GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Goldman Sachs & Co.

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

Long Beach Mortgage Corp.

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Goldman, Sachs & Co.

7. Foreclosure Report

8. Prepayment Report

9. Prepayment Detail Report

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

January 01, 2006

Michael Boyle

Close Date:

January 27, 2006

Administrator

First Distribution Date:

February 27, 2006

(714) 247-6273

michael-l.boyle@db.com

Address:

Distribution Date:

November 27, 2006

1761 E.Saint Andrew Pl, Santa Ana, CA 92705

Record Date:

October 31, 2006

Factor Information:

(800) 735-7777

November 24, 2006

Main Phone Number:

(714) 247-6000

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

Page 1 of 33

GSAMP Trust 2006-S1



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/STEP	$	273,339,000.00	186,539,455.96	933,338.27	12,071,198.40	13,004,536.67	0.00	0.00	174,468,257.56
A-1	FLT/STEP	$	273,339,000.00	186,539,455.96	933,338.27	12,071,198.40	13,004,536.67	0.00	0.00	174,468,257.56
A-2A	FLT/STEP	$	53,999,000.00	32,564,508.67	161,442.37	2,980,891.20	3,142,333.57	0.00	0.00	29,583,617.47
A-2B	FLT/STEP	$	13,500,000.00	13,500,000.00	68,164.95	0.00	68,164.95	0.00	0.00	13,500,000.00
M-1	FLT/STEP	$	47,546,000.00	47,546,000.00	251,835.85	0.00	251,835.85	0.00	0.00	47,546,000.00
M-2	FLT/STEP	$	41,087,000.00	41,087,000.00	225,531.38	0.00	225,531.38	0.00	0.00	41,087,000.00
M-3	FLT/STEP	$	12,662,000.00	12,662,000.00	70,431.47	0.00	70,431.47	0.00	0.00	12,662,000.00
M-4	FIX/STEP	$	13,695,000.00	13,695,000.00	68,453.61	0.00	68,453.61	0.00	0.00	13,695,000.00
M-5	FIX/STEP	$	12,146,000.00	12,146,000.00	63,240.65	0.00	63,240.65	0.00	0.00	12,146,000.00
M-6	FIX/STEP	$	9,561,000.00	9,561,000.00	55,755.07	0.00	55,755.07	0.00	0.00	9,561,000.00
B-1	SUB	$	9,819,000.00	9,819,000.00	64,621.55	0.00	64,621.55	0.00	0.00	9,819,000.00
B-2	SUB	$	8,786,000.00	8,786,000.00	57,823.09	0.00	57,823.09	0.00	0.00	8,786,000.00
X	EXE	$	20,672,864.78	23,162,092.54	0.00	0.00	0.00	3,144,253.90	0.00	20,017,838.64
X-1	EXE	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	EXE	$	0.00	0.00	130,951.96	0.00	130,951.96	0.00	0.00	0.00
R	RES	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		516,812,864.78	411,068,057.17	2,151,590.22	15,052,089.60	17,203,679.82	3,144,253.90	0.00	392,871,713.67
Total




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

A-1	10/25/06	11/26/06	A-Act/360	3623412J7	273,339,000.00	682.447276	3.414581	44.162005	47.576587	638.285271
A-1	10/25/06	11/26/06	A-Act/360	3623412J7	273,339,000.00	682.447276	3.414581	44.162005	47.576587	638.285271
A-2A	10/25/06	11/26/06	A-Act/360	3623413A5	53,999,000.00	603.057625	2.989729	55.202711	58.192440	547.854913
A-2B	10/25/06	11/26/06	A-Act/360	3623413B3	13,500,000.00	1,000.000000	5.049256	0.000000	5.049256	1,000.000000
M-1	10/25/06	11/26/06	A-Act/360	3623412K4	47,546,000.00	1,000.000000	5.296678	0.000000	5.296678	1,000.000000
M-2	10/25/06	11/26/06	A-Act/360	3623412L2	41,087,000.00	1,000.000000	5.489118	0.000000	5.489118	1,000.000000
M-3	10/25/06	11/26/06	A-Act/360	3623412M0	12,662,000.00	1,000.000000	5.562429	0.000000	5.562429	1,000.000000
M-4	10/01/06	10/30/06	F-30/360	3623412N8	13,695,000.00	1,000.000000	4.998438	0.000000	4.998438	1,000.000000
M-5	10/01/06	10/30/06	F-30/360	3623412P3	12,146,000.00	1,000.000000	5.206706	0.000000	5.206706	1,000.000000
M-6	10/01/06	10/30/06	F-30/360	3623412Q1	9,561,000.00	1,000.000000	5.831510	0.000000	5.831510	1,000.000000
B-1	10/01/06	10/30/06	F-30/360	3623412R9	9,819,000.00	1,000.000000	6.581276	0.000000	6.581276	1,000.000000
B-2	10/01/06	10/30/06	F-30/360	3623412S7	8,786,000.00	1,000.000000	6.581276	0.000000	6.581276	1,000.000000
X	10/01/06	10/30/06	F-30/360	3623412T5	20,672,864.78	1,120.410392	0.000000	0.000000	0.000000	968.314689
X-1	10/01/06	10/30/06	F-30/360	3623412U2	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
P	10/01/06	10/30/06	F-30/360	3623412V0	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R	10/01/06	10/30/06	F-30/360	362412W8	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 2 of 33

GSAMP Trust 2006-S1



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	273,339,000.00	10,199,382.38	96,741,875.84	2,128,866.60	98,870,742.44	109,070,124.82	0.00	0.00	174,468,257.56
A-2A	53,999,000.00	1,905,993.91	23,889,675.01	525,707.52	24,415,382.53	26,321,376.44	0.00	0.00	29,583,617.47
A-2B	13,500,000.00	599,748.95	0.00	0.00	0.00	599,748.95	0.00	0.00	13,500,000.00
M-1	47,546,000.00	2,220,653.75	0.00	0.00	0.00	2,220,653.75	0.00	0.00	47,546,000.00
M-2	41,087,000.00	1,991,829.54	0.00	0.00	0.00	1,991,829.54	0.00	0.00	41,087,000.00
M-3	12,662,000.00	622,384.84	0.00	0.00	0.00	622,384.84	0.00	0.00	12,662,000.00
M-4	13,695,000.00	684,608.53	0.00	0.00	0.00	684,608.53	0.00	0.00	13,695,000.00
M-5	12,146,000.00	632,473.47	0.00	0.00	0.00	632,473.47	0.00	0.00	12,146,000.00
M-6	9,561,000.00	557,609.79	0.00	0.00	0.00	557,609.79	0.00	0.00	9,561,000.00
B-1	9,819,000.00	646,283.95	0.00	0.00	0.00	646,283.95	0.00	0.00	9,819,000.00
B-2	8,786,000.00	578,292.17	0.00	0.00	0.00	578,292.17	0.00	0.00	8,786,000.00
X	20,672,864.78	0.00	(9,921,198.10)	(303,766.10)	0.00	0.00	10,879,990.34	10,224,964.20	20,017,838.64
X-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	0.00	1,164,607.35	0.00	0.00	0.00	1,164,607.35	0.00	0.00	0.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	516,812,864.78	21,803,868.63	110,710,352.75	2,350,808.02	123,286,124.97	145,089,993.60	10,879,990.34	10,224,964.20	392,871,713.67


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	5.46000%	186,539,455.96	933,629.98	291.71	0.00	0.00	933,338.27	933,338.27	0.00
A-2A	5.41000%	32,564,508.67	161,492.83	50.46	0.00	0.00	161,442.37	161,442.37	0.00
A-2B	5.51000%	13,500,000.00	68,186.25	21.30	0.00	0.00	68,164.95	68,164.95	0.00
M-1	5.78000%	47,546,000.00	251,914.56	78.71	0.00	0.00	251,835.85	251,835.85	0.00
M-2	5.99000%	41,087,000.00	225,601.87	70.49	0.00	0.00	225,531.38	225,531.38	0.00
M-3	6.07000%	12,662,000.00	70,453.48	22.01	0.00	0.00	70,431.47	70,431.47	0.00
M-4	6.00000%	13,695,000.00	68,475.00	21.39	0.00	0.00	68,453.61	68,453.61	0.00
M-5	6.25000%	12,146,000.00	63,260.42	19.77	0.00	0.00	63,240.65	63,240.65	0.00
M-6	7.00000%	9,561,000.00	55,772.50	17.43	0.00	0.00	55,755.07	55,755.07	0.00
B-1	7.90000%	9,819,000.00	64,641.75	20.20	0.00	0.00	64,621.55	64,621.55	0.00
B-2	7.90000%	8,786,000.00	57,841.17	18.07	0.00	0.00	57,823.10	57,823.09	0.00
X	0.00000%	23,162,092.54	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-1	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	130,951.96	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		411,068,057.17	2,021,269.81	631.54	0.00	0.00	2,020,638.27	2,151,590.22	0.00



Page 3 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

14,207,595.00

Principal Withrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

14,207,595.00

Interest Collections

2,891,678.99

Interest Withdrawals

-0.00

Interest Other Accounts

130,951.96

Interest Fees

-26,546.13

TOTAL NET INTEREST

2,996,084.82

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

17,203,679.82

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

205,043.02

Prepayments In Full

14,054,111.28

Curtailments

-163,200.44

Liquidations

4,099,400.55

Insurance Principal

0.00

Repurchased Principal Amounts

0.00

Other Principal

0.00

Principal Realized Loss

-3,987,759.41

Delinquent Principal

-181,573.05

Advanced Principal

181,573.05

TOTAL PRINCIPAL COLLECTED

14,207,595.00

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL OTHER ACCOUNTS PRINCIPAL

0.00

Page 4 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

3,502,144.54

Liquidation Interest

36,324.45

Repurchased Interest

0.00

Insurance Interest

0.00

Other Interest

0.00

Relief Act Interest Shortfalls

-631.54

Prepayment Interest Shortfalls

-54,808.65

Compensating Interest

54,808.65

Delinquent Interest

-3,031,077.09

Interest Loss

-499,713.45

Interest Advanced

2,884,632.08

TOTAL INTEREST COLLECTED

2,891,678.99

INTEREST - WITHDRAWALS

Total

Nonrecoverable Advances

0.00

Servicer Expenses

0.00

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

130,951.96

TOTAL INTEREST OTHER ACCOUNTS

130,951.96

INTEREST FEES

Total

Current Servicing Fees

24,833.35

Current Trustee Fees

1,712.78

TOTAL INTEREST OTHER FEES

26,546.13

Page 5 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Account

Beginning Account Balance

0.00

Account Deposit

0.00

Account Payment Due

0.00

Account Withdrawal

0.00

Ending Account Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Total

Overcollateralization Amount

20,017,838.64

Specified Overcollateralized Amount

40,828,216.32

Overcollateralization Deficiency Amount

20,810,377.68

Overcollateralization Release Amount

0.00

Total Monthly Excess Spread

844,494.60

Page 6 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

9,077

Prior

7,495

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-231

Repurchases

-0

Liquidations

-61

Current

7,203

Principal Balance:

Original

516,812,864.78

Prior

411,068,057.17

Prefunding

0.00

Scheduled Principal

-205,043.02

Partial Prepayments

(163,200.44)

Full Voluntary Prepayments

-14,054,111.28

Repurchases

-0.00

Liquidations

-4,099,400.55

Current

392,871,713.67

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

							Total
Weighted Average Coupon Original							10.35166%
Weighted Average Coupon Prior							10.33231%
Weighted Average Coupon Current							10.32670%
Weighted Average Months to Maturity Original							350
Weighted Average Months to Maturity Prior							341
Weighted Average Months to Maturity Current							340
Weighted Avg Remaining Amortization Term Original							351
Weighted Avg Remaining Amortization Term Prior							341
Weighted Avg Remaining Amortization Term Current							340
Weighted Average Seasoning Original							5.73
Weighted Average Seasoning Prior							13.69
Weighted Average Seasoning Current							14.69

Page 8 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

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




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

							Total




Current Servicing Fees							24,833.35
Delinquent Servicing Fees							146,445.01
TOTAL SERVICING FEES							171,278.37


Compensating Interest							-54,808.65
Delinquent Servicing Fees							-146,445.01
COLLECTED SERVICING FEES							(29,975.28)


Total Advanced Interest							2,884,632.08
Total Advanced Principal							181,573.05
Aggregate Advances with respect to this Distribution							3,066,205.13





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
							Total
Net Prepayment Interest Shortfall							0.00

Current LIBOR Rate							5.320000%

Next LIBOR Rate							5.32%

Subsequent Recoveries for Charge Off Loan(s)							0.00





Page 9 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Delinquency Report


TOTAL	0-30	31-60	61-90	91-120	121-150	151-180	181+	TOTAL
	0-30	31-60	61-90	91-120	121-150	151-180	181+	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		10,975,016.87	6,936,264.99	3,845,654.62	2,415,866.28	2,182,220.26	295,701.81	26,650,724.83
		2.7935%	1.7655%	0.9789%	0.6149%	0.5555%	0.0753%	6.7836%
		203	117	62	40	30	4	456
		2.8183%	1.6243%	0.8608%	0.5553%	0.4165%	0.0555%	6.3307%
FORECLOSURE Balance % Balance # Loans % # Loans
	179,464.68	0.00	144,348.09	1,105,700.60	1,116,211.12	1,763,138.41	284,267.81	4,593,130.71
	0.0457%	0.0000%	0.0367%	0.2814%	0.2841%	0.4488%	0.0724%	1.1691%
	4	0	4	13	18	28	2	69
	0.0555%	0.0000%	0.0555%	0.1805%	0.2499%	0.3887%	0.0278%	0.9579%
BANKRUPTCY Balance % Balance # Loans % # Loans
	505,682.61	258,012.05	204,689.54	306,876.38	134,676.55	226,510.82	168,647.56	1,805,095.51
	0.1287%	0.0657%	0.0521%	0.0781%	0.0343%	0.0577%	0.0429%	0.4595%
	11	4	4	6	3	5	4	37
	0.1527%	0.0555%	0.0555%	0.0833%	0.0416%	0.0694%	0.0555%	0.5137%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	70,459.03	418,865.72	489,324.75
	0.0000%	0.0000%	0.0000%	0.0000%	0.0000%	0.0179%	0.1066%	0.1246%
	0	0	0	0	0	1	5	6
	0.0000%	0.0000%	0.0000%	0.0000%	0.0000%	0.0139%	0.0694%	0.0833%
TOTAL Balance % Balance # Loans % # Loans
	685,147.29	11,233,028.92	7,285,302.62	5,258,231.60	3,666,753.95	4,242,328.52	1,167,482.90	33,538,275.80
	0.1744%	2.8592%	1.8544%	1.3384%	0.9333%	1.0798%	0.2972%	8.5367%
	15	207	125	81	61	64	15	568
	0.2082%	2.8738%	1.7354%	1.1245%	0.8469%	0.8885%	0.2082%	7.8856%

Page 10 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Page 11 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Became REO Property this Period:

6398178 1

94,000.00

93,270.40

01-Mar-2006

10.750%

CA - 100.00%

360

01-May-2005

6509475 1

15,900.00

15,656.32

01-Feb-2006

9.990%

TX - 100.00%

360

01-Sep-2005

6512139 1

70,000.00

68,823.88

01-Feb-2006

11.450%

CA - 100.00%

360

01-Sep-2005

6520476 1

42,652.00

42,383.17

01-Feb-2006

11.450%

GA - 100.00%

360

01-Sep-2005

TOTAL

222,552.00

220,133.77

Became REO Property in a Prior Period:

6510772 1

200,000.00

198,731.95

01-Mar-2006

10.900%

MI - 100.00%

360

01-Sep-2005

6528559 1

70,800.00

70,459.03

01-Apr-2006

11.450%

CO - 100.00%

360

01-Oct-2005

TOTAL

270,800.00

269,190.98

TOTAL

493,352.00

489,324.75

Page 12 of 33

GSAMP Trust 2006-S1



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:
6425118 1	19,200.00	18,948.41	01-May-2006	10.000%	GA - 100.00%	360	01-May-2005
6470748 1	107,800.00	106,647.65	01-Apr-2006	8.600%	VA - 100.00%	360	01-Jul-2005
6487578 1	94,000.00	93,305.81	01-May-2006	10.100%	MI - 100.00%	360	01-Aug-2005
6490513 1	56,000.00	55,546.66	01-May-2006	9.655%	MN - 100.00%	360	01-Aug-2005
6493277 1	71,200.00	70,802.80	01-Apr-2006	11.450%	CA - 100.00%	360	01-Aug-2005
6500210 1	22,920.00	22,758.22	01-Jun-2006	9.990%	TX - 100.00%	360	01-Sep-2005
6503761 1	18,900.00	18,789.71	01-May-2006	10.900%	MI - 100.00%	360	01-Sep-2005
6505849 1	59,800.00	59,387.70	01-Jul-2006	10.100%	CA - 100.00%	360	01-Sep-2005
6508715 1	46,000.00	45,761.52	01-May-2006	11.450%	RI - 100.00%	360	01-Sep-2005
6509265 1	60,000.00	59,586.32	01-Jun-2006	10.100%	NJ - 100.00%	360	01-Sep-2005
6512773 1	62,800.00	62,470.89	01-May-2006	11.400%	RI - 100.00%	360	01-Sep-2005
6514886 1	49,600.00	49,279.92	01-May-2006	11.200%	IL - 100.00%	360	01-Sep-2005
6515132 1	73,800.00	73,396.30	01-Jun-2006	11.200%	CA - 100.00%	360	01-Sep-2005
6515461 1	39,200.00	38,472.49	01-Nov-2006	9.900%	PA - 100.00%	360	01-Sep-2005
6516126 1	94,000.00	93,329.21	01-Oct-2006	10.650%	CA - 100.00%	360	01-Sep-2005
6516676 1	87,400.00	86,946.78	01-May-2006	11.450%	CA - 100.00%	360	01-Sep-2005
6516807 1	25,980.00	25,796.65	01-Jul-2006	9.990%	TX - 100.00%	360	01-Sep-2005
6517249 1	110,000.00	109,429.66	01-Jun-2006	11.450%	CA - 100.00%	360	01-Sep-2005
6519617 1	25,500.00	25,282.35	01-Oct-2006	9.900%	TX - 100.00%	360	01-Sep-2005
6521064 1	72,000.00	71,626.64	01-May-2006	11.450%	GA - 100.00%	360	01-Sep-2005
6523730 1	56,400.00	55,922.46	01-Apr-2006	9.100%	CO - 100.00%	360	01-Sep-2005
6525614 1	54,000.00	53,619.21	01-Jun-2006	9.990%	TX - 100.00%	360	01-Sep-2005
6535811 1	40,400.00	40,164.55	01-Apr-2006	10.900%	CO - 100.00%	360	01-Sep-2005
6539150 1	56,000.00	55,665.67	01-Jun-2006	10.950%	CA - 100.00%	360	01-Oct-2005
6539921 1	45,400.00	45,079.88	01-May-2006	9.990%	TX - 99.98%	360	01-Sep-2005
6540381 1	162,000.00	160,658.68	01-Jun-2006	8.850%	CA - 100.00%	360	01-Oct-2005
6540992 1	95,000.00	94,434.30	01-Apr-2006	10.450%	CA - 100.00%	360	01-Oct-2005
6541046 1	47,000.00	46,621.05	01-Apr-2006	10.100%	IL - 100.00%	360	01-Oct-2005
6542020 1	156,000.00	154,772.20	01-Jun-2006	9.100%	CA - 100.00%	360	01-Oct-2005
6543379 1	110,000.00	109,088.18	01-Jun-2006	8.850%	CA - 100.00%	360	01-Oct-2005
6546132 1	29,763.00	29,573.94	01-Jul-2006	11.950%	GA - 99.99%	360	01-Oct-2005
6547239 1	18,800.00	18,709.45	01-Apr-2006	11.450%	WI - 100.00%	360	01-Oct-2005
6548540 1	22,000.00	21,859.00	01-May-2006	10.100%	MI - 100.00%	360	01-Oct-2005
6549871 1	35,980.00	35,806.68	01-May-2006	11.450%	MO - 99.59%	360	01-Oct-2005
6552107 1	169,800.00	168,712.33	01-Jun-2006	10.100%	CA - 100.00%	360	01-Oct-2005
6560992 1	42,800.00	42,511.16	01-Jun-2006	9.850%	CA - 100.00%	360	01-Oct-2005
6562534 1	22,500.00	22,380.63	01-Sep-2006	11.000%	MD - 100.00%	360	01-Oct-2005


TOTAL	2,359,943.00	2,343,145.06

Became Foreclosure Property in a Prior Period:
6481092 1	66,500.00	66,112.38	01-Apr-2006	10.900%	NY - 100.00%	360	01-Sep-2005
6502533 1	55,265.00	54,863.75	01-May-2006	9.850%	FL - 100.00%	360	01-Sep-2005
6507003 1	75,000.00	74,583.21	01-Apr-2006	11.450%	MD - 100.00%	360	01-Aug-2005
6507003 1	75,000.00			11.450%	MD - 100.00%


Page 13 of 33

GSAMP Trust 2006-S1



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
6507082 1
6507082 1	78,200.00	77,548.53	01-Apr-2006	9.850%	CA - 100.00%	360	01-Aug-2005

6512233 1	35,610.00	35,308.47	01-Apr-2006	9.100%	WA - 100.00%	360	01-Sep-2005
6513768 1	81,500.00	81,077.50	01-Apr-2006	11.450%	VA - 100.00%	360	01-Sep-2005
6514081 1	73,000.00	72,469.92	01-Jun-2006	9.850%	CA - 100.00%	360	01-Sep-2005
6515065 1	14,000.00	13,901.22	01-May-2006	9.990%	TX - 100.00%	360	01-Sep-2005
6517172 1	146,000.00	144,993.62	01-Mar-2006	10.100%	CA - 100.00%	360	01-Sep-2005
6518628 1	133,900.00	133,226.94	01-May-2006	11.450%	NY - 100.00%	360	01-Oct-2005
6520566 1	27,980.00	27,776.88	01-Apr-2006	9.850%	FL - 100.00%	360	01-Sep-2005
6521642 1	53,000.00	52,660.42	01-Apr-2006	10.100%	IL - 100.00%	360	01-Oct-2005
6521808 1	91,600.00	91,066.06	01-May-2006	10.900%	MD - 100.00%	360	01-Sep-2005
6523458 1	16,370.00	15,755.03	01-Apr-2006	10.250%	TN - 100.00%	180	01-Sep-2005
6525536 1	62,000.00	61,479.91	01-Apr-2006	9.850%	CA - 100.00%	360	01-Sep-2005
6526754 1	29,800.00	29,589.80	01-Jul-2006	9.990%	TX - 100.00%	360	01-Sep-2005
6527271 1	143,600.00	142,754.15	01-Apr-2006	10.850%	HI - 100.00%	360	01-Sep-2005
6528094 1	49,800.00	49,331.54	01-Apr-2006	8.850%	CA - 100.00%	360	01-Sep-2005
6532771 1	140,000.00	139,274.19	01-Mar-2006	11.450%	CA - 100.00%	360	01-Sep-2005
6533889 1	73,390.00	72,919.71	01-May-2006	10.450%	CA - 100.00%	360	01-Sep-2005
6533919 1	130,000.00	129,103.83	01-Apr-2006	10.100%	FL - 100.00%	360	01-Sep-2005
6536220 1	23,200.00	23,032.75	01-Jun-2006	9.530%	MN - 100.00%	360	01-Oct-2005
6538422 1	94,800.00	94,343.53	01-Apr-2006	11.450%	CA - 100.00%	360	01-Oct-2005
6541229 1	32,000.00	31,849.70	01-Apr-2006	11.950%	CO - 100.00%	360	01-Sep-2005
6541539 1	145,600.00	144,811.54	01-May-2006	10.900%	CA - 100.00%	360	01-Oct-2005
6541973 1	22,000.00	21,892.77	01-Apr-2006	11.450%	NE - 100.00%	360	01-Oct-2005
6545270 1	94,000.00	93,522.49	01-Apr-2006	11.200%	CA - 100.00%	360	01-Oct-2005
6545655 1	45,000.00	44,756.34	01-Apr-2006	10.900%	CA - 100.00%	360	01-Oct-2005
6550468 1	36,000.00	35,716.65	01-Apr-2006	9.100%	CO - 100.00%	360	01-Oct-2005
6554098 1	30,180.00	30,016.47	01-Apr-2006	10.900%	GA - 100.00%	360	01-Oct-2005
6555947 1	52,000.00	51,735.73	01-Apr-2006	11.200%	IL - 100.00%	360	01-Oct-2005
6558968 1	113,000.00	112,510.62	01-Apr-2006	11.950%	CA - 100.00%	360	01-Oct-2005


TOTAL	2,264,295.00	2,249,985.65


TOTAL	4,624,238.00	4,593,130.71
TOTAL


Page 14 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

231

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

231

Curtailments Amount

(163,200.44)

Paid in Full Balance

14,054,111.28

Repurchased Loans Balance

0.00

Total Prepayment Amount

13,890,910.84

Cumulative

Number of Paid in Full Loans

1,632

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

1,634

Paid in Full Balance

103,340,839.62

Repurchased Loans Balance

103,411.44

Curtailments Amount

405,933.96

Total Prepayment Amount

103,850,185.02

Page 15 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	4.38%
3 Months Avg SMM	4.01%
12 Months Avg SMM	2.66%
Avg SMM Since Cut-off	2.66%



CPR	41.57%
3 Months Avg CPR	38.83%
12 Months Avg CPR	27.61%
Avg CPR Since Cut-off	27.61%



PSA	1,414.91%
3 Months Avg PSA Approximation	1,418.02%
12 Months Avg PSA Approximation	1,351.92%
Avg PSA Since Cut-off Approximation	1,351.92%

Page 16 of 33

GSAMP Trust 2006-S1

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 17 of 33

GSAMP Trust 2006-S1



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

6409745 1		18,400.00	18,242.22	13-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-May-2005
6409745 1		18,400.00	18,242.22	13-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-May-2005
6411668 1		61,000.00	60,571.22	04-Oct-2006	11.250%	IL - 100.00%	Paid Off - 360	01-May-2005
6433697 1		58,900.00	58,494.61	30-Oct-2006	10.750%	GA - 100.00%	Paid Off - 360	01-Jun-2005
6468457 1		25,700.00	25,510.20	18-Oct-2006	10.100%	NJ - 100.00%	Paid Off - 360	01-Jul-2005
6468656 1		32,200.00	31,967.10	16-Oct-2006	10.200%	OR - 100.00%	Paid Off - 360	01-Jul-2005
6482230 1		61,400.00	60,957.81	20-Oct-2006	10.200%	NJ - 100.00%	Paid Off - 360	01-Aug-2005
6482342 1		103,980.00	103,256.15	10-Oct-2006	10.450%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6482848 1		47,000.00	46,647.45	27-Oct-2006	10.200%	WA - 100.00%	Paid Off - 360	01-Jul-2005
6483670 1		57,000.00	56,688.24	06-Oct-2006	11.200%	NJ - 100.00%	Paid Off - 360	01-Aug-2005
6483735 1		59,000.00	58,677.30	10-Oct-2006	11.200%	NJ - 100.00%	Paid Off - 360	01-Aug-2005
6486676 1		58,000.00	57,699.28	30-Oct-2006	11.450%	MD - 100.00%	Paid Off - 360	01-Aug-2005
6490262 1		37,000.00	36,821.79	12-Oct-2006	11.450%	NJ - 100.00%	Paid Off - 360	01-Sep-2005
6490312 1		99,000.00	97,857.27	03-Oct-2006	10.450%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6491673 1		20,000.00	19,884.66	12-Oct-2006	10.950%	MD - 100.00%	Paid Off - 360	01-Aug-2005
6493103 1		34,000.00	33,765.65	11-Oct-2006	10.100%	IL - 100.00%	Paid Off - 360	01-Aug-2005
6496521 1		68,000.00	67,643.59	06-Oct-2006	11.400%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6496933 1		90,000.00	89,360.51	13-Oct-2006	9.600%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6497472 1		33,000.00	32,760.41	13-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6497565 1		69,000.00	68,498.97	04-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6498554 1		57,675.00	57,350.45	13-Oct-2006	10.900%	NY - 95.00%	Paid Off - 360	01-Sep-2005
6499309 1		68,600.00	68,240.88	25-Oct-2006	11.450%	IL - 100.00%	Paid Off - 360	01-Aug-2005
6499700 1		126,000.00	125,393.14	27-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6501378 1		118,501.00	117,725.68	31-Oct-2006	10.350%	CA - 90.00%	Paid Off - 360	01-Aug-2005
6501961 1		64,000.00	63,192.36	04-Oct-2006	9.900%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6503824 1		40,600.00	40,358.26	05-Oct-2006	10.450%	WA - 100.00%	Paid Off - 360	01-Sep-2005
6504668 1		19,150.00	18,414.97	24-Oct-2006	10.000%	TN - 100.00%	Paid Off - 180	01-Aug-2005
6505079 1		44,600.00	44,298.97	23-Oct-2006	9.850%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6505267 1		50,000.00	49,641.64	31-Oct-2006	10.600%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6505607 1		64,000.00	63,568.10	02-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6505920 1		92,000.00	91,296.81	17-Oct-2006	9.600%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6506201 1		47,300.00	47,043.77	31-Oct-2006	10.900%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6506565 1		128,000.00	127,070.84	20-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6507652 1		16,600.00	16,401.10	19-Oct-2006	10.900%	NY - 100.00%	Paid Off - 360	01-Sep-2005
6507749 1		48,680.00	48,362.23	31-Oct-2006	10.100%	MA - 100.00%	Paid Off - 360	01-Sep-2005
6508194 1		24,500.00	24,296.42	17-Oct-2006	9.100%	WI - 100.00%	Paid Off - 360	01-Sep-2005
6508327 1		145,000.00	143,992.04	26-Oct-2006	10.100%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6508576 1		92,000.00	91,410.58	10-Oct-2006	10.100%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6508601 1		53,990.00	51,845.35	23-Oct-2006	10.100%	CA - 100.00%	Paid Off - 180	01-Aug-2005
6508608 1		74,100.00	73,586.01	25-Oct-2006	9.850%	NY - 100.00%	Paid Off - 360	01-Sep-2005
6508919 1		105,000.00	104,033.27	12-Oct-2006	9.600%	CA - 100.00%	Paid Off - 360	01-Aug-2005


Page 18 of 33

GSAMP Trust 2006-S1



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

6509161 1		104,000.00	103,479.46	02-Oct-2006	10.900%	NJ - 100.00%	Paid Off - 360	01-Oct-2005
6509161 1		104,000.00	103,479.46	02-Oct-2006	10.900%	NJ - 100.00%	Paid Off - 360	01-Oct-2005
6509641 1		27,600.00	27,401.62	18-Oct-2006	9.900%	NM - 100.00%	Paid Off - 360	01-Aug-2005
6510694 1		115,126.00	114,075.12	31-Oct-2006	8.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6511182 1		66,980.00	66,314.12	27-Oct-2006	8.850%	CA - 100.00%	Paid Off - 360	01-Aug-2005
6511323 1		80,000.00	79,566.85	31-Oct-2006	10.900%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6511815 1		71,000.00	70,519.70	02-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6511901 1		31,600.00	30,992.42	03-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6511994 1		61,200.00	60,786.97	05-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6512211 1		31,600.00	31,446.93	17-Oct-2006	11.450%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6512954 1		24,500.00	24,382.00	13-Oct-2006	11.450%	PA - 100.00%	Paid Off - 360	01-Sep-2005
6513129 1		100,600.00	99,894.18	03-Oct-2006	9.850%	NY - 100.00%	Paid Off - 360	01-Sep-2005
6513168 1		43,000.00	42,767.09	18-Oct-2006	10.900%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6513611 1		30,400.00	30,245.58	24-Oct-2006	11.200%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6514140 1		34,800.00	34,565.14	17-Oct-2006	9.850%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6514465 1		53,400.00	53,039.63	03-Oct-2006	9.850%	NH - 100.00%	Paid Off - 360	01-Sep-2005
6514725 1		60,000.00	59,678.54	17-Oct-2006	10.950%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6514841 1		86,000.00	85,581.34	31-Oct-2006	11.400%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6515138 1		83,000.00	82,371.19	04-Oct-2006	10.100%	CA - 90.00%	Paid Off - 360	01-Sep-2005
6515183 1		24,570.80	24,339.70	10-Oct-2006	9.900%	VT - 99.99%	Paid Off - 360	01-Sep-2005
6515215 1		59,500.00	59,105.81	16-Oct-2006	11.450%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6515278 1		42,600.00	42,369.26	12-Oct-2006	10.900%	RI - 100.00%	Paid Off - 360	01-Sep-2005
6515404 1		168,400.00	167,589.13	18-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6515415 1		42,000.00	41,642.43	05-Oct-2006	10.450%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6515531 1		57,000.00	56,631.47	06-Oct-2006	10.450%	OR - 100.00%	Paid Off - 360	01-Sep-2005
6515551 1		81,000.00	80,453.38	12-Oct-2006	9.850%	NJ - 100.00%	Paid Off - 360	01-Sep-2005
6515816 1		49,000.00	48,702.04	01-Jan-2000	10.350%	NV - 100.00%	Paid Off - 360	01-Sep-2005
6515907 1		36,702.00	36,503.15	04-Oct-2006	10.900%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6516284 1		57,400.00	56,875.68	17-Oct-2006	8.600%	OR - 100.00%	Paid Off - 360	01-Sep-2005
6516291 1		57,980.00	57,583.17	26-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6516423 1		36,400.00	36,166.81	02-Oct-2006	10.100%	OR - 100.00%	Paid Off - 360	01-Sep-2005
6516513 1		33,980.00	33,795.95	31-Oct-2006	10.900%	CT - 100.00%	Paid Off - 360	01-Sep-2005
6517106 1		50,000.00	49,729.25	18-Oct-2006	10.900%	VA - 100.00%	Paid Off - 360	01-Sep-2005
6517333 1		35,000.00	34,792.71	10-Oct-2006	10.100%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6517639 1		23,600.00	23,445.21	12-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Sep-2005
6517714 1		29,500.00	29,306.61	11-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Sep-2005
6518082 1		106,000.00	105,284.78	02-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6518238 1		88,727.00	88,134.44	31-Oct-2006	9.900%	CA - 99.99%	Paid Off - 360	01-Sep-2005
6518784 1		53,800.00	53,509.98	10-Oct-2006	10.950%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6518801 1		40,800.00	40,579.06	18-Oct-2006	10.900%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6518937 1		57,000.00	56,660.52	10-Oct-2006	10.450%	FL - 98.27%	Paid Off - 360	01-Sep-2005
6519424 1		43,000.00	42,775.21	02-Oct-2006	11.200%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6519856 1		59,000.00	58,648.64	20-Oct-2006	10.450%	AK - 100.00%	Paid Off - 360	01-Sep-2005
6519856 1			58,648.64		10.450%	AK - 100.00%	Paid Off - 360

Page 19 of 33

GSAMP Trust 2006-S1



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

6519865 1		57,000.00	56,615.25	23-Oct-2006	9.850%	WI - 100.00%	Paid Off - 360	01-Sep-2005
6519865 1		57,000.00	56,615.25	23-Oct-2006	9.850%	WI - 100.00%	Paid Off - 360	01-Sep-2005
6519867 1		107,980.00	107,141.16	31-Oct-2006	9.850%	RI - 100.00%	Paid Off - 360	01-Sep-2005
6520192 1		34,000.00	33,770.50	10-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6520423 1		78,400.00	78,001.66	27-Oct-2006	11.200%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6521090 1		27,400.00	27,200.29	27-Oct-2006	9.850%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6521292 1		93,600.00	92,777.75	03-Oct-2006	8.850%	WA - 100.00%	Paid Off - 360	01-Sep-2005
6521470 1		14,900.00	14,811.28	23-Oct-2006	10.450%	VA - 100.00%	Paid Off - 360	01-Sep-2005
6521628 1		64,100.00	63,689.33	05-Oct-2006	10.100%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6521744 1		35,000.00	34,817.89	23-Oct-2006	11.200%	WA - 100.00%	Paid Off - 360	01-Sep-2005
6521864 1		35,600.00	35,425.80	03-Oct-2006	11.450%	WA - 100.00%	Paid Off - 360	01-Sep-2005
6522012 1		67,000.00	66,547.81	13-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6522070 1		110,000.00	109,257.81	18-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6522259 1		124,690.00	124,014.89	17-Oct-2006	10.900%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6522349 1		67,000.00	66,547.23	16-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6522666 1		35,116.00	34,847.04	18-Oct-2006	8.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6522836 1		132,000.00	131,214.06	05-Oct-2006	10.450%	WY - 100.00%	Paid Off - 360	01-Sep-2005
6522910 1		198,000.00	196,360.73	27-Oct-2006	8.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6523141 1		28,500.00	27,492.13	26-Oct-2006	10.100%	TN - 100.00%	Paid Off - 180	01-Sep-2005
6523301 1		76,980.00	76,438.32	30-Oct-2006	9.850%	MA - 100.00%	Paid Off - 360	01-Sep-2005
6523442 1		77,800.00	77,301.60	16-Oct-2006	10.100%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6523816 1		34,200.00	33,950.96	02-Oct-2006	9.100%	MD - 100.00%	Paid Off - 360	01-Oct-2005
6523887 1		49,200.00	48,521.80	03-Oct-2006	10.900%	NJ - 100.00%	Paid Off - 360	01-Sep-2005
6524013 1		27,560.00	27,342.84	20-Oct-2006	9.100%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6524108 1		55,000.00	54,698.95	10-Oct-2006	10.850%	CA - 90.00%	Paid Off - 360	01-Sep-2005
6524553 1		30,740.00	30,586.08	12-Oct-2006	10.900%	PA - 100.00%	Paid Off - 360	01-Oct-2005
6524657 1		62,400.00	62,062.11	13-Oct-2006	10.900%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6524907 1		90,000.00	89,394.17	17-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6525053 1		16,048.00	15,432.17	24-Oct-2006	10.250%	TN - 94.99%	Paid Off - 180	01-Oct-2005
6525219 1		86,000.00	85,566.59	04-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6525246 1		51,000.00	50,739.14	19-Oct-2006	11.200%	AK - 100.00%	Paid Off - 360	01-Oct-2005
6525891 1		81,400.00	80,985.95	16-Oct-2006	11.200%	NJ - 100.00%	Paid Off - 360	01-Sep-2005
6525928 1		70,000.00	69,585.38	19-Oct-2006	10.100%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6526907 1		45,000.00	44,770.74	31-Oct-2006	11.200%	NV - 100.00%	Paid Off - 360	01-Sep-2005
6527203 1		17,990.00	17,889.52	26-Oct-2006	11.200%	VA - 100.00%	Paid Off - 360	01-Sep-2005
6527358 1		45,000.00	44,711.71	20-Oct-2006	10.100%	NJ - 95.00%	Paid Off - 360	01-Sep-2005
6527371 1		95,400.00	94,773.93	27-Oct-2006	9.900%	NY - 100.00%	Paid Off - 360	01-Oct-2005
6527442 1		20,000.00	19,515.86	17-Oct-2006	8.850%	PA - 100.00%	Paid Off - 360	01-Sep-2005
6527483 1		165,000.00	163,827.11	17-Oct-2006	9.600%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6527513 1		124,000.00	123,292.12	31-Oct-2006	10.650%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6527827 1		96,000.00	95,177.85	12-Oct-2006	8.600%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6528162 1		32,260.00	32,116.42	17-Oct-2006	11.450%	NJ - 100.00%	Paid Off - 360	01-Oct-2005
6528376 1		29,000.00	28,860.35	10-Oct-2006	11.450%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6528376 1			28,860.35		11.450%	IL - 100.00%	Paid Off - 360

Page 20 of 33

GSAMP Trust 2006-S1



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

6528835 1		41,920.00	41,733.38	06-Oct-2006	11.450%	UT - 100.00%	Paid Off - 360	01-Oct-2005
6528835 1		41,920.00	41,733.38	06-Oct-2006	11.450%	UT - 100.00%	Paid Off - 360	01-Oct-2005
6529139 1		75,000.00	74,393.13	30-Oct-2006	10.900%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6529162 1		28,200.00	28,047.27	03-Oct-2006	10.900%	IL - 99.94%	Paid Off - 360	01-Sep-2005
6529182 1		92,000.00	91,379.22	16-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6529377 1		15,000.00	10,830.36	10-Oct-2006	9.900%	TX - 100.00%	Paid Off - 360	01-Sep-2005
6529669 1		69,400.00	68,931.71	02-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6529831 1		65,000.00	64,570.88	26-Oct-2006	10.900%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6530088 1		88,400.00	87,803.46	24-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6530768 1		93,000.00	92,404.17	31-Oct-2006	10.100%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6530989 1		95,000.00	94,480.12	02-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6531188 1		23,000.00	22,860.77	27-Oct-2006	11.200%	FL - 100.00%	Paid Off - 360	01-Oct-2005
6531624 1		122,000.00	121,176.84	24-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6532322 1		74,460.00	74,018.99	10-Oct-2006	10.100%	MA - 100.00%	Paid Off - 360	01-Oct-2005
6532650 1		68,000.00	67,545.93	24-Oct-2006	9.900%	MD - 100.00%	Paid Off - 360	01-Sep-2005
6532653 1		42,000.00	41,726.81	27-Oct-2006	9.650%	OR - 100.00%	Paid Off - 360	01-Oct-2005
6532846 1		27,000.00	26,853.80	05-Oct-2006	10.900%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6533026 1		29,000.00	28,645.31	02-Oct-2006	9.900%	NE - 100.00%	Paid Off - 360	01-Sep-2005
6533172 1		135,000.00	134,280.00	24-Oct-2006	10.600%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6533228 1		34,000.00	33,812.59	03-Oct-2006	10.900%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6533269 1		32,000.00	31,794.89	16-Oct-2006	10.100%	NJ - 100.00%	Paid Off - 360	01-Sep-2005
6533664 1		20,200.00	19,494.72	20-Oct-2006	10.250%	TN - 100.00%	Paid Off - 180	01-Sep-2005
6533855 1		57,180.00	56,794.18	19-Oct-2006	9.850%	IL - 100.00%	Paid Off - 360	01-Sep-2005
6534352 1		75,800.00	75,420.42	04-Oct-2006	11.450%	NJ - 100.00%	Paid Off - 360	01-Oct-2005
6534734 1		36,000.00	35,666.10	02-Oct-2006	10.450%	FL - 100.00%	Paid Off - 360	01-Sep-2005
6534961 1		63,920.00	63,416.83	26-Oct-2006	9.100%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6535007 1		42,800.00	42,525.79	03-Oct-2006	10.100%	CA - 100.00%	Paid Off - 360	01-Sep-2005
6535120 1		26,200.00	25,980.18	23-Oct-2006	10.950%	OR - 100.00%	Paid Off - 360	01-Oct-2005
6535768 1		81,500.00	80,906.54	12-Oct-2006	9.100%	NY - 99.87%	Paid Off - 360	01-Oct-2005
6535830 1		42,000.00	41,678.30	03-Oct-2006	8.850%	MD - 100.00%	Paid Off - 360	01-Oct-2005
6536425 1		39,100.00	38,925.92	26-Oct-2006	11.450%	GA - 100.00%	Paid Off - 360	01-Oct-2005
6536440 1		46,638.00	46,355.34	06-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Oct-2005
6536607 1		84,000.00	83,537.58	11-Oct-2006	10.450%	CO - 100.00%	Paid Off - 360	01-Oct-2005
6536767 1		59,000.00	3,347.53	06-Oct-2006	10.450%	WA - 100.00%	Paid Off - 360	01-Oct-2005
6536792 1		49,000.00	48,694.25	26-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6536880 1		105,900.00	105,047.93	25-Oct-2006	10.900%	NY - 100.00%	Paid Off - 360	01-Oct-2005
6537115 1		73,400.00	72,942.03	23-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6537192 1		36,000.00	35,834.05	02-Oct-2006	11.450%	AZ - 100.00%	Paid Off - 360	01-Oct-2005
6537294 1		20,000.00	19,875.12	24-Oct-2006	9.850%	FL - 100.00%	Paid Off - 360	01-Oct-2005
6537475 1		132,000.00	131,304.76	27-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6537775 1		39,980.00	39,819.86	11-Oct-2006	11.950%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6538055 1		36,000.00	35,830.97	11-Oct-2006	11.200%	WI - 100.00%	Paid Off - 360	01-Oct-2005
6538660 1		97,000.00	96,534.70	26-Oct-2006	11.100%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6538660 1			96,534.70		11.100%	CA - 100.00%	Paid Off - 360

Page 21 of 33

GSAMP Trust 2006-S1



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

6538677 1		13,200.00	13,116.33	31-Oct-2006	11.450%	MO - 100.00%	Paid Off - 360	01-Oct-2005
6538677 1		13,200.00	13,116.33	31-Oct-2006	11.450%	MO - 100.00%	Paid Off - 360	01-Oct-2005
6539240 1		67,980.00	67,677.46	06-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6539411 1		24,560.00	24,450.01	03-Oct-2006	11.450%	NC - 100.00%	Paid Off - 360	01-Oct-2005
6539537 1		71,700.00	71,341.10	17-Oct-2006	10.900%	VA - 100.00%	Paid Off - 360	01-Oct-2005
6539766 1		93,900.00	93,216.38	10-Oct-2006	9.100%	CO - 100.00%	Paid Off - 360	01-Oct-2005
6539774 1		32,000.00	31,776.79	10-Oct-2006	9.850%	FL - 100.00%	Paid Off - 360	01-Oct-2005
6539970 1		111,000.00	110,307.38	02-Oct-2006	9.850%	CA - 99.45%	Paid Off - 360	01-Oct-2005
6540625 1		50,600.00	50,296.77	30-Oct-2006	10.450%	OR - 100.00%	Paid Off - 360	01-Oct-2005
6541164 1		17,500.00	17,393.91	12-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Oct-2005
6541347 1		32,000.00	31,857.65	24-Oct-2006	11.450%	AZ - 100.00%	Paid Off - 360	01-Oct-2005
6541470 1		127,000.00	126,434.86	13-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6542106 1		37,000.00	36,773.98	03-Oct-2006	10.450%	WA - 100.00%	Paid Off - 360	01-Oct-2005
6542573 1		17,000.00	16,893.88	10-Oct-2006	9.850%	MI - 100.00%	Paid Off - 360	01-Oct-2005
6542773 1		87,000.00	86,440.99	11-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6543182 1		72,000.00	71,676.04	26-Oct-2006	11.400%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6543226 1		36,600.00	36,426.62	18-Oct-2006	11.200%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6543534 1		55,000.00	54,656.83	10-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6543786 1		48,750.00	48,445.75	05-Oct-2006	9.850%	NJ - 95.00%	Paid Off - 360	01-Oct-2005
6544045 1		106,000.00	105,338.63	03-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6544497 1		65,976.00	65,712.46	30-Oct-2006	11.950%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6544820 1		54,000.00	53,702.52	02-Oct-2006	10.450%	WA - 100.00%	Paid Off - 360	01-Oct-2005
6544880 1		31,180.00	31,055.35	26-Oct-2006	11.950%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6545091 1		36,700.00	36,527.57	17-Oct-2006	11.200%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6545672 1		34,200.00	34,039.35	26-Oct-2006	11.200%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6546955 1		31,380.00	31,254.55	25-Oct-2006	11.950%	NC - 100.00%	Paid Off - 360	01-Oct-2005
6547139 1		32,152.00	31,953.38	12-Oct-2006	9.900%	WA - 100.00%	Paid Off - 360	01-Oct-2005
6547215 1		48,400.00	48,121.82	30-Oct-2006	10.450%	GA - 100.00%	Paid Off - 360	01-Oct-2005
6547395 1		105,990.00	105,481.64	27-Oct-2006	11.100%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6548290 1		111,000.00	110,314.50	30-Oct-2006	9.900%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6548955 1		122,800.00	122,178.86	12-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6549047 1		57,000.00	56,636.24	16-Oct-2006	10.100%	CA - 91.75%	Paid Off - 360	01-Oct-2005
6549339 1		55,000.00	54,656.83	06-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Oct-2005
6549406 1		38,770.00	37,801.16	17-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Oct-2005
6549556 1		32,000.00	31,800.26	10-Oct-2006	9.850%	MI - 100.00%	Paid Off - 360	01-Oct-2005
6549969 1		45,800.00	45,528.69	30-Oct-2006	10.100%	VA - 100.00%	Paid Off - 360	01-Oct-2005
6550078 1		26,600.00	26,425.10	13-Oct-2006	9.600%	FL - 100.00%	Paid Off - 360	01-Oct-2005
6550392 1		90,190.00	89,628.81	13-Oct-2006	10.350%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6550462 1		58,700.00	58,314.33	27-Oct-2006	9.600%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6550491 1		56,400.00	56,047.97	02-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6550585 1		67,000.00	66,661.07	18-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6550667 1		75,900.00	75,500.45	27-Oct-2006	11.450%	NY - 99.86%	Paid Off - 360	01-Oct-2005
6551028 1		50,400.00	50,175.67	26-Oct-2006	11.450%	FL - 99.99%	Paid Off - 360	01-Oct-2005
6551028 1			50,175.67		11.450%	FL - 99.99%	Paid Off - 360

Page 22 of 33

GSAMP Trust 2006-S1



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

6551197 1		56,000.00	55,668.24	04-Oct-2006	10.100%	NJ - 100.00%	Paid Off - 360	01-Oct-2005
6551197 1		56,000.00	55,668.24	04-Oct-2006	10.100%	NJ - 100.00%	Paid Off - 360	01-Oct-2005
6551885 1		66,800.00	66,360.96	27-Oct-2006	9.600%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6552136 1		77,900.00	76,824.00	13-Oct-2006	11.450%	NY - 99.87%	Paid Off - 360	01-Oct-2005
6552668 1		41,000.00	40,816.40	31-Oct-2006	11.450%	NV - 100.00%	Paid Off - 360	01-Oct-2005
6552749 1		41,400.00	41,231.42	19-Oct-2006	11.950%	WA - 100.00%	Paid Off - 360	01-Oct-2005
6553366 1		30,980.00	30,824.84	26-Oct-2006	10.900%	MO - 100.00%	Paid Off - 360	01-Oct-2005
6553467 1		36,000.00	35,856.14	02-Oct-2006	11.950%	AZ - 100.00%	Paid Off - 360	01-Oct-2005
6553678 1		54,000.00	53,704.28	04-Oct-2006	10.900%	MD - 100.00%	Paid Off - 360	01-Oct-2005
6553720 1		52,000.00	51,675.47	06-Oct-2006	9.850%	NV - 100.00%	Paid Off - 360	01-Oct-2005
6554003 1		78,800.00	77,850.64	31-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6555291 1		63,750.00	63,466.33	18-Oct-2006	11.450%	CA - 95.00%	Paid Off - 360	01-Oct-2005
6555944 1		26,000.00	25,837.67	31-Oct-2006	9.850%	IL - 90.00%	Paid Off - 360	01-Oct-2005
6556681 1		17,980.00	17,899.98	30-Oct-2006	11.450%	PA - 100.00%	Paid Off - 360	01-Oct-2005
6557140 1		60,000.00	59,733.00	26-Oct-2006	11.450%	UT - 100.00%	Paid Off - 360	01-Oct-2005
6557333 1		60,000.00	59,699.66	03-Oct-2006	10.900%	MD - 100.00%	Paid Off - 360	01-Oct-2005
6557634 1		71,000.00	70,557.03	17-Oct-2006	9.850%	IL - 100.00%	Paid Off - 360	01-Oct-2005
6557637 1		47,300.00	47,063.29	30-Oct-2006	10.900%	GA - 100.00%	Paid Off - 360	01-Oct-2005
6557691 1		46,900.00	46,679.71	17-Oct-2006	11.200%	OR - 89.97%	Paid Off - 360	01-Oct-2005
6558155 1		39,000.00	38,784.31	24-Oct-2006	10.900%	NJ - 90.00%	Paid Off - 360	01-Oct-2005
6559292 1		177,000.00	176,000.56	10-Oct-2006	10.350%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6559494 1		58,000.00	57,638.06	06-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6560840 1		168,200.00	167,150.54	19-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005
6563363 1		159,700.00	158,892.23	26-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Oct-2005


TOTAL	14,209,941.80	14,054,111.28

Page 23 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution



Charge-Off Loans Detail Report
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

6488544 1		82,000.00	81,551.45	27-Oct-2006	11.200%	CA - 100.00%	Charge Off - 360	01-Aug-2005
6488544 1		82,000.00	81,551.45	27-Oct-2006	11.200%	CA - 100.00%	Charge Off - 360	01-Aug-2005
6497103 1		80,800.00	80,167.27	27-Oct-2006	9.900%	CA - 100.00%	Charge Off - 360	01-Sep-2005
6498306 1		100,000.00	99,274.05	27-Oct-2006	9.850%	IL - 100.00%	Charge Off - 360	01-Aug-2005
6503748 1		110,500.00	109,754.47	27-Oct-2006	9.850%	CA - 100.00%	Charge Off - 360	01-Sep-2005
6504314 1		41,780.00	41,578.67	27-Oct-2006	11.450%	IL - 100.00%	Charge Off - 360	01-Sep-2005
6505064 1		35,997.00	35,743.07	27-Oct-2006	9.990%	TX - 99.99%	Charge Off - 360	01-Aug-2005
6505630 1		44,000.00	34,211.30	27-Oct-2006	10.650%	MI - 100.00%	Charge Off - 360	01-Sep-2005
6509144 1		132,000.00	130,978.01	27-Oct-2006	10.100%	CA - 100.00%	Charge Off - 360	01-Sep-2005
6513594 1		92,500.00	91,991.17	27-Oct-2006	11.100%	CA - 100.00%	Charge Off - 360	01-Sep-2005
6513697 1		63,000.00	62,679.90	27-Oct-2006	11.200%	IL - 100.00%	Charge Off - 360	01-Sep-2005
6514437 1		35,800.00	35,558.45	27-Oct-2006	9.850%	GA - 100.00%	Charge Off - 360	01-Sep-2005
6514659 1		63,000.00	62,650.57	27-Oct-2006	11.450%	IL - 100.00%	Charge Off - 360	01-Oct-2005
6516971 1		53,000.00	52,684.34	27-Oct-2006	10.450%	NJ - 100.00%	Charge Off - 360	01-Sep-2005
6517254 1		71,000.00	70,504.51	27-Oct-2006	10.100%	CA - 100.00%	Charge Off - 360	01-Sep-2005
6517508 1		14,606.00	14,531.80	27-Oct-2006	11.200%	PA - 99.99%	Charge Off - 360	01-Sep-2005
6518245 1		43,980.00	43,662.87	27-Oct-2006	9.530%	MN - 100.00%	Charge Off - 360	01-Sep-2005
6518731 1		68,000.00	67,605.31	27-Oct-2006	10.900%	CA - 100.00%	Charge Off - 360	01-Sep-2005
6519150 1		79,800.00	79,288.77	27-Oct-2006	10.100%	NJ - 100.00%	Charge Off - 360	01-Sep-2005
6520261 1		61,000.00	60,588.45	27-Oct-2006	9.850%	IL - 100.00%	Charge Off - 360	01-Sep-2005
6521647 1		57,980.00	57,721.88	27-Oct-2006	11.450%	IL - 100.00%	Charge Off - 360	01-Oct-2005
6523300 1		21,000.00	20,852.20	27-Oct-2006	9.990%	TX - 100.00%	Charge Off - 360	01-Sep-2005
6524782 1		20,200.00	20,102.70	27-Oct-2006	11.450%	IN - 100.00%	Charge Off - 360	01-Sep-2005
6524832 1		30,740.00	29,644.58	27-Oct-2006	10.250%	TN - 100.00%	Charge Off - 180	01-Sep-2005
6528060 1		39,000.00	38,750.16	27-Oct-2006	10.100%	IL - 100.00%	Charge Off - 360	01-Sep-2005
6530941 1		150,000.00	149,064.02	27-Oct-2006	9.850%	NY - 100.00%	Charge Off - 360	01-Oct-2005
6531745 1		41,000.00	40,817.52	27-Oct-2006	11.450%	IL - 100.00%	Charge Off - 360	01-Oct-2005
6531894 1		146,000.00	141,142.54	27-Oct-2006	9.900%	CA - 100.00%	Charge Off - 180	01-Oct-2005
6532520 1		35,000.00	34,792.71	27-Oct-2006	10.100%	CO - 100.00%	Charge Off - 360	01-Oct-2005
6533620 1		67,000.00	66,701.58	27-Oct-2006	11.450%	IL - 100.00%	Charge Off - 360	01-Oct-2005
6534559 1		68,000.00	67,536.69	27-Oct-2006	9.850%	CA - 100.00%	Charge Off - 360	01-Oct-2005
6535047 1		68,000.00	67,935.99	27-Oct-2006	11.450%	CA - 100.00%	Charge Off - 360	01-Oct-2005
6535574 1		17,360.00	17,251.64	27-Oct-2006	9.850%	TX - 100.00%	Charge Off - 360	01-Oct-2005
6535753 1		67,000.00	66,688.73	27-Oct-2006	11.250%	MD - 100.00%	Charge Off - 360	01-Oct-2005
6536222 1		69,800.00	69,489.31	27-Oct-2006	11.450%	CA - 100.00%	Charge Off - 360	01-Oct-2005
6536943 1		16,000.00	15,924.82	27-Oct-2006	11.200%	MI - 100.00%	Charge Off - 360	01-Oct-2005
6537584 1		102,400.00	101,887.53	27-Oct-2006	10.900%	CA - 100.00%	Charge Off - 360	01-Oct-2005
6538700 1		50,828.00	50,519.95	27-Oct-2006	9.990%	TX - 100.00%	Charge Off - 360	01-Oct-2005
6539348 1		41,799.00	41,631.93	27-Oct-2006	11.950%	NC - 100.00%	Charge Off - 360	01-Oct-2005
6540181 1		57,000.00	56,714.63	27-Oct-2006	10.900%	MA - 100.00%	Charge Off - 360	01-Oct-2005
6540452 1		136,000.00	135,319.30	27-Oct-2006	10.900%	CA - 100.00%	Charge Off - 360	01-Oct-2005
6540774 1		22,600.00	22,509.70	27-Oct-2006	11.950%	IL - 100.00%	Charge Off - 360	01-Oct-2005
6543671 1		76,355.00	75,794.06	27-Oct-2006	9.850%	CA - 90.00%	Charge Off - 360	01-Oct-2005

Page 24 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Charge-Off Loans Detail Report

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

6545159 1

32,000.00

31,849.75

27-Oct-2006

11.200%

MI - 100.00%

Charge Off - 360

01-Oct-2005

6546457 1

18,000.00

17,889.62

27-Oct-2006

11.200%

WA - 100.00%

Charge Off - 360

01-Oct-2005

6547097 1

25,500.00

25,398.09

27-Oct-2006

11.950%

PA - 100.00%

Charge Off - 360

01-Oct-2005

6548122 1

46,980.00

46,662.78

27-Oct-2006

9.469%

MN - 98.93%

Charge Off - 360

01-Oct-2005

6550531 1

51,600.00

51,315.97

27-Oct-2006

10.450%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6550558 1

165,600.00

164,471.78

27-Oct-2006

9.850%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6550894 1

79,000.00

78,602.92

27-Oct-2006

11.450%

IL - 100.00%

Charge Off - 360

01-Oct-2005

6551706 1

24,000.00

23,854.55

27-Oct-2006

9.990%

TX - 100.00%

Charge Off - 360

01-Oct-2005

6552159 1

109,900.00

109,384.00

27-Oct-2006

11.200%

NY - 100.00%

Charge Off - 360

01-Oct-2005

6552340 1

67,000.00

66,732.29

27-Oct-2006

11.950%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6552912 1

82,200.00

81,713.09

27-Oct-2006

10.100%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6554304 1

91,000.00

90,380.38

27-Oct-2006

9.850%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6556291 1

113,000.00

112,469.49

27-Oct-2006

11.200%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6560180 1

51,980.00

51,748.58

27-Oct-2006

11.450%

CA - 100.00%

Charge Off - 360

01-Oct-2005

6560378 1

130,000.00

129,313.98

27-Oct-2006

10.650%

CA - 100.00%

Charge Off - 360

01-Oct-2005

TOTAL

3,761,585.00

3,725,585.87

Page 25 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

3,987,759.41

Collateral Interest Realized Loss/(Gain) Amount

499,713.45

Net Liquidation Proceeds

(388,072.31)

Cumulative

Number of Loans Liquidated

245

Collateral Realized Loss/(Gain) Amount

18,826,059.21

Net Liquidation Proceeds

232,583.57

Page 26 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


DEFAULT SPEEDS

								Total



MDR								0.09%
3 Months Avg MDR								0.31%
12 Months Avg MDR								0.10%
Avg MDR Since Cut-off								0.10%


CDR								1.09%
3 Months Avg CDR								3.70%
12 Months Avg CDR								1.19%
Avg CDR Since Cut-off								1.19%


SDA								3.70%
3 Months Avg SDA Approximation								13.52%
12 Months Avg SDA Approximation								5.82%
Avg SDA Since Cut-off Approximation								5.82%


Loss Severity Approximation for Current Period								97.28%
3 Months Avg Loss Severity Approximation								97.83%
12 Months Avg Loss Severity Approximation								98.69%
Avg Loss Severity Approximation Since Cut-off								98.69%

Page 27 of 33

GSAMP Trust 2006-S1

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 33

GSAMP Trust 2006-S1



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)
6488544 1
6488544 1		11.200%	CA - 100.00%	360	81,551.45		87,865.90	87,865.90

6497103 1		9.900%	CA - 100.00%	360	80,167.27		85,750.48	85,750.48
6498306 1		9.850%	IL - 100.00%	360	99,274.05		106,154.51	106,154.51
6503748 1		9.850%	CA - 100.00%	360	109,754.47		117,357.80	117,357.80
6504314 1		11.450%	IL - 100.00%	360	41,578.67		44,860.52	44,860.52
6505064 1		9.990%	TX - 99.99%	360	35,743.07		38,250.11	38,250.11
6505630 1		10.650%	MI - 100.00%	360	34,211.30		37,366.94	37,366.94
6509144 1		10.100%	CA - 100.00%	360	130,978.01		140,257.60	140,257.60
6511780 1		9.850%	TX - 100.00%	360	57,581.53		61,069.67	61,069.67
6513594 1		11.100%	CA - 100.00%	360	91,991.17		99,057.73	99,057.73
6513697 1		11.200%	IL - 100.00%	360	62,679.90		67,531.49	67,531.49
6514437 1		9.850%	GA - 100.00%	360	35,558.45		38,021.80	38,021.80
6514659 1		11.450%	IL - 100.00%	360	62,650.57		67,598.78	67,598.78
6516971 1		10.450%	NJ - 100.00%	360	52,684.34		56,523.01	56,523.01
6517254 1		10.100%	CA - 100.00%	360	70,504.51		75,496.24	75,496.24
6517508 1		11.200%	PA - 99.99%	360	14,531.80		15,656.59	15,656.59
6518245 1		9.530%	MN - 100.00%	360	43,662.87		46,605.09	46,605.09
6518445 1		9.990%	TX - 100.00%	360	12,213.03		12,961.85	12,961.85
6518731 1		10.900%	CA - 100.00%	360	67,605.31		74,001.43	74,001.43
6519135 1		9.850%	IL - 100.00%	360		(51,099.50)	(51,099.50)
6519150 1		10.100%	NJ - 100.00%	360	79,288.77		84,899.61	84,899.61
6520261 1		9.850%	IL - 100.00%	360	60,588.45		64,785.76	64,785.76
6521647 1		11.450%	IL - 100.00%	360	57,721.88		62,401.43	62,401.43
6523300 1		9.990%	TX - 100.00%	360	20,852.20		22,439.77	22,439.77
6524782 1		11.450%	IN - 100.00%	360	20,102.70		21,689.41	21,689.41
6524832 1		10.250%	TN - 100.00%	180	29,644.58		32,243.22	32,243.22
6525892 1		11.450%	CA - 100.00%	360	162,111.32		173,296.26	173,296.26
6528060 1		10.100%	IL - 100.00%	360	38,750.16		41,620.28	41,620.28
6530941 1		9.850%	NY - 100.00%	360	149,064.02		159,385.98	159,385.98
6531745 1		11.450%	IL - 100.00%	360	40,817.52		44,038.19	44,038.19
6531894 1		9.900%	CA - 100.00%	180	141,142.54		153,352.03	153,352.03
6532520 1		10.100%	CO - 100.00%	360	34,792.71		38,053.73	38,053.73
6533620 1		11.450%	IL - 100.00%	360	66,701.58		71,964.67	71,964.67
6534559 1		9.850%	CA - 100.00%	360	67,536.69		72,215.66	72,215.66
6534856 1		11.450%	CA - 100.00%	360	141,908.80		81,367.16	81,367.16
6535047 1		11.450%	CA - 100.00%	360	67,935.99		73,282.61	73,282.61
6535574 1		9.850%	TX - 100.00%	360	17,251.64		18,446.25	18,446.25
6535753 1		11.250%	MD - 100.00%	360	66,688.73		71,869.19	71,869.19
6536222 1		11.450%	CA - 100.00%	360	69,489.31		74,972.34	74,972.34
6536943 1		11.200%	MI - 100.00%	360	15,924.82		17,157.04	17,157.04
6537584 1		10.900%	CA - 100.00%	360	101,887.53		109,585.18	109,585.18
6538700 1		9.990%	TX - 100.00%	360	50,519.95		54,060.29	54,060.29
6539348 1		11.950%	NC - 100.00%	360	41,631.93		46,717.28	46,717.28
6540181 1		10.900%	MA - 100.00%	360	56,714.63		60,999.49	60,999.49
6540452 1		10.900%	CA - 100.00%	360	135,319.30		146,565.36	146,565.36
6540774 1		11.950%	IL - 100.00%	360	22,509.70		24,355.05	24,355.05
6543671 1		9.850%	CA - 90.00%	360	75,794.06		81,047.65	81,047.65
6545159 1		11.200%	MI - 100.00%	360	31,849.75		34,314.16	34,314.16
6546457 1		11.200%	WA - 100.00%	360	17,889.62		19,275.64	19,275.64
6547097 1		11.950%	PA - 100.00%	360	25,398.09		27,480.24	27,480.24
6548122 1		9.469%	MN - 98.93%	360	46,662.78		49,788.85	49,788.85
6550531 1		10.450%	CA - 100.00%	360	51,315.97		55,053.40	55,053.40
6550558 1		9.850%	CA - 100.00%	360	164,471.78		175,866.41	175,866.41


Page 29 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution


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)
6550894 1
6550894 1		11.450%	IL - 100.00%	360	78,602.92		84,808.15	84,808.15

6551706 1		9.990%	TX - 100.00%	360	23,854.55		25,526.22	25,526.22
6552159 1		11.200%	NY - 100.00%	360	109,384.00		117,847.67	117,847.67
6552340 1		11.950%	CA - 100.00%	360	66,732.29		72,203.03	72,203.03
6552912 1		10.100%	CA - 100.00%	360	81,713.09		87,492.99	87,492.99
6554304 1		9.850%	CA - 100.00%	360	90,380.38		96,641.95	96,641.95
6556291 1		11.200%	CA - 100.00%	360	112,469.49		121,171.89	121,171.89
6560180 1		11.450%	CA - 100.00%	360	51,748.58		55,831.81	55,831.81
6560378 1		10.650%	CA - 100.00%	360	129,313.98		138,888.02	138,888.02
6553240 1		NJ - 100.00%	360		Revision	72,594.30	72,594.30
6560814 1		CA - 100.00%	360		Revision	128,589.20	128,589.20


TOTAL				4,099,400.55	4,487,472.86	4,487,472.86


Page 30 of 33

GSAMP Trust 2006-S1

Asset Backed Certificates

November 27, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

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

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

a) Does a Delinquency Trigger Event Exists

b) Does a Loss Trigger Event Exists (0=No,1=Yes)

Balances 60+ days includes Bankruptcy and Foreclosure

21,384,072.79

Ending Balance

392,871,713.67

Senior Enhancement Percentage

44.6252%

Cumulative Loss Percentage

3.6427%

Delinquency Percentage

5.4430%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Net Monthly Excess Cashflow

0.00

Net Monthly Excess Cashflow Alloc to Losses

0.00

Net Monthly Excess Cashflow Alloc to Unpaid Int

0.00

Basis Risk CarryForward Amount Paid

0.00

Basis Risk CarryForward Amount Unpaid

0.00

Libor Rate Determination Date

10/23/2006

Page 31 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

	A-1	5.4600%	$0.00	$0.00	$0.00	$0.00
		5.4600%	$0.00	$0.00	$0.00	$0.00
	A-2A	5.4100%	$0.00	$0.00	$0.00	$0.00
		5.4100%	$0.00	$0.00	$0.00	$0.00
	A-2B	5.5100%	$0.00	$0.00	$0.00	$0.00
		5.5100%	$0.00	$0.00	$0.00	$0.00
	M-1	5.7800%	$0.00	$0.00	$0.00	$0.00
		5.7800%	$0.00	$0.00	$0.00	$0.00
	M-2	5.9900%	$0.00	$0.00	$0.00	$0.00
		5.9900%	$0.00	$0.00	$0.00	$0.00
	M-3	6.0700%	$0.00	$0.00	$0.00	$0.00
		6.0700%	$0.00	$0.00	$0.00	$0.00
	M-4	6.0000%	$0.00	$0.00	$0.00	$0.00
		6.0000%	$0.00	$0.00	$0.00	$0.00
	M-5	6.2500%	$0.00	$0.00	$0.00	$0.00
		6.2500%	$0.00	$0.00	$0.00	$0.00
	M-6	7.0000%	$0.00	$0.00	$0.00	$0.00
		7.0000%	$0.00	$0.00	$0.00	$0.00
	B-1	7.9000%	$0.00	$0.00	$0.00	$0.00
		7.9000%	$0.00	$0.00	$0.00	$0.00
	B-2	7.9000%	$0.00	$0.00	$0.00	$0.00
		7.9000%	$0.00	$0.00	$0.00	$0.00
	X	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00
	X-1	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00
	P	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00
	R	0.0000%	$0.00	$0.00	$0.00	$0.00
		0.0000%	$0.00	$0.00	$0.00	$0.00




Page 32 of 33

GSAMP Trust 2006-S1



Asset Backed Certificates
Asset Backed Certificates
November 27, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
							Total
Current Scheduled Payments							3,707,187.56
Current Scheduled Payments 1 Month Prior							3,863,760.68
Current Scheduled Payments 2 Month Prior							4,099,565.64
Current Scheduled Payments 3 Month Prior							4,157,472.93
Current Scheduled Payments 4 Month Prior							4,262,010.42
Current Scheduled Payments 5 Month Prior							4,405,505.28
Current Scheduled Payments 6 Month Prior							4,490,027.30
Current Scheduled Payments 7 Month Prior							4,586,609.71
Current Scheduled Payments 8 Month Prior							4,650,605.77
Current Scheduled Payments 9 Month Prior							4,698,749.29
Current Scheduled Payments 10 Month Prior							0.00
Current Scheduled Payments 11 Month Prior							0.00

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





Page 33 of 33

GSAMP Trust 2006-S1 10-D/A