360	01-Dec-2005
14846125 2	42,250.00	42,073.72	13-Nov-2005	11.750%	PA - 65.00%	360	13-Oct-2005
14846141 2	125,000.00	124,244.95	12-Feb-2006	9.600%	OH - 100.00%	360	12-Nov-2005
14846661 2	63,750.00	63,282.36	13-Feb-2006	8.650%	NC - 85.00%	360	13-Nov-2005
14846885 2	99,000.00	98,443.80	18-Dec-2005	9.950%	NE - 90.00%	360	18-Nov-2005
14848626 2	372,000.00	372,000.00	01-Apr-2006	6.750%	CA - 100.00%	360	01-Nov-2005
14849038 2	95,200.00	95,200.00	01-Mar-2006	6.750%	UT - 100.00%	360	01-Nov-2005
14850366 2	356,200.00	356,149.63	01-May-2006	6.990%	NV - 94.99%	360	01-Oct-2005
14863450 2	280,000.01	280,000.00	01-May-2006	6.850%	CA - 100.00%	360	01-Dec-2005
14866974 2	71,500.00	71,500.00	01-May-2006	8.290%	SC - 100.00%	360	01-Nov-2005
14867022 1	336,001.40	336,000.00	01-May-2006	5.935%	CA - 100.00%	360	01-Nov-2005
14867675 2	94,400.00	93,426.26	01-Mar-2006	7.350%	IN - 100.00%	360	01-Nov-2005
14869499 2	123,000.00	123,000.01	01-May-2006	6.950%	IL - 100.00%	360	01-Nov-2005
14872444 2	195,920.00	195,918.32	01-May-2006	7.750%	AZ - 100.00%	360	01-Dec-2005
14873301 2	345,600.00	345,600.00	01-Dec-2005	7.050%	IL - 100.00%	360	01-Dec-2005
14996235 2	206,400.00	204,533.22	01-Nov-2005	8.650%	IL - 87.72%	360	01-Oct-2005
14996425 1	328,000.00	323,562.26	01-Mar-2006	7.650%	CA - 100.00%	360	01-Oct-2005
14996581 2	188,000.00	186,003.59	01-Oct-2005	7.200%	IL - 100.00%	360	01-Nov-2005
14996607 2	96,000.00	95,178.81	01-May-2006	8.300%	TX - 100.00%	360	01-Nov-2005
14996623 2	112,800.00	111,493.94	01-May-2006	6.750%	KS - 100.00%	360	01-Nov-2005
14996649 2	240,000.00	237,946.94	01-Nov-2005	8.300%	TX - 100.00%	360	01-Nov-2005
14996706 1	277,400.00	273,488.04	01-Mar-2006	6.850%	IL - 95.00%	360	01-Aug-2005
14997407 1	62,400.00	61,876.71	01-Jan-2006	8.400%	OH - 80.00%	360	01-Nov-2005
14997506 1	79,920.00	79,062.99	01-Mar-2006	7.150%	TX - 80.00%	360	01-Nov-2005
14997654 1	192,800.00	190,978.80	01-Dec-2005	7.800%	IL - 80.00%	360	01-Nov-2005
14997779 1	138,400.00	137,021.03	01-Mar-2006	7.100%	IL - 80.00%	360	01-Dec-2005
14997860 2	104,800.00	104,091.26	01-Mar-2006	9.050%	IL - 80.00%	360	01-Dec-2005
14998017 1	196,000.00	196,000.00	01-Mar-2006	7.550%	IL - 80.00%	360	01-Nov-2005
14998272 2	270,000.00	267,780.82	01-Nov-2005	8.500%	IL - 100.00%	360	01-Nov-2005
14998462 1	134,320.00	133,392.94	01-Apr-2006	8.950%	IL - 80.00%	360	01-Dec-2005
14998827 2	97,600.00	97,068.71	01-Jan-2006	10.100%	OH - 80.00%	360	01-Dec-2005
14999239 2	300,000.00	297,124.53	01-Dec-2005	7.300%	IL - 80.00%	360	01-Dec-2005
14999510 2	78,320.00	77,768.29	01-May-2006	8.850%	TX - 80.00%	360	01-Dec-2005
14999593 1	333,000.00	333,000.00	01-Apr-2006	5.900%	CA - 90.00%	360	01-Nov-2005
14999627 2	115,900.00	115,055.83	01-Mar-2006	8.750%	IN - 95.00%	360	01-Dec-2005


Page 18 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 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
14999718 2
14999718 2	160,000.00	158,481.20	01-Jan-2006	7.350%	IL - 80.00%	360	01-Dec-2005

14999734 1	144,000.00	143,036.11	01-Dec-2005	9.100%	WI - 80.00%	360	01-Dec-2005
18000216 2	61,250.00	60,835.75	01-May-2006	9.050%	OH - 82.00%	360	01-Dec-2005
18000323 2	237,600.00	235,595.40	01-Nov-2005	7.950%	IL - 80.00%	360	01-Dec-2005
18000521 2	236,000.00	234,161.38	01-Feb-2006	8.350%	IL - 80.00%	360	01-Dec-2005
18000588 1	126,814.00	125,883.91	01-Mar-2006	8.650%	MI - 80.00%	360	01-Dec-2005
18000737 2	432,000.00	428,766.89	01-Feb-2006	8.550%	IL - 80.00%	360	01-Dec-2005
18000836 1	390,600.00	386,782.67	01-Apr-2006	7.200%	AZ - 90.00%	360	01-Dec-2005
18001008 1	53,600.00	53,165.37	01-Feb-2006	8.150%	OH - 80.00%	360	01-Dec-2005
18001180 1	239,920.00	237,619.00	01-Apr-2006	7.300%	MO - 80.00%	360	01-Dec-2005
18001461 1	104,000.00	103,213.80	01-Dec-2005	8.500%	OH - 80.00%	360	01-Dec-2005
18001495 1	129,276.00	128,410.62	01-Nov-2005	9.100%	WI - 80.00%	360	01-Dec-2005
18002477 2	320,000.00	320,000.00	01-Apr-2006	7.250%	CA - 100.00%	360	01-Dec-2005
18002790 2	416,000.00	416,000.00	01-Mar-2006	6.450%	CA - 100.00%	360	01-Dec-2005
18003525 2	184,000.00	184,000.00	01-Apr-2006	6.750%	WA - 100.00%	360	01-Dec-2005
18003566 2	308,000.00	304,182.25	01-May-2006	5.950%	CA - 100.00%	360	01-Dec-2005
18006262 2	285,000.00	283,499.60	01-Mar-2006	7.990%	IL - 86.36%	360	01-Dec-2005
18011692 2	459,551.92	459,550.00	01-Dec-2005	7.975%	NY - 99.99%	360	01-Nov-2005
18011981 2	164,400.00	162,728.74	01-Apr-2006	7.425%	MA - 100.00%	360	01-Nov-2005
18013466 1	351,000.00	348,552.66	01-May-2006	8.900%	KS - 79.95%	360	01-Dec-2005
18074922 2	229,500.00	227,278.70	01-Apr-2006	7.250%	CA - 90.00%	360	01-Dec-2005
18075143 1	249,000.00	246,813.97	01-Apr-2006	7.750%	CA - 72.00%	360	01-Dec-2005
18075275 2	256,000.00	253,975.36	01-May-2006	8.275%	CA - 80.00%	360	01-Dec-2005
18077727 1	165,000.00	163,199.10	01-Mar-2006	6.625%	OH - 78.57%	360	01-Dec-2005
18078576 1	252,000.00	252,000.00	01-Mar-2006	8.150%	NV - 100.00%	360	01-Dec-2005
18080200 2	432,000.00	428,660.39	01-Mar-2006	0.000%	WI - 95.00%	360	01-Nov-2005
18086926 2	111,900.00	111,900.00	01-Dec-2005	7.350%	FL - 100.00%	360	01-Dec-2005
18090043 2	370,400.00	370,400.00	01-Apr-2006	8.300%	MA - 100.00%	360	01-Dec-2005
18091249 1	294,400.00	294,400.00	01-May-2006	7.800%	MA - 100.00%	360	01-Dec-2005
18091256 2	268,000.00	268,000.00	01-Jan-2006	7.950%	NJ - 100.00%	360	01-Dec-2005


TOTAL	21,293,219.98	21,150,764.45


TOTAL	32,845,780.96	32,654,172.04
TOTAL


Page 19 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	63	42	105
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	63	42	105
Curtailments Amount	(26,388.20)	(12,685.28)	(39,073.48)
Paid in Full Balance	11,407,715.79	6,662,243.99	18,069,959.78
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	11,381,327.59	6,649,558.71	18,030,886.30
Cumulative


Number of Paid in Full Loans	564	265	829
Number of Repurchased Loans	2	1	3
Total Number of Loans Prepaid in Full	566	266	832
Paid in Full Balance	108,750,671.40	44,991,171.69	153,741,843.09
Repurchased Loans Balance	210,642.59	43,859.33	254,501.92
Curtailments Amount	281,146.59	328,027.55	609,174.14
Total Prepayment Amount	109,242,460.58	45,363,058.57	154,605,519.15

Page 20 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	2.10%	2.90%	2.33%
3 Months Avg SMM	2.04%	2.30%	2.11%
12 Months Avg SMM	1.78%	1.77%	1.78%
Avg SMM Since Cut-off	1.78%	1.77%	1.78%



CPR	22.46%	29.73%	24.66%
3 Months Avg CPR	21.88%	24.39%	22.62%
12 Months Avg CPR	19.35%	19.32%	19.34%
Avg CPR Since Cut-off	19.35%	19.32%	19.34%



PSA	869.38%	1,142.32%	952.61%
3 Months Avg PSA Approximation	917.68%	1,014.36%	946.52%
12 Months Avg PSA Approximation	1,147.91%	1,131.35%	1,143.02%
Avg PSA Since Cut-off Approximation	1,147.91%	1,131.34%	1,143.02%

Page 21 of 32

GSAMP Trust 2006-HE1

Asset Backed Certificates

November 27, 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 22 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Prepayment Detail Report

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


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

14480610 2		63,600.00	62,319.54	02-Oct-2006	9.075%	LA - 100.00%	Paid Off - 360	01-Jul-2005
14480610 2		63,600.00	62,319.54	02-Oct-2006	9.075%	LA - 100.00%	Paid Off - 360	01-Jul-2005
14483572 1		265,000.00	261,780.57	03-Oct-2006	7.625%	NJ - 88.00%	Paid Off - 360	01-Jul-2005
14483606 1		160,000.00	157,959.63	31-Oct-2006	7.375%	NJ - 63.00%	Paid Off - 360	01-Jul-2005
14483648 1		348,500.00	343,836.77	31-Oct-2006	7.125%	NJ - 58.00%	Paid Off - 360	01-Jul-2005
14483788 2		108,000.00	107,043.18	13-Oct-2006	8.875%	DE - 90.00%	Paid Off - 360	01-Aug-2005
14760771 1		161,500.00	161,398.34	26-Oct-2006	7.990%	GA - 85.00%	Paid Off - 360	01-Aug-2005
14760888 1		62,500.00	62,494.87	11-Oct-2006	8.425%	GA - 93.28%	Paid Off - 360	01-Nov-2005
14763015 1		156,500.00	156,500.00	25-Oct-2006	9.925%	FL - 89.99%	Paid Off - 360	01-Nov-2005
14763148 1		137,000.57	137,000.00	31-Oct-2006	7.925%	SC - 99.96%	Paid Off - 360	01-Nov-2005
14764286 1		87,250.00	87,250.00	31-Oct-2006	7.400%	GA - 100.00%	Paid Off - 360	01-Sep-2005
14764914 2		198,900.00	198,900.00	30-Oct-2006	7.625%	NJ - 99.98%	Paid Off - 360	01-Oct-2005
14767230 2		217,600.00	217,600.00	06-Oct-2006	6.990%	WA - 100.00%	Paid Off - 360	01-Nov-2005
14767248 1		54,400.00	54,141.67	06-Oct-2006	10.750%	WA - 100.00%	Paid Off - 180	01-Nov-2005
14767628 1		329,400.00	329,400.00	06-Oct-2006	5.700%	CA - 90.00%	Paid Off - 360	01-Nov-2005
14768071 1		324,000.00	320,546.41	27-Oct-2006	6.750%	CA - 80.00%	Paid Off - 360	01-Nov-2005
14768337 1		166,800.00	165,262.37	02-Oct-2006	7.500%	CA - 80.00%	Paid Off - 360	01-Nov-2005
14768444 2		256,500.00	253,666.08	27-Oct-2006	7.175%	CA - 90.00%	Paid Off - 360	01-Oct-2005
14771174 1		205,000.00	202,189.40	13-Oct-2006	6.550%	NV - 62.12%	Paid Off - 360	01-Sep-2005
14771398 1		106,250.00	105,217.76	25-Oct-2006	8.050%	IL - 81.73%	Paid Off - 360	01-Sep-2005
14772149 2		288,000.00	284,906.20	18-Oct-2006	8.550%	OH - 100.00%	Paid Off - 360	01-Oct-2005
14773394 1		98,959.00	98,959.00	12-Oct-2006	7.050%	ID - 100.00%	Paid Off - 360	01-Oct-2005
14773410 2		324,000.00	320,878.70	05-Oct-2006	7.700%	IL - 100.00%	Paid Off - 360	01-Oct-2005
14773667 1		198,000.00	196,073.75	04-Oct-2006	7.650%	IL - 90.00%	Paid Off - 360	01-Oct-2005
14774640 1		85,000.00	84,253.98	31-Oct-2006	7.750%	WI - 90.00%	Paid Off - 360	01-Nov-2005
14774814 1		364,000.00	359,982.51	03-Oct-2006	7.000%	CA - 80.00%	Paid Off - 360	01-Oct-2005
14775126 1		352,242.00	348,428.41	25-Oct-2006	7.100%	MN - 94.85%	Paid Off - 360	01-Oct-2005
14775167 2		310,500.00	310,432.76	24-Oct-2006	5.990%	IL - 90.00%	Paid Off - 360	02-Nov-2005
14775969 2		212,000.00	209,474.23	31-Oct-2006	6.600%	IL - 100.00%	Paid Off - 360	01-Oct-2005
14776058 2		440,000.00	440,000.00	31-Oct-2006	7.650%	CA - 100.00%	Paid Off - 360	01-Oct-2005
14776066 2		360,000.00	359,666.92	23-Oct-2006	6.950%	NV - 100.00%	Paid Off - 360	01-Oct-2005
14776231 2		154,400.00	153,734.08	04-Oct-2006	11.200%	WA - 100.00%	Paid Off - 360	01-Nov-2005
14776496 2		140,800.00	140,800.00	10-Oct-2006	7.700%	IL - 100.00%	Paid Off - 360	01-Nov-2005
14777957 2		187,000.00	185,391.27	03-Oct-2006	7.950%	IL - 85.00%	Paid Off - 360	01-Nov-2005
14779342 2		277,625.00	275,737.89	10-Oct-2006	9.025%	FL - 90.00%	Paid Off - 360	01-Nov-2005
14779557 1		100,000.00	99,999.77	06-Oct-2006	7.450%	MI - 84.75%	Paid Off - 360	01-Oct-2005
14779722 2		222,000.00	222,000.00	18-Oct-2006	7.200%	MI - 100.00%	Paid Off - 360	01-Nov-2005
14780043 2		77,000.00	76,434.76	24-Oct-2006	9.850%	VA - 79.38%	Paid Off - 360	01-Nov-2005
14780068 1		185,600.00	184,118.30	30-Oct-2006	8.325%	NC - 77.33%	Paid Off - 360	01-Nov-2005
14780274 2		55,500.00	54,245.92	18-Oct-2006	9.750%	MI - 100.00%	Paid Off - 240	01-Nov-2005
14780522 1		172,000.00	170,429.81	24-Oct-2006	7.550%	AZ - 100.00%	Paid Off - 360	01-Nov-2005


Page 23 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


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


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

14780605 1		43,000.00	42,331.73	24-Oct-2006	10.500%	AZ - 100.00%	Paid Off - 240	01-Nov-2005
14780605 1		43,000.00	42,331.73	24-Oct-2006	10.500%	AZ - 100.00%	Paid Off - 240	01-Nov-2005
14780647 2		405,000.00	401,876.13	03-Oct-2006	8.400%	FL - 90.00%	Paid Off - 360	01-Nov-2005
14780829 1		107,350.00	107,350.00	30-Oct-2006	7.900%	MI - 100.00%	Paid Off - 360	01-Oct-2005
14781074 1		26,850.00	26,437.13	30-Oct-2006	11.250%	MI - 100.00%	Paid Off - 240	01-Oct-2005
14784417 1		89,500.00	88,694.87	17-Oct-2006	7.625%	TX - 80.00%	Paid Off - 360	01-Nov-2005
14785109 1		315,000.00	311,995.27	26-Oct-2006	7.325%	GA - 75.00%	Paid Off - 360	01-Nov-2005
14786446 2		282,000.00	280,114.35	31-Oct-2006	8.975%	IL - 90.00%	Paid Off - 360	01-Dec-2005
14787113 2		84,700.00	83,986.08	16-Oct-2006	8.375%	NC - 90.00%	Paid Off - 360	01-Oct-2005
14787121 2		83,900.00	61,711.82	02-Oct-2006	7.000%	LA - 80.00%	Paid Off - 360	01-Oct-2005
14846026 2		40,000.00	39,699.67	26-Oct-2006	8.950%	WV - 83.33%	Paid Off - 360	01-Oct-2005
14846687 2		151,200.00	150,027.86	18-Oct-2006	7.950%	OR - 90.00%	Paid Off - 360	13-Nov-2005
14847297 2		120,000.00	120,000.00	06-Oct-2006	6.480%	VA - 99.45%	Paid Off - 360	23-Oct-2005
14847313 2		200,000.00	200,000.00	24-Oct-2006	6.430%	AL - 100.00%	Paid Off - 360	01-Nov-2005
14849103 2		99,000.00	98,323.59	27-Oct-2006	9.000%	IN - 86.09%	Paid Off - 360	01-Nov-2005
14850598 2		149,999.00	149,014.35	24-Oct-2006	8.750%	NC - 89.82%	Paid Off - 360	01-Dec-2005
14851356 2		165,900.00	164,370.65	16-Oct-2006	7.500%	IL - 70.00%	Paid Off - 360	01-Nov-2005
14851497 2		79,000.00	78,344.47	13-Oct-2006	7.875%	IL - 39.50%	Paid Off - 360	01-Dec-2005
14863708 2		292,700.00	290,442.38	31-Oct-2006	8.400%	NY - 93.60%	Paid Off - 360	01-Nov-2005
14866339 2		328,500.00	325,525.89	02-Oct-2006	8.013%	MA - 90.00%	Paid Off - 360	01-Oct-2005
14866651 2		60,100.00	59,600.03	02-Oct-2006	8.050%	KY - 71.55%	Paid Off - 360	01-Nov-2005
14867105 1		131,500.00	131,350.00	04-Oct-2006	7.500%	FL - 82.19%	Paid Off - 360	01-Nov-2005
14867352 2		171,000.00	169,109.04	27-Oct-2006	6.990%	CA - 95.00%	Paid Off - 360	01-Oct-2005
14867543 2		195,840.00	195,840.00	12-Oct-2006	8.700%	FL - 100.00%	Paid Off - 360	01-Nov-2005
14869333 2		208,000.00	207,999.33	25-Oct-2006	6.850%	IL - 100.00%	Paid Off - 360	01-Nov-2005
14871164 2		310,400.00	310,400.00	16-Oct-2006	6.900%	IL - 95.00%	Paid Off - 360	01-Dec-2005
14872303 2		140,000.00	140,000.00	02-Oct-2006	8.050%	AZ - 87.50%	Paid Off - 360	01-Dec-2005
14996243 2		182,000.00	177,524.78	23-Oct-2006	7.600%	IL - 65.00%	Paid Off - 360	01-Oct-2005
14996888 2		440,000.00	435,226.04	11-Oct-2006	7.600%	IL - 80.00%	Paid Off - 360	01-Sep-2005
14997571 2		106,400.00	105,571.07	23-Oct-2006	8.350%	AZ - 80.00%	Paid Off - 360	01-Nov-2005
14998124 2		81,700.00	81,147.16	18-Oct-2006	8.600%	TN - 95.00%	Paid Off - 360	01-Dec-2005
14998470 1		112,000.00	110,999.71	23-Oct-2006	7.200%	IL - 80.00%	Paid Off - 360	01-Dec-2005
14999858 1		46,000.00	45,703.39	25-Oct-2006	9.400%	OH - 80.00%	Paid Off - 360	01-Dec-2005
18001412 2		79,200.00	78,558.63	11-Oct-2006	7.700%	OH - 80.00%	Paid Off - 360	01-Dec-2005
18004168 2		290,000.00	287,106.45	24-Oct-2006	6.625%	NY - 79.45%	Paid Off - 360	01-Dec-2005
18004515 2		56,960.00	56,960.00	31-Oct-2006	8.040%	TN - 100.00%	Paid Off - 360	01-Dec-2005
18004689 2		209,396.01	209,396.00	18-Oct-2006	6.755%	GA - 100.00%	Paid Off - 360	01-Dec-2005
18005314 2		50,400.00	50,212.69	17-Oct-2006	11.465%	MS - 90.00%	Paid Off - 360	01-Dec-2005
18005892 1		306,000.00	304,487.40	19-Oct-2006	10.125%	NJ - 90.00%	Paid Off - 360	01-Dec-2005
18007039 1		272,000.01	271,993.88	24-Oct-2006	6.200%	NC - 80.00%	Paid Off - 360	01-Dec-2005
18011163 1		50,000.00	49,498.70	24-Oct-2006	8.175%	OH - 100.00%	Paid Off - 360	01-Nov-2005
18012062 2		128,000.00	127,800.00	03-Oct-2006	7.100%	DC - 80.00%	Paid Off - 360	01-Dec-2005
18013292 2		116,800.00	116,800.00	10-Oct-2006	7.850%	GA - 100.00%	Paid Off - 360	01-Dec-2005
18013292 2			116,800.00		7.850%	GA - 100.00%	Paid Off - 360

Page 24 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


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


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

18074930 2		96,800.00	95,964.35	19-Oct-2006	7.375%	OR - 80.00%	Paid Off - 360	01-Dec-2005
18074930 2		96,800.00	95,964.35	19-Oct-2006	7.375%	OR - 80.00%	Paid Off - 360	01-Dec-2005
18075077 1		140,000.00	138,958.96	31-Oct-2006	8.150%	WI - 80.00%	Paid Off - 360	01-Dec-2005
18075598 1		105,600.00	104,813.43	13-Oct-2006	8.150%	NC - 80.00%	Paid Off - 360	01-Dec-2005
18075879 1		24,200.00	24,119.85	18-Oct-2006	12.000%	OR - 100.00%	Paid Off - 360	01-Dec-2005
18076018 2		26,400.00	26,288.76	13-Oct-2006	11.150%	NC - 100.00%	Paid Off - 360	01-Dec-2005
18076596 2		222,300.00	220,427.37	17-Oct-2006	7.500%	WA - 90.00%	Paid Off - 360	01-Dec-2005
18076703 1		175,400.00	169,170.95	25-Oct-2006	7.075%	CA - 58.00%	Paid Off - 180	01-Dec-2005
18078055 2		122,400.00	121,218.95	04-Oct-2006	6.800%	OH - 80.00%	Paid Off - 360	01-Dec-2005
18078188 1		145,600.00	144,385.45	12-Oct-2006	7.550%	MN - 79.56%	Paid Off - 360	01-Dec-2005
18079327 2		372,600.00	372,600.00	04-Oct-2006	7.650%	VA - 94.98%	Paid Off - 360	01-Dec-2005
18079566 2		69,800.00	69,542.57	04-Oct-2006	11.500%	VA - 94.98%	Paid Off - 180	01-Dec-2005
18080549 2		214,200.00	214,200.00	30-Oct-2006	7.990%	AZ - 90.00%	Paid Off - 360	01-Nov-2005
18080648 1		117,300.00	116,560.61	23-Oct-2006	8.950%	NM - 85.00%	Paid Off - 360	01-Dec-2005
18080762 2		73,000.00	72,390.15	12-Oct-2006	8.000%	OH - 100.00%	Paid Off - 360	01-Nov-2005
18080887 2		20,000.00	19,919.11	12-Oct-2006	11.500%	OH - 100.00%	Paid Off - 180	01-Nov-2005
18081315 2		229,500.00	229,500.00	24-Oct-2006	7.300%	IL - 88.27%	Paid Off - 360	01-Nov-2005
18081471 1		184,000.00	181,843.89	11-Oct-2006	6.250%	IL - 95.00%	Paid Off - 360	01-Nov-2005
18081844 1		34,500.00	34,325.45	11-Oct-2006	10.450%	IL - 95.00%	Paid Off - 180	01-Nov-2005
18082354 2		78,000.00	77,545.24	18-Oct-2006	9.330%	VA - 52.07%	Paid Off - 360	01-Dec-2005
18087080 1		170,000.00	170,000.00	12-Oct-2006	9.490%	MO - 100.00%	Paid Off - 360	01-Nov-2005
18087544 2		323,200.00	323,200.00	24-Oct-2006	8.325%	NV - 100.00%	Paid Off - 360	01-Nov-2005
18371286 2		154,500.00	152,809.87	06-Oct-2006	8.340%	NE - 100.00%	Paid Off - 360	01-Aug-2005
18371344 2		290,000.00	286,189.43	04-Oct-2006	6.490%	WI - 100.00%	Paid Off - 360	01-Sep-2005


TOTAL	18,209,921.59	18,069,959.78

Page 25 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 2	Group 1	Total


Current





Number of Loans Liquidated	7	3	10
Collateral Principal Realized Loss/(Gain) Amount	302,384.78	69,134.57	371,519.35
Collateral Interest Realized Loss/(Gain) Amount	16,688.76	2,302.83	18,991.59
Net Liquidation Proceeds	494,833.23	283,751.16	778,584.39

Cumulative
Cumulative



Number of Loans Liquidated	19	10	29
Collateral Realized Loss/(Gain) Amount	797,718.54	252,991.66	1,050,710.20
Net Liquidation Proceeds	1,918,003.34	494,220.16	2,412,223.50

Page 26 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total



MDR	0.14%	0.15%	0.14%
3 Months Avg MDR	0.11%	0.08%	0.10%
12 Months Avg MDR	0.04%	0.03%	0.04%
Avg MDR Since Cut-off	0.04%	0.03%	0.04%


CDR	1.67%	1.75%	1.69%
3 Months Avg CDR	1.28%	0.90%	1.17%
12 Months Avg CDR	0.53%	0.35%	0.48%
Avg CDR Since Cut-off	0.53%	0.35%	0.48%


SDA	6.45%	6.72%	6.53%
3 Months Avg SDA Approximation	5.37%	3.73%	4.89%
12 Months Avg SDA Approximation	3.16%	2.05%	2.83%
Avg SDA Since Cut-off Approximation	3.16%	2.05%	2.83%


Loss Severity Approximation for Current Period	37.15%	19.46%	31.78%
3 Months Avg Loss Severity Approximation	31.08%	32.50%	31.40%
12 Months Avg Loss Severity Approximation	28.33%	31.79%	29.07%
Avg Loss Severity Approximation Since Cut-off	28.33%	31.79%	29.07%

Page 27 of 32

GSAMP Trust 2006-HE1

Asset Backed Certificates

November 27, 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: Weighted 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 28 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Realized Loss Detail Report
Loan Number	Current	State &		Prior	Realized		Cumulative
							Cumulative
&	Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized

Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
18077404 1
18077404 1		9.300%	TX - 85.00%	360	62,699.95		15,753.44	15,753.44

18081661 1		9.469%	MN - 100.00%	180	38,044.48		40,804.31	40,804.31
18368829 1		8.625%	NJ - 95.00%	360	254,444.13		15,336.65	15,336.65
18073403 1		MI - 100.00%	180		Revision	(132.00)	(132.00)
18370791 1		MI - 100.00%	360		Revision	(325.00)	(325.00)
14767552 2		11.600%	NV - 100.00%	180	59,864.82		65,946.07	65,946.07
14775746 2		7.950%	TX - 100.00%	360	166,205.80		12,202.48	12,202.48
14776488 2		8.300%	IL - 100.00%	360	139,691.99		9,669.73	9,669.73
14776926 2		6.700%	IL - 100.00%	360	118,708.87		28,588.55	28,588.55
14848394 2		10.500%	CA - 100.00%	180	133,609.91		143,579.09	143,579.09
14997902 2		7.850%	TX - 85.00%	360	116,377.76		43,132.04	43,132.04
14999163 2		8.500%	MI - 80.00%	360	79,447.62		15,317.25	15,317.25
14767404 2		NV - 100.00%	180		Revision	250.00	250.00
14777072 2		MO - 100.00%	360		Revision	110.00	110.00
14781306 2		GA - 80.00%	360		Revision	133.09	133.09
14846760 2		MO - 95.00%	360		Revision	(654.76)	(654.76)
14850838 2		NC - 90.00%	360		Revision	800.00	800.00


TOTAL				1,169,095.33	390,510.94	390,510.94



Page 29 of 32

GSAMP Trust 2006-HE1

Asset Backed Certificates

November 27, 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)

69,395,874.35

Beginning Stated Principal Balance

823,717,707.69

Delinquency Percentage

8.629854%

Offered Subordinate and C Class Certificate Balances

243,980,267.43

Beginning Stated Principal Balance

823,717,707.69

Credit Enhancement Percentage

30.294423%

Cumulative Loss Percentage

0.10230400%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Net Monthly Excess Cashflow

957,903.56

Net Monthly Excess Cashflow Alloc to Losses

0.00

Net Monthly Excess Cashflow Alloc to Unpaid Int

0.00

Current LIBOR Rate

5.320000%

Next LIBOR Rate

0.000000%

Libor Rate Determination Date

10/23/2006

Next Libor Determination Date

11/22/2006

Page 30 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

	A-1	5.540%	$0.00	$0.00
		5.540%	$0.00	$0.00
	A-2A	5.400%	$0.00	$0.00
		5.400%	$0.00	$0.00
	A-2B	5.470%	$0.00	$0.00
		5.470%	$0.00	$0.00
	A-2C	5.530%	$0.00	$0.00
		5.530%	$0.00	$0.00
	A-2D	5.630%	$0.00	$0.00
		5.630%	$0.00	$0.00
	M-1	5.710%	$0.00	$0.00
		5.710%	$0.00	$0.00
	M-2	5.730%	$0.00	$0.00
		5.730%	$0.00	$0.00
	M-3	5.760%	$0.00	$0.00
		5.760%	$0.00	$0.00
	M-4	5.910%	$0.00	$0.00
		5.910%	$0.00	$0.00
	M-5	5.940%	$0.00	$0.00
		5.940%	$0.00	$0.00
	M-6	6.000%	$0.00	$0.00
		6.000%	$0.00	$0.00
	M-7	6.570%	$0.00	$0.00
		6.570%	$0.00	$0.00
	M-8	6.770%	$0.00	$0.00
		6.770%	$0.00	$0.00
	B-1	7.470%	$0.00	$0.00
		7.470%	$0.00	$0.00
	B-2	7.470%	$0.00	$0.00
		7.470%	$0.00	$0.00
	B-3	7.470%	$0.00	$0.00
		7.470%	$0.00	$0.00
	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 31 of 32

GSAMP Trust 2006-HE1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Current Scheduled Payments			5,602,862.32
Current Scheduled Payments 1 Month Prior			5,715,296.04
Current Scheduled Payments 2 Month Prior			5,834,152.46
Current Scheduled Payments 3 Month Prior			5,944,256.75
Current Scheduled Payments 4 Month Prior			6,135,539.52
Current Scheduled Payments 5 Month Prior			6,315,536.05
Current Scheduled Payments 6 Month Prior			6,415,570.24
Current Scheduled Payments 7 Month Prior			6,514,016.00
Current Scheduled Payments 8 Month Prior			6,562,896.07
Current Scheduled Payments 9 Month Prior			6,589,868.45
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 32 of 32

GSAMP Trust 2006-HE1 10-D