                                     UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  June 27, 2005
                         (Date of earliest event reported)

              GS Mortgage Securities Corp. (as Depositor under the
                  Pooling and Servicing Agreement, dated as
                               May 1, 2005, providing
                        for the issuance of GSAMP Trust 2005-AHL
                  Mortgage Pass-Through Certificates Series 2005-AHL)
                  (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-20                          13-3387389
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        10004
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 902-1000


     (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     June 27, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.

                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of GS Mortgage Securities
                                  Corp., Registrant


          Date:  Jun 30, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of June 27, 2005.



GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										9. Prepayment Detail Report					16
										10. Realized Loss Report					18
										11. Realized Loss Detail Report					21
				Servicer(s)						11. Realized Loss Detail Report					21
				Servicer(s)						12. Triggers and Adj. Cert. Report					22
				Countrywide Funding Corporation						12. Triggers and Adj. Cert. Report					22
				Countrywide Funding Corporation						13. Other Related Information					23
										13. Other Related Information					23


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					23
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			May 01, 2005			Hang Luu
				Close Date:			May 26, 2005			Administrator
				First Distribution Date:			June 27, 2005			(714) 247-6000
										hang-thai.luu@db.com
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			June 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			May 31, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							June 24, 2005
							June 24, 2005

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






Page 1 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC IV
					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)

A-1	SR	$	269,282,000.00		269,282,000.00		761,170.45		11,940,212.43		12,701,382.88		0.00		0.00		257,341,787.57
A-1	SR	$	269,282,000.00		269,282,000.00		761,170.45		11,940,212.43		12,701,382.88		0.00		0.00		257,341,787.57
A-2	SR	$	145,242,000.00		145,242,000.00		424,752.16		0.00		424,752.16		0.00		0.00		145,242,000.00
A-3	SR	$	77,440,000.00		77,440,000.00		236,105.96		0.00		236,105.96		0.00		0.00		77,440,000.00
M-1	SUB	$	46,190,000.00		46,190,000.00		144,523.38		0.00		144,523.38		0.00		0.00		46,190,000.00
M-2	SUB	$	31,620,000.00		31,620,000.00		105,118.93		0.00		105,118.93		0.00		0.00		31,620,000.00
M-3	SUB	$	9,300,000.00		9,300,000.00		31,330.67		0.00		31,330.67		0.00		0.00		9,300,000.00
M-4	SUB	$	7,749,000.00		7,749,000.00		29,549.52		0.00		29,549.52		0.00		0.00		7,749,000.00
M-5	SUB	$	5,580,000.00		5,580,000.00		21,774.40		0.00		21,774.40		0.00		0.00		5,580,000.00
M-6	SUB	$	5,270,000.00		5,270,000.00		23,141.16		0.00		23,141.16		0.00		0.00		5,270,000.00
B-1	SUB	$	4,340,000.00		4,340,000.00		23,493.87		0.00		23,493.87		0.00		0.00		4,340,000.00
B-2	SUB	$	6,200,000.00		6,200,000.00		33,562.67		0.00		33,562.67		0.00		0.00		6,200,000.00
X	NOF	$	11,780,378.39		11,780,378.39		1,338,814.50		500.40		1,339,314.90		0.00		0.00		11,779,877.99
P	NOF	$	0.00		0.00		137,853.25		0.00		137,853.25		0.00		0.00		0.00
R-1	RES	$	100.00		100.00		0.00		100.00		100.00		0.00		0.00		0.00
R-2	RES	$	100.00		100.00		0.00		100.00		100.00		0.00		0.00		0.00


Total			619,993,578.39		619,993,578.39		3,311,190.92		11,940,912.83		15,252,103.75		0.00		0.00		608,052,665.56
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
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	05/26/05		06/26/05		A-Act/360		36242DZ71		269,282,000.00		1,000.000000		2.826667		44.340923		47.167590	955.659077
A-2	05/26/05		06/26/05		A-Act/360		36242DZ89		145,242,000.00		1,000.000000		2.924444		0.000000		2.924444	1,000.000000
A-3	05/26/05		06/26/05		A-Act/360		36242DZ97		77,440,000.00		1,000.000000		3.048889		0.000000		3.048889	1,000.000000
M-1	05/26/05		06/26/05		A-Act/360		36242D2A0		46,190,000.00		1,000.000000		3.128889		0.000000		3.128889	1,000.000000
M-2	05/26/05		06/26/05		A-Act/360		36242D2B8		31,620,000.00		1,000.000000		3.324444		0.000000		3.324444	1,000.000000
M-3	05/26/05		06/26/05		A-Act/360		36242D2C6		9,300,000.00		1,000.000000		3.368889		0.000000		3.368889	1,000.000000
M-4	05/26/05		06/26/05		A-Act/360		36242D2D4		7,749,000.00		1,000.000000		3.813333		0.000000		3.813333	1,000.000000
M-5	05/26/05		06/26/05		A-Act/360		36242D2E2		5,580,000.00		1,000.000000		3.902222		0.000000		3.902222	1,000.000000
M-6	05/26/05		06/26/05		A-Act/360		36242D3A9		5,270,000.00		1,000.000000		4.391112		0.000000		4.391112	1,000.000000
B-1	05/26/05		06/26/05		A-Act/360		36242D3B7		4,340,000.00		1,000.000000		5.413334		0.000000		5.413334	1,000.000000
B-2	05/26/05		06/26/05		A-Act/360		36242D3C5		6,200,000.00		1,000.000000		5.413334		0.000000		5.413334	1,000.000000
X	05/01/05		05/30/05		A-30/360		36242D4P5		11,780,378.39		1,000.000000		113.647835		0.042477		113.690312	999.957523
P	05/01/05		05/30/05		A-30/360		36242D4Q3		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	05/01/05		05/30/05		A-30/360		36242D4M2		100.00		1,000.000000		0.000000		1,000.000000		1,000.000000	0.000000
R-2	05/01/05		05/30/05		A-30/360		36242D4N0		100.00		1,000.000000		0.000000		1,000.000000		1,000.000000	0.000000




Page 2 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

Distribution to Date - REMIC IV
																	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	269,282,000.00		761,170.45		11,541,256.72		398,955.71		11,940,212.43		12,701,382.88		0.00		0.00		257,341,787.57
A-2	145,242,000.00		424,752.16		0.00		0.00		0.00		424,752.16		0.00		0.00		145,242,000.00
A-3	77,440,000.00		236,105.96		0.00		0.00		0.00		236,105.96		0.00		0.00		77,440,000.00
M-1	46,190,000.00		144,523.38		0.00		0.00		0.00		144,523.38		0.00		0.00		46,190,000.00
M-2	31,620,000.00		105,118.93		0.00		0.00		0.00		105,118.93		0.00		0.00		31,620,000.00
M-3	9,300,000.00		31,330.67		0.00		0.00		0.00		31,330.67		0.00		0.00		9,300,000.00
M-4	7,749,000.00		29,549.52		0.00		0.00		0.00		29,549.52		0.00		0.00		7,749,000.00
M-5	5,580,000.00		21,774.40		0.00		0.00		0.00		21,774.40		0.00		0.00		5,580,000.00
M-6	5,270,000.00		23,141.16		0.00		0.00		0.00		23,141.16		0.00		0.00		5,270,000.00
B-1	4,340,000.00		23,493.87		0.00		0.00		0.00		23,493.87		0.00		0.00		4,340,000.00
B-2	6,200,000.00		33,562.67		0.00		0.00		0.00		33,562.67		0.00		0.00		6,200,000.00
X	11,780,378.39		1,338,814.50		483.68		16.72		500.40		1,339,314.90		0.00		0.00		11,779,877.99
P	0.00		137,853.25		0.00		0.00		0.00		137,853.25		0.00		0.00		0.00
R-1	100.00		0.00		96.66		3.34		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		96.66		3.34		100.00		100.00		0.00		0.00		0.00


Total	619,993,578.39		3,311,190.92		11,541,933.72		398,979.11		11,940,912.83		15,252,103.75		0.00		0.00		608,052,665.56


Interest Detail - REMIC IV
	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	3.18000%		269,282,000.00		761,170.45		0.00		0.00		0.00		761,170.45		761,170.45		0.00
A-2	3.29000%		145,242,000.00		424,752.16		0.00		0.00		0.00		424,752.16		424,752.16		0.00
A-3	3.43000%		77,440,000.00		236,105.96		0.00		0.00		0.00		236,105.96		236,105.96		0.00
M-1	3.52000%		46,190,000.00		144,523.38		0.00		0.00		0.00		144,523.38		144,523.38		0.00
M-2	3.74000%		31,620,000.00		105,118.93		0.00		0.00		0.00		105,118.93		105,118.93		0.00
M-3	3.79000%		9,300,000.00		31,330.67		0.00		0.00		0.00		31,330.67		31,330.67		0.00
M-4	4.29000%		7,749,000.00		29,549.52		0.00		0.00		0.00		29,549.52		29,549.52		0.00
M-5	4.39000%		5,580,000.00		21,774.40		0.00		0.00		0.00		21,774.40		21,774.40		0.00
M-6	4.94000%		5,270,000.00		23,141.16		0.00		0.00		0.00		23,141.16		23,141.16		0.00
B-1	5.75813%		4,340,000.00		22,213.59		0.00		0.00		0.00		22,213.59		23,493.87		0.00
B-2	5.75813%		6,200,000.00		31,733.71		0.00		0.00		0.00		31,733.71		33,562.67		0.00
X	136.37740%		11,780,378.39		0.00		-1,831,413.92		0.00		0.00		1,831,413.92		1,338,814.50		492,599.42
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		137,853.25		0.00
R-1	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			619,993,578.39		1,831,413.93		-1,831,413.92		0.00		0.00		3,662,827.85		3,311,190.92		492,599.42



Page 3 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														11,940,912.83
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														11,940,912.83
Interest Collections														3,471,113.84
Interest Withdrawals														-0.00
Interest Other Accounts														137,853.25
Interest Fees														-297,776.19
TOTAL NET INTEREST														3,311,190.90
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														15,252,103.75



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															398,979.11
Prepayments In Full															11,541,933.72
Curtailments															0.00
Liquidations															0.00
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-0.00
Delinquent Principal															-397,210.69
Advanced Principal															397,210.69
TOTAL PRINCIPAL COLLECTED															11,940,912.83


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														3,723,501.16
Liquidation Interest														0.00
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-21,780.59
Compensating Interest														21,780.59
Delinquent Interest														-3,635,922.38
Interest Advanced														3,383,535.07
TOTAL INTEREST COLLECTED														3,471,113.84


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														137,853.25
TOTAL INTEREST OTHER ACCOUNTS														137,853.25



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														5,943.34
Current Trustee Fees														2,169.98
Swap Contract Payment/Receipt to/from Swap Provider														289,662.87
TOTAL INTEREST OTHER FEES														297,776.19




Page 5 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
														Total
Beginning Excess Reserve Fund Account Balance														0.00
Basis Risk CarryForward Amount Paid														3,109.23
Basis Risk CarryForward Amount Unpaid														0.000
Net Swap Payment (Ref No.														289,662.87
Ending Excess Reserve Fund Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														11,779,877.99
Overcollateralization Target Amount														11,779,877.99
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														500.40




Page 6 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														2,867
Prior														2,867
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-46
Repurchases														-0
Liquidations														-0
Current														2,821
Principal Balance:


Original														619,993,578.39
Prior														619,993,578.39
Prefunding														0.00
Scheduled Principal														-398,979.11
Partial Prepayments														-0.00
Full Voluntary Prepayments														-11,541,933.72
Repurchases														-0.00
Liquidations														-0.00
Current														608,052,665.56





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														7.20685%
Weighted Average Coupon Prior														7.20685%
Weighted Average Coupon Current														7.20685%
Weighted Average Months to Maturity Original														353
Weighted Average Months to Maturity Prior														353
Weighted Average Months to Maturity Current														353
Weighted Avg Remaining Amortization Term Original														353
Weighted Avg Remaining Amortization Term Prior														353
Weighted Avg Remaining Amortization Term Current														353
Weighted Average Seasoning Original														5.16
Weighted Average Seasoning Prior														5.16
Weighted Average Seasoning Current														5.16









Page 8 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														5.83736%
Weighted Average Margin Prior														5.83736%
Weighted Average Margin Current														5.83736%
Weighted Average Max Rate Original														14.24385%
Weighted Average Max Rate Prior														14.24385%
Weighted Average Max Rate Current														14.24385%
Weighted Average Min Rate Original														7.24949%
Weighted Average Min Rate Prior														7.24949%
Weighted Average Min Rate Current														7.24949%
Weighted Average Cap Up Original														1.49611%
Weighted Average Cap Up Prior														1.49611%
Weighted Average Cap Up Current														1.49611%
Weighted Average Cap Down Original														1.49611%
Weighted Average Cap Down Prior														1.49611%
Weighted Average Cap Down Current														1.49611%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														5,943.34
Delinquent Servicing Fees														252,387.32
TOTAL SERVICING FEES														258,330.66


Compensating Interest														-21,780.59
Delinquent Servicing Fees														-252,387.32
COLLECTED SERVICING FEES														-15,837.24


Aggregate Advances with respect to this Distribution														3,780,745.76





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.090000%

Next LIBOR Rate														3.314380%




Page 9 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				30,277,872.27		5,163,824.27		1,557,403.67		36,999,100.21
			% Balance				4.98%		0.85%		0.26%		6.08%
			# Loans				145		26		6		177
			% # Loans				5.14%		0.92%		0.21%		6.27%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		30,277,872.27		5,163,824.27		1,557,403.67		36,999,100.21
			% Balance		0.00%		4.98%		0.85%		0.26%		6.08%
			# Loans		0		145		26		6		177
			% # Loans		0.00%		5.14%		0.92%		0.21%		6.27%









Page 10 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
REO Report
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




TOTAL



Page 11 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Foreclosure Report
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




TOTAL



Page 12 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														46
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														46
Curtailments Amount														0.00
Paid in Full Balance														11,541,933.72
Repurchased Loans Balance														0.00
Total Prepayment Amount														11,541,933.72

Cumulative


Number of Paid in Full Loans														46
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														46
Paid in Full Balance														11,541,933.72
Repurchased Loans Balance														0.00
Curtailments Amount														0.00
Total Prepayment Amount														11,541,933.72










Page 13 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														1.86%
3 Months Avg SMM														1.86%
12 Months Avg SMM														1.86%
Avg SMM Since Cut-off														1.86%


CPR														20.20%
3 Months Avg CPR														20.20%
12 Months Avg CPR														20.20%
Avg CPR Since Cut-off														20.20%


PSA														1,958.34%
3 Months Avg PSA Approximation														1,958.34%
12 Months Avg PSA Approximation														1,958.34%
Avg PSA Since Cut-off Approximation														1,958.34%










Page 14 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*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) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 15 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

407215759 1			285,600.00		283,640.73			02-Jun-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Sep-2004
			285,600.00

409133924 1			276,000.00		274,385.17			07-Jun-2005		6.990%		VA - 80.00%		Paid Off - 360		01-Nov-2004
409133924 1					274,385.17			07-Jun-2005		6.990%		VA - 80.00%		Paid Off - 360		01-Nov-2004
409249589 1			234,000.00		233,162.13			05-May-2005		7.990%		NJ - 90.00%		Paid Off - 360		01-Jan-2005
409249589 1					233,162.13			05-May-2005		7.990%		NJ - 90.00%		Paid Off - 360		01-Jan-2005
409306259 1			253,000.00		253,000.00			01-Jun-2005		6.250%		CA - 77.85%		Paid Off - 360		01-Jan-2005
409306259 1					253,000.00			01-Jun-2005		6.250%		CA - 77.85%		Paid Off - 360		01-Jan-2005
410086803 1			65,000.00		64,758.99			01-Jun-2005		8.490%		GA - 100.00%		Paid Off - 360		01-Dec-2004
410086803 1					64,758.99			01-Jun-2005		8.490%		GA - 100.00%		Paid Off - 360		01-Dec-2004
410186515 1			385,000.00		383,550.47			11-May-2005		7.490%		NY - 77.00%		Paid Off - 360		01-Jan-2005
410186515 1					383,550.47			11-May-2005		7.490%		NY - 77.00%		Paid Off - 360		01-Jan-2005
410187024 1			382,800.00		380,871.79			04-May-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Jan-2005
410187024 1					380,871.79			04-May-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Jan-2005
410200367 1			308,000.00		306,898.96			07-Jun-2005		7.750%		FL - 90.06%		Paid Off - 360		01-Jan-2005
410200367 1					306,898.96			07-Jun-2005		7.750%		FL - 90.06%		Paid Off - 360		01-Jan-2005
410213065 1			319,200.00		317,698.71			24-May-2005		6.390%		CA - 80.00%		Paid Off - 360		01-Jan-2005
410213065 1					317,698.71			24-May-2005		6.390%		CA - 80.00%		Paid Off - 360		01-Jan-2005
410270172 1			248,000.00		247,177.78			31-May-2005		8.125%		MD - 80.00%		Paid Off - 360		01-Jan-2005
410270172 1					247,177.78			31-May-2005		8.125%		MD - 80.00%		Paid Off - 360		01-Jan-2005
410293093 1			378,250.00		376,828.76			02-Jun-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Jan-2005
410293093 1					376,828.76			02-Jun-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Jan-2005
411026048 1			130,000.00		129,446.60			16-May-2005		6.875%		CA - 62.20%		Paid Off - 360		01-Jan-2005
411026048 1					129,446.60			16-May-2005		6.875%		CA - 62.20%		Paid Off - 360		01-Jan-2005
411026279 1			246,075.00		245,150.36			03-May-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Jan-2005
411026279 1					245,150.36			03-May-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Jan-2005
411026603 1			318,750.00		317,505.69			19-May-2005		7.999%		WI - 75.00%		Paid Off - 360		01-Jan-2005
411026603 1					317,505.69			19-May-2005		7.999%		WI - 75.00%		Paid Off - 360		01-Jan-2005
411026770 1			91,600.00		91,191.40			08-Jun-2005		6.625%		MI - 80.00%		Paid Off - 360		01-Jan-2005
411026770 1					91,191.40			08-Jun-2005		6.625%		MI - 80.00%		Paid Off - 360		01-Jan-2005
411040260 1			520,000.00		520,000.00			01-Jun-2005		6.990%		VA - 75.36%		Paid Off - 360		01-Jan-2005
411040260 1					520,000.00			01-Jun-2005		6.990%		VA - 75.36%		Paid Off - 360		01-Jan-2005
411041168 1			270,000.00		268,639.94			11-May-2005		5.990%		CA - 90.00%		Paid Off - 360		01-Jan-2005
411041168 1					268,639.94			11-May-2005		5.990%		CA - 90.00%		Paid Off - 360		01-Jan-2005
411051606 1			187,000.00		186,330.31			25-May-2005		7.879%		NY - 74.80%		Paid Off - 360		01-Jan-2005
411051606 1					186,330.31			25-May-2005		7.879%		NY - 74.80%		Paid Off - 360		01-Jan-2005
411094995 1			171,200.00		170,488.71			06-Jun-2005		6.990%		VA - 80.00%		Paid Off - 360		01-Jan-2005
411094995 1					170,488.71			06-Jun-2005		6.990%		VA - 80.00%		Paid Off - 360		01-Jan-2005
411107478 1			140,000.00		139,425.17			27-May-2005		7.750%		NY - 80.00%		Paid Off - 360		01-Feb-2005
411107478 1					139,425.17			27-May-2005		7.750%		NY - 80.00%		Paid Off - 360		01-Feb-2005
411108568 1			131,750.00		131,383.73			01-Jun-2005		7.875%		UT - 85.00%		Paid Off - 360		01-Feb-2005
411108568 1					131,383.73			01-Jun-2005		7.875%		UT - 85.00%		Paid Off - 360		01-Feb-2005
411119338 1			434,333.00		432,780.31			06-May-2005		7.750%		CA - 85.00%		Paid Off - 360		01-Jan-2005
411119338 1					432,780.31			06-May-2005		7.750%		CA - 85.00%		Paid Off - 360		01-Jan-2005
411119375 1			380,000.00		379,990.00			18-May-2005		6.375%		CA - 87.36%		Paid Off - 360		01-Jan-2005
411119375 1					379,990.00			18-May-2005		6.375%		CA - 87.36%		Paid Off - 360		01-Jan-2005
411152483 1			195,000.00		194,171.40			02-May-2005		6.875%		NJ - 84.78%		Paid Off - 360		01-Jan-2005
411152483 1					194,171.40			02-May-2005		6.875%		NJ - 84.78%		Paid Off - 360		01-Jan-2005
411165080 1			216,000.00		216,000.00			26-May-2005		6.500%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
411165080 1					216,000.00			26-May-2005		6.500%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
411165436 1			187,000.00		186,143.88			13-May-2005		6.490%		NJ - 76.96%		Paid Off - 360		01-Jan-2005
411165436 1					186,143.88			13-May-2005		6.490%		NJ - 76.96%		Paid Off - 360		01-Jan-2005
411175979 1			461,250.00		459,920.72			01-Jun-2005		8.300%		VA - 75.00%		Paid Off - 360		01-Feb-2005
411175979 1					459,920.72			01-Jun-2005		8.300%		VA - 75.00%		Paid Off - 360		01-Feb-2005
411176081 1			156,600.00		155,883.06			24-May-2005		6.490%		FL - 90.00%		Paid Off - 360		01-Jan-2005
411176081 1					155,883.06			24-May-2005		6.490%		FL - 90.00%		Paid Off - 360		01-Jan-2005
411176472 1			320,000.00		318,150.46			02-Jun-2005		6.750%		CA - 82.05%		Paid Off - 360		01-Jan-2005
411176472 1					318,150.46			02-Jun-2005		6.750%		CA - 82.05%		Paid Off - 360		01-Jan-2005
411233135 1			282,632.00		281,695.34			03-Jun-2005		6.990%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
411233135 1					281,695.34			03-Jun-2005		6.990%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
411234425 1			199,500.00		199,058.26			31-May-2005		8.990%		CA - 70.00%		Paid Off - 360		01-Feb-2005
411234425 1					199,058.26			31-May-2005		8.990%		CA - 70.00%		Paid Off - 360		01-Feb-2005
411308968 1			106,031.20		105,713.46			13-May-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Feb-2005
411308968 1					105,713.46			13-May-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Feb-2005
412034236 1			182,700.00		182,269.83			27-May-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Mar-2005
412034236 1					182,269.83			27-May-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Mar-2005
412066548 1			192,000.00		191,322.93			02-Jun-2005		7.875%		CA - 80.00%		Paid Off - 360		01-Feb-2005
412066548 1					191,322.93			02-Jun-2005		7.875%		CA - 80.00%		Paid Off - 360		01-Feb-2005
412090515 1			245,600.00		244,997.25			02-May-2005		8.490%		MD - 80.00%		Paid Off - 360		01-Feb-2005
412090515 1					244,997.25			02-May-2005		8.490%		MD - 80.00%		Paid Off - 360		01-Feb-2005
412091611 1			345,000.00		343,711.58			26-May-2005		6.375%		CA - 84.87%		Paid Off - 360		01-Feb-2005
412091611 1					343,711.58			26-May-2005		6.375%		CA - 84.87%		Paid Off - 360		01-Feb-2005
412102218 1			136,000.00		136,000.00			31-May-2005		6.599%		OH - 80.00%		Paid Off - 360		01-Feb-2005
412102218 1					136,000.00					6.599%		OH - 80.00%		Paid Off - 360



Page 16 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

412102865 1			277,950.00		277,491.11			18-May-2005		9.000%		NJ - 85.00%		Paid Off - 360		01-Mar-2005
			277,950.00

412160166 1			238,000.00		237,160.55			27-May-2005		6.700%		CA - 78.81%		Paid Off - 360		01-Feb-2005
412160166 1					237,160.55			27-May-2005		6.700%		CA - 78.81%		Paid Off - 360		01-Feb-2005
412168884 1			367,200.00		366,153.24			17-May-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
412168884 1					366,153.24			17-May-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
412171600 1			232,500.00		231,975.50			26-May-2005		8.900%		NV - 75.00%		Paid Off - 360		01-Feb-2005
412171600 1					231,975.50			26-May-2005		8.900%		NV - 75.00%		Paid Off - 360		01-Feb-2005
412226222 1			90,000.00		89,798.34			27-May-2005		7.500%		GA - 71.43%		Paid Off - 360		01-Mar-2005
412226222 1					89,798.34			27-May-2005		7.500%		GA - 71.43%		Paid Off - 360		01-Mar-2005
412236785 1			116,000.00		115,730.08			05-May-2005		8.750%		NM - 80.00%		Paid Off - 360		01-Feb-2005
412236785 1					115,730.08			05-May-2005		8.750%		NM - 80.00%		Paid Off - 360		01-Feb-2005
412288997 1			407,622.00		406,571.50			02-May-2005		8.250%		FL - 85.00%		Paid Off - 360		01-Feb-2005
412288997 1					406,571.50			02-May-2005		8.250%		FL - 85.00%		Paid Off - 360		01-Feb-2005
501111408 1			240,000.00		239,434.91			18-May-2005		7.250%		NY - 80.00%		Paid Off - 360		01-Mar-2005
501111408 1					239,434.91			18-May-2005		7.250%		NY - 80.00%		Paid Off - 360		01-Mar-2005
501135571 1			228,750.00		228,274.61			31-May-2005		7.875%		NJ - 75.00%		Paid Off - 360		01-Mar-2005
501135571 1					228,274.61			31-May-2005		7.875%		NJ - 75.00%		Paid Off - 360		01-Mar-2005


TOTAL			11,578,893.20		11,541,933.72
TOTAL


Page 17 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



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

Cumulative
Cumulative



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










Page 18 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution


DEFAULT SPEEDS



															Total



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


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


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


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












Page 19 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



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

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

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

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

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




Page 20 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 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)




TOTAL



Page 21 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Trigger Event in effect (0=No , 1=Yes)								0
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Rolling 3M Avg (Inc BK, FC and REO)								6,721,227.94
						60+ Day Delinquency Balance (Inc BK, FC and REO)								6,721,227.94
						Ending Balance								608,052,665.56
						Senior Enhancement Percentage								21.0556%
						Delinquency Percentage								1.1054%
						Cumulative Loss Percentage								0.0000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cash Flow														1,342,424.13




Page 22 of 23
GSAMP Trust 2005-AHL

Asset Backed Certificates
Asset Backed Certificates
2005-AHL

June 27, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total









Page 23 of 23

Filing Compare · GSAMP Trust 2005-AHL