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): ~~July~~August 25, 2005 (Date of earliest event reported) GS Mortgage Securities Corporation (as Depositor under the Pooling and Servicing Agreement, dated as January 1, 2005, providing for the issuance of GSAMP Trust 2005-HE1 Mortgage Pass-Through Certificates Series 2005-HE1) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-120274-04 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 ~~July~~August 25, 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 Corporation, Registrant Date: ~~Jul~~Aug 2526, 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 ~~July~~August 25, 2005.

GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs & Co.
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					13
										7. Foreclosure Report					14
										8. Prepayment Report					1617
										9. Prepayment Detail Report					1920
										10. Realized Loss Report					25
										11. Realized Loss Detail Report					28
				Servicer(s)
										12. Triggers and Adj. Cert. Report					29
				Chase Manhattan Mortgage
										13. Other Related Information					30
				Countrywide Funding Corporation
				Ocwen Federal
				Underwriter(s)
				Goldman Sachs & Co.
										Total Number of Pages					30
				Dates						Contacts
				Cut-Off Date:			January 01, 2005			Hang Luu
				Close Date:			January 27, 2005			Administrator
				First Distribution Date:			February 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~July~~August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~June~~July 3029, 2005
										Main Phone Number:			(714) 247-6000
							July 22, 2005
							August 24, 2005
										https://www.tss.db.com/invr
Page 1 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	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-1A	FLT	$	248,741,000.00		~~212~~201,~~879~~805,~~640~~694.2268		~~590~~644,~~078~~626.2040		11,~~073~~646,~~945~~657.5444		1112,~~664~~291,~~023~~283.7484		0.00		0.00		~~201~~190,~~805~~159,~~694~~037.6824
A-1B	FLT	$	62,185,000.00		5350,~~219~~451,~~696~~220.0983		~~151~~165,~~657~~499.6678		2,~~768~~911,~~475~~652.2665		23,~~920~~077,~~132~~152.9243		0.00		0.00		5047,~~451~~539,~~220~~568.8318
A-2A	FLT	$	91,591,000.00		6555,~~925~~981,~~671~~170.7417		~~177~~173,~~099~~518.0028		97,~~944~~967,~~501~~583.5759		108,~~121~~141,~~600~~101.5787		0.00		0.00		5548,~~981~~013,~~170~~586.1758
A-2B	FLT	$	49,331,000.00		49,331,000.00		~~137~~158,~~123~~002.5638		0.00		~~137~~158,~~123~~002.5638		0.00		0.00		49,331,000.00
A-2C	FLT	$	25,890,000.00		25,890,000.00		7485,~~381~~598.5208		0.00		7485,~~381~~598.5208		0.00		0.00		25,890,000.00
A-2D	FLT	$	147,210,000.00		~~124~~115,~~560~~784,~~592~~664.4560		~~347~~371,~~205~~843.1588		87,~~775~~031,~~927~~316.8557		97,~~123~~403,~~133~~160.0045		0.00		0.00		~~115~~108,~~784~~753,~~664~~348.6003
M-1	MEZ	$	54,086,000.00		54,086,000.00		~~160~~184,~~435~~408.4245		0.00		~~160~~184,~~435~~408.4245		0.00		0.00		54,086,000.00
M-2	MEZ	$	44,216,000.00		44,216,000.00		~~144~~165,~~224~~222.3879		0.00		~~144~~165,~~224~~222.3879		0.00		0.00		44,216,000.00
M-3	MEZ	$	11,844,000.00		11,844,000.00		4045,~~198~~991.7430		0.00		4045,~~198~~991.7430		0.00		0.00		11,844,000.00
B-1	SUB	$	12,238,000.00		12,238,000.00		4653,~~770~~316.3551		0.00		4653,~~770~~316.3551		0.00		0.00		12,238,000.00
B-2	SUB	$	9,475,000.00		9,475,000.00		3642,~~947~~094.7492		0.00		3642,~~947~~094.7492		0.00		0.00		9,475,000.00
B-3	SUB	$	7,896,000.00		7,896,000.00		3641,~~930~~878.8626		0.00		3641,~~930~~878.8626		0.00		0.00		7,896,000.00
B-4	SUB	$	9,475,000.00		9,475,000.00		47,368.0163		0.00		47,368.0163		0.00		0.00		9,475,000.00
X	EXE	$	15,396,748.31		15,396,707.59		1,~~871~~434,~~621~~026.1153		0.00		1,~~871~~434,~~621~~026.1153		0.00		0.00		15,396,707.59
P	SUB	$	0.00		0.00		~~676~~622,~~178~~730.0662		0.00		~~676~~622,~~178~~730.0662		0.00		0.00		0.00
UT-R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			789,574,748.31		~~696~~663,~~433~~870,~~308~~457.0987		4,~~538~~236,~~219~~126.7681		3229,~~562~~557,~~850~~210.2225		3733,~~101~~793,~~069~~337.9806		0.00		0.00		~~663~~634,~~870~~313,~~457~~247.8762
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	0607/2725/05		0708/24/05		A-Act/360		36242DRT2		248,741,000.00		~~855~~811.~~828513~~308528		2.~~372259~~591557		4446.~~519985~~822428		4649.~~892244~~413984	~~811~~764.~~308528~~486101
A-1B	0607/2725/05		0708/24/05		A-Act/360		36242DRU9		62,185,000.00		~~855~~811.~~828513~~308528		2.~~438814~~661410		4446.~~519985~~822427		4649.~~958799~~483837	~~811~~764.~~308528~~486101
A-2A	0607/2725/05		0708/24/05		A-Act/360		36242DRV7		91,591,000.00		~~719~~611.~~783295~~208199		1.~~933585~~894491		~~108~~86.~~575095~~990901		~~110~~88.~~508681~~885391	~~611~~524.~~208199~~217298
A-2B	0607/2725/05		0708/24/05		A-Act/360		36242DSH7		49,331,000.00		1,000.000000		23.~~779663~~202902		0.000000		23.~~779663~~202902	1,000.000000
A-2C	0607/2725/05		0708/24/05		A-Act/360		36242DSJ3		25,890,000.00		1,000.000000		23.~~872983~~306222		0.000000		23.~~872983~~306222	1,000.000000
A-2D	0607/2725/05		0708/24/05		A-Act/360		36242DSK0		147,210,000.00		~~846~~786.~~142194~~527169		2.~~358570~~525942		5947.~~615025~~763851		6150.~~973596~~289793	~~786~~738.~~527169~~763318
M-1	0607/2725/05		0708/24/05		A-Act/360		36242DRW5		54,086,000.00		1,000.000000		23.~~966302~~409541		0.000000		23.~~966302~~409541	1,000.000000
M-2	0607/2725/05		0708/24/05		A-Act/360		36242DRX3		44,216,000.00		1,000.000000		3.~~261814~~736720		0.000000		3.~~261814~~736720	1,000.000000
M-3	0607/2725/05		0708/24/05		A-Act/360		36242DRY1		11,844,000.00		1,000.000000		3.~~394017~~883088		0.000000		3.~~394017~~883088	1,000.000000
B-1	0607/2725/05		0708/24/05		A-Act/360		36242DRZ8		12,238,000.00		1,000.000000		34.~~821731~~356636		0.000000		34.~~821731~~356636	1,000.000000
B-2	0607/2725/05		0708/24/05		A-Act/360		36242DSA2		9,475,000.00		1,000.000000		34.~~899498~~442736		0.000000		34.~~899498~~442736	1,000.000000
B-3	0607/2725/05		0708/24/05		A-Act/360		36242DSB0		7,896,000.00		1,000.000000		45.~~677161~~303731		0.000000		45.~~677161~~303731	1,000.000000
B-4	0607/25/05		0708/24/05		A-30/360		36242DSC8		9,475,000.00		1,000.000000		4.~~999262~~999328		0.000000		4.~~999262~~999328	1,000.000000
X	0607/25/05		0708/24/05		A-30/360		36242DSD6		15,396,748.31		999.997355		~~121~~93.~~559505~~138272		0.000000		~~121~~93.~~559505~~138272	999.997355
P	0607/25/05		0708/24/05		A-30/360		36242DSE4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
UT-R	0607/25/05		0708/24/05		A-30/360		36242DSF1		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Distribution to Date - REMIC II
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1A	248,741,000.00		34,~~628~~272,~~158~~784.1353		4557,~~791~~265,~~970~~059.2601		1,~~143~~316,~~335~~903.0675		4658,~~935~~581,~~305~~962.3276		5062,~~563~~854,~~463~~747.4529		0.00		0.00		~~201~~190,~~805~~159,~~694~~037.6824
A-1B	62,185,000.00		~~935~~1,~~812~~101,312.8664		1114,~~447~~316,~~946~~207.5520		~~285~~329,~~832~~224.61		1114,~~733~~645,~~779~~431.1782		1215,~~669~~746,~~592~~744.0346		0.00		0.00		5047,~~451~~539,~~220~~568.8318
A-2A	91,591,000.00		1,~~206~~380,~~632~~150.5179		3442,~~857~~713,~~105~~281.0520		~~752~~864,~~724~~132.7822		3543,~~609~~577,~~829~~413.8342		3644,~~816~~957,~~462~~564.3421		0.00		0.00		5548,~~981~~013,~~170~~586.1758
A-2B	49,331,000.00		~~778~~936,~~820~~823.8220		0.00		0.00		0.00		~~778~~936,~~820~~823.8220		0.00		0.00		49,331,000.00
A-2C	25,890,000.00		~~424~~509,~~188~~786.6270		0.00		0.00		0.00		~~424~~509,~~188~~786.6270		0.00		0.00		25,890,000.00
A-2D	147,210,000.00		2,~~161~~533,~~873~~717.7462		3037,~~761~~694,~~062~~063.9553		~~664~~762,~~272~~588.4544		3138,~~425~~456,~~335~~651.4097		3340,~~587~~990,~~209~~369.1459		0.00		0.00		~~115~~108,~~784~~753,~~664~~348.6003
M-1	54,086,000.00		~~918~~1,~~427~~102,836.6409		0.00		0.00		0.00		~~918~~1,~~427~~102,836.6409		0.00		0.00		54,086,000.00
M-2	44,216,000.00		~~834~~999,~~362~~584.1695		0.00		0.00		0.00		~~834~~999,~~362~~584.1695		0.00		0.00		44,216,000.00
M-3	11,844,000.00		~~233~~279,~~508~~499.4878		0.00		0.00		0.00		~~233~~279,~~508~~499.4878		0.00		0.00		11,844,000.00
B-1	12,238,000.00		~~274~~328,~~740~~057.6819		0.00		0.00		0.00		~~274~~328,~~740~~057.6819		0.00		0.00		12,238,000.00
B-2	9,475,000.00		~~217~~259,~~422~~517.6153		0.00		0.00		0.00		~~217~~259,~~422~~517.6153		0.00		0.00		9,475,000.00
B-3	7,896,000.00		~~220~~262,~~446~~324.2854		0.00		0.00		0.00		~~220~~262,~~446~~324.2854		0.00		0.00		7,896,000.00
B-4	9,475,000.00		~~284~~331,~~223~~592.4104		0.00		0.00		0.00		~~284~~331,~~223~~592.4104		0.00		0.00		9,475,000.00
X	15,396,748.31		1314,~~354~~788,~~484~~510.4194		0.00		0.00		40.72		1314,~~354~~788,~~525~~551.1366		0.00		0.00		15,396,707.59
P	0.00		23,~~630~~253,~~546~~277.9456		0.00		0.00		0.00		23,~~630~~253,~~546~~277.9456		0.00		0.00		0.00
UT-R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	789,574,748.31		2832,~~103~~339,~~649~~776.2910		~~122~~151,~~858~~988,~~084~~610.8194		23,~~846~~272,~~164~~849.9002		~~125~~155,~~704~~261,~~290~~500.4469		~~153~~187,~~807~~601,~~939~~276.7379		0.00		0.00		~~663~~634,~~870~~313,~~457~~247.8762
Interest Detail - REMIC II
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid
Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	3.~~56438~~71000%		~~212~~201,~~879~~805,~~640~~694.2268		~~590~~644,~~165~~713.2814		8786.0873		0.00		0.00		~~590~~644,~~078~~626.2041		~~590~~644,~~078~~626.2040		0.00
A-1B	3.~~66438~~81000%		5350,~~219~~451,~~696~~220.0983		~~151~~165,~~680~~522.0405		22.3827		0.00		0.00		~~151~~165,~~657~~499.6678		~~151~~165,~~657~~499.6678		0.00
A-2A	3.~~45438~~60000%		6555,~~925~~981,~~671~~170.7417		~~177~~173,~~125~~541.1463		2623.1435		0.00		0.00		~~177~~173,~~099~~518.0028		~~177~~173,~~099~~518.0028		0.00
A-2B	3.~~57438~~72000%		49,331,000.00		~~137~~158,~~143~~023.8064		2021.2426		0.00		0.00		~~137~~158,~~123~~002.5638		~~137~~158,~~123~~002.5638		0.00
A-2C	3.~~69438~~84000%		25,890,000.00		7485,~~392~~609.5060		1011.9852		0.00		0.00		7485,~~381~~598.5208		7485,~~381~~598.5208		0.00
A-2D	3.~~58438~~73000%		~~124~~115,~~560~~784,~~592~~664.4560		~~347~~371,~~256~~893.3991		5150.2403		0.00		0.00		~~347~~371,~~205~~843.1588		~~347~~371,~~205~~843.1588		0.00
M-1	3.~~81438~~96000%		54,086,000.00		~~160~~184,~~459~~433.1026		2324.6881		0.00		0.00		~~160~~184,~~435~~408.4245		~~160~~184,~~435~~408.4245		0.00
M-2	4.~~19438~~34000%		44,216,000.00		~~144~~165,245.6602		2122.2823		0.00		0.00		~~144~~165,~~224~~222.3879		~~144~~165,~~224~~222.3879		0.00
M-3	4.~~36438~~51000%		11,844,000.00		4045,~~204~~997.6749		56.9319		0.00		0.00		4045,~~198~~991.7430		4045,~~198~~991.7430		0.00
B-1	45.~~91438~~06000%		12,238,000.00		4653,~~777~~323.2569		67.9017		0.00		0.00		4653,~~770~~316.3552		4653,~~770~~316.3551		0.00
B-2	5.~~01438~~16000%		9,475,000.00		3642,~~953~~100.1958		5.4566		0.00		0.00		3642,~~947~~094.7492		3642,~~947~~094.7492		0.00
B-3	6.~~01438~~16000%		7,896,000.00		3641,~~936~~883.3189		5.4563		0.00		0.00		3641,~~930~~878.8626		3641,~~930~~878.8626		0.00
B-4	6.00000%		9,475,000.00		47,375.00		6.9937		0.00		0.00		47,368.0163		47,368.0163		0.00
X	~~145~~111.~~87179~~76622%		15,396,707.59		0.00		0.00		0.00		0.00		0.00		1,~~871~~434,~~621~~026.1153		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		~~676~~622,~~178~~730.0662		0.00
UT-R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			~~696~~663,~~433~~870,~~308~~457.0987		12,~~990~~179,~~714~~662.3390		293.7422		0.00		0.00		12,~~990~~179,~~420~~369.5968		4,~~538~~236,~~219~~126.7681		0.00
Page 3 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										1814,~~621~~882,~~184~~653.6289		1314,~~769~~445,~~036~~478.3653		3229,~~390~~328,~~220~~132.9842
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										1814,~~621~~882,~~184~~653.6289		1314,~~769~~445,~~036~~478.3653		3229,~~390~~328,~~220~~132.9842
Interest Collections										21,~~048~~936,~~765~~054.4785		21,~~040~~958,~~565~~233.6926		43,~~089~~894,~~331~~288.1611
Interest Withdrawals										-06,956.0014		-~~7,900~~840.8057		-7,~~900~~796.8071
Interest Fees										-2321,~~792~~040.6393		-22,~~966~~976.7944		-4644,~~759~~017.4238
Interest Other Accounts														~~676~~622,~~178~~730.0662
TOTAL NET INTEREST										21,~~024~~908,~~972~~057.8478		21,~~009~~934,~~698~~416.1025		4,~~710~~465,~~849~~204.0064
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														3733,~~101~~793,~~069~~337.9806
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~216~~209,~~934~~723.4443		~~224~~216,~~821~~960.7469		~~441~~426,~~756~~684.1812
Curtailments											1043,~~951~~478.0484		~~259~~185,~~028~~762.9809		~~269~~229,~~980~~240.0293
Prepayments In Full											1714,~~508~~512,~~306~~738.4572		13,~~267~~627,~~922~~626.3699		3028,~~776~~140,~~228~~365.8171
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											1216,~~028,237~~649.2861		46544,~~647~~269.9388		1760,~~074,885~~919.2149
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-~~193~~188,~~508~~567.2092		-~~200~~191,~~923~~885.8621		-~~394~~380,~~432~~453.0613
Realized Losses											-~~143~~99,~~244~~936.5971		-29129,~~384~~141.6512		-~~172~~229,~~629~~077.2483
Advanced Principal											~~193~~188,~~508~~567.2092		~~200~~191,~~923~~885.8621		~~394~~380,~~432~~453.0613
TOTAL PRINCIPAL COLLECTED											1814,~~621~~882,~~184~~653.6289		1314,~~769~~445,~~036~~478.3653		3229,~~390~~328,~~220~~132.9842
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 4 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,~~164~~052,~~820~~245.4558		2,~~164~~072,~~119~~461.6559		4,~~328~~124,~~940~~707.1017
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										71,~~108~~811.0668		~~480~~3,977.0317		75,~~588~~788.0985
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-5134,~~382~~807.9884		-4035,~~137~~426.8820		-9170,~~520~~234.8604
Delinquent Interest										-1,~~842~~761,~~857~~732.3694		-1,~~856~~767,~~002~~613.7344		-3,~~698~~529,~~860~~346.0938
Compensating Interest										5134,~~382~~807.9884		4035,~~137~~426.8820		9170,~~520~~234.8704
Civil Relief Act Shortfalls										-0.00		-293.7423		-293.7423
Interest Advanced										1,~~719~~643,~~694~~730.3154		1,~~732~~649,~~262~~701.4817		3,~~451~~293,~~956~~431.7971
TOTAL INTEREST COLLECTED										21,~~048~~936,~~765~~054.4785		21,~~040~~958,~~565~~233.6926		43,~~089~~894,~~331~~288.1611
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
Non-Recoverable Advances										0.00		0.00		0.00
Reimbursements to Master Servicer										0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS										06,956.0014		~~7,900~~840.8057		7,~~900~~796.8071
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														~~676~~622,~~178~~730.0662
Interest Cap Payment														0.00
TOTAL INTEREST OTHER ACCOUNTS														~~676~~622,~~178~~730.0662
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										2219,~~050~~392.0719		21,~~227~~305.1883		4340,~~277~~698.2502
Trustee Fees										1,~~742~~648.5674		1,~~739~~670.6162		3,~~482~~319.1736
TOTAL INTEREST FEES										2321,~~792~~040.6393		22,~~966~~976.7944		4644,~~759~~017.4238
Page 5 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
										Group 2		Group 1		Total
Beginning Excess Reserve Fund Account Balance														0.00
Basis Risk CarryOver Deposit														0.00
Interest Cap Payment Deposit														0.00
Basis Risk CarryOver Amount Paid														0.00
Interest Cap Pmt Amount Released to Class X														0.00
Ending Excess Reserve Fund Account Balance														0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount														15,396,707.59
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														~~172~~229,~~629~~077.2483
Overcollateralization Target Amount														15,396,707.59
Page 6 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										2,324		2,699		5,023
Prior										21,~~075~~978		2,~~427~~329		4,~~502~~307
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-9367		-9690		-~~189~~157
Repurchases										-0		-0		-0
Liquidations										-411		-26		-617
Current										1,~~978~~900		2,~~329~~233		4,~~307~~133
Principal Balance:
Original										396,743,119.54		392,831,628.77		789,574,748.31
Prior										~~348~~329,~~511~~747,~~468~~039.9372		~~347~~334,~~921~~123,~~839~~418.1615		~~696~~663,~~433~~870,~~308~~457.0987
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~216~~209,~~934~~723.4443		-~~224~~216,~~821~~960.7469		-~~441~~426,~~756~~684.1812
Partial Prepayments										-1043,~~951~~478.0484		-~~259~~185,~~028~~762.9809		-~~269~~229,~~980~~240.0293
Full Voluntary Prepayments										-1714,~~508~~512,~~306~~738.4572		-13,~~267~~627,~~922~~626.3699		-3028,~~776~~140,~~228~~365.8171
Repurchases										-0.00		-0.00		-0.00
Liquidations										-1216,~~028,237~~649.2861		-46544,~~647~~269.9388		-1760,~~074,885~~919.2149
Current										~~329~~314,~~747~~764,~~039~~449.7212		~~334~~319,~~123~~548,~~418~~798.1550		~~663~~634,~~870~~313,~~457~~247.8762
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.51093%		7.54068%		7.52573%
Weighted Average Coupon Prior										7.~~48137~~47842%		7.~~50463~~49191%		7.~~49293~~48516%
Weighted Average Coupon Current										7.~~47842~~47503%		7.~~49191~~48303%		7.~~48516~~47906%
Weighted Average Months to Maturity Original										350		350		350
Weighted Average Months to Maturity Prior										~~345~~344		~~346~~345		~~345~~344
Weighted Average Months to Maturity Current										~~344~~343		~~345~~344		~~344~~343
Weighted Avg Remaining Amortization Term Original										350		350		350
Weighted Avg Remaining Amortization Term Prior										~~345~~344		~~346~~345		~~345~~344
Weighted Avg Remaining Amortization Term Current										~~344~~343		~~345~~344		~~344~~343
Weighted Average Seasoning Original										5.10		4.98		5.04
Weighted Average Seasoning Prior										910.0807		89.9695		910.0201
Weighted Average Seasoning Current										1011.0706		910.9596		1011.01
Page 8 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										6.95844%		6.94757%		6.95298%
Weighted Average Margin Prior										6.~~94716~~94587%		6.~~93933~~93170%		6.~~94323~~93871%
Weighted Average Margin Current										6.~~94587~~93806%		6.~~93170~~92867%		6.~~93871~~93327%
Weighted Average Max Rate Original										14.29522%		14.30112%		14.29818%
Weighted Average Max Rate Prior										14.~~26006~~25423%		14.~~26663~~25058%		14.~~26336~~25238%
Weighted Average Max Rate Current										14.~~25423~~24887%		14.~~25058~~24052%		14.~~25238~~24460%
Weighted Average Min Rate Original										7.33875%		7.35674%		7.34778%
Weighted Average Min Rate Prior										7.~~30628~~29659%		7.~~32146~~30453%		7.~~31391~~30061%
Weighted Average Min Rate Current										7.~~29659~~29152%		7.~~30453~~29591%		7.~~30061~~29376%
Weighted Average Cap Up Original										1.25838%		1.24206%		1.25019%
Weighted Average Cap Up Prior										1.~~25935~~26182%		1.~~24117~~24175%		1.~~25021~~25168%
Weighted Average Cap Up Current										1.~~26182~~26394%		1.~~24175~~23939%		1.~~25168~~25141%
Weighted Average Cap Down Original										1.25838%		1.24206%		1.25019%
Weighted Average Cap Down Prior										1.~~25935~~26182%		1.~~24117~~24175%		1.~~25021~~25168%
Weighted Average Cap Down Current										1.~~26182~~26394%		1.~~24175~~23939%		1.~~25168~~25141%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										2219,~~050~~392.0719		21,~~227~~305.1883		4340,~~277~~698.2502
Delinquent Servicing Fees										~~123~~118,~~163~~002.0541		~~123~~117,~~740~~912.2527		~~246~~235,~~903~~914.3068
TOTAL SERVICING FEES										~~145~~137,~~213~~394.1261		~~144~~139,~~967~~218.4310		~~290~~276,~~180~~612.5571
Total Servicing Fees										~~145~~137,~~213~~394.1261		~~144~~139,~~967~~218.4310		~~290~~276,~~180~~612.5571
Compensating Interest										-5134,~~382~~807.9884		-4035,~~137~~426.8820		-9170,~~520~~234.8704
Delinquent Servicing Fees										-~~123~~118,~~163~~002.0541		-~~123~~117,~~740~~912.2527		-~~246~~235,~~903~~914.3068
COLLECTED SERVICING FEES										2219,~~050~~392.0719		21,~~227~~305.1883		-4829,~~243~~536.6101
Total Advanced Interest										1,~~719~~643,~~694~~730.3154		1,~~732~~649,~~262~~701.4817		3,~~451~~293,~~956~~431.7971
Total Advanced Principal										~~193~~188,~~508~~567.2092		~~200~~191,~~923~~885.8621		~~394~~380,~~432~~453.0613
Aggregate Advances with respect to this Distribution										1,~~913~~832,~~202~~298.5145		1,~~933~~841,~~186~~586.3438		3,~~846~~673,~~388~~884.8583
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										5134,~~382~~807.9884		4035,~~137~~426.8820		9170,~~520~~234.8604
Compensating Interest										-5134,~~382~~807.9884		-4035,~~137~~426.8820		-9170,~~520~~234.8704
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Ending Pool Stated Principal Balance										~~329~~314,~~747~~764,~~039~~449.7212		~~334~~319,~~123~~548,~~418~~798.1550		~~663~~634,~~870~~313,~~457~~247.8762
Weighted Average Net Mortgage Rate										6.~~972417~~943715%		6.~~931550~~947431%		6.~~952001~~945585%
Page 9 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1618,~~899~~227,~~542~~674.7796		4,~~154~~683,~~232~~103.2215		34,~~587~~074,~~832~~453.7231		2426,~~641~~985,~~607~~231.7142
			% Balance				2.5587%		0.6374%		0.5464%		34.7125%
			# Loans				~~119~~117		2944		5347		~~201~~208
			% # Loans				2.7683%		01.6706%		1.2314%		45.6703%
	FORECLOSURE		Balance		089,250.0085		149,~~295~~180.7357		42,~~495~~252,~~392~~805.4762		1318,~~810~~016,~~730~~322.7429		1820,~~455~~507,~~418~~559.9433
			% Balance		0.0001%		0.02%		0.6836%		2.0884%		23.7823%
			# Loans		01		1		2312		7489		98103
			% # Loans		0.0002%		0.02%		0.5329%		12.7215%		2.2849%
	BANKRUPTCY		Balance		1920,~~078,519~~168.2803		~~122~~31,~~923~~867.1644		~~412~~122,~~293~~828.4234		1,~~552~~355,~~218~~907.7566		32,~~165~~430,~~954~~771.6147
			% Balance		0.1615%		0.0201%		0.0602%		0.2321%		0.4838%
			# Loans		109		1		31		1113		2524
			% # Loans		0.2322%		0.02%		0.0702%		0.2631%		0.58%
	REO		Balance		0.00		0.00		0.00		~~340~~1,~~593~~130,440.7811		~~340~~1,~~593~~130,440.7811
			% Balance		0.00%		0.00%		0.00%		0.0518%		0.0518%
			# Loans		0		0		0		27		27
			% # Loans		0.00%		0.00%		0.00%		0.0517%		0.0517%
	TOTAL		Balance		1,~~078~~009,~~519~~418.2888		1718,~~171~~408,~~761~~722.6697		97,~~061~~058,~~918~~737.11		1924,~~291~~577,~~375~~123.9937		4651,~~603~~054,~~575~~002.0433
			% Balance		0.16%		2.5990%		1.3711%		23.9187%		78.0205%
			# Loans		10		~~121~~119		5557		~~140~~156		~~326~~342
			% # Loans		0.2324%		2.8188%		1.2838%		3.2577%		78.5727%
Page 10 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				9,~~023~~423,~~440~~465.5360		12,~~914~~720,~~778~~913.5251		12,~~268~~415,~~733~~671.2025		1214,~~206~~560,~~952~~050.2536
			% Balance				2.7095%		0.5785%		0.3876%		34.6556%
			# Loans				7465		1427		1824		~~106~~116
			% # Loans				32.1891%		01.6021%		01.7707%		45.5519%
	FORECLOSURE		Balance		089,250.0085		0.00		21,~~390~~451,~~898~~238.9172		6,~~777~~929,~~212~~530.8478		98,~~168~~470,~~111~~020.7535
			% Balance		0.0003%		0.00%		0.7245%		2.0317%		2.7465%
			# Loans		01		0		138		40		5349
			% # Loans		0.0004%		0.00%		0.5636%		1.7279%		2.2819%
	BANKRUPTCY		Balance		~~612~~453,~~003~~833.6956		~~122~~31,~~923~~867.1644		~~201~~122,~~793~~828.0134		1,~~035~~067,~~133~~146.3706		1,~~971~~675,~~853~~675.2340
			% Balance		0.1814%		0.0401%		0.0604%		0.3133%		0.5952%
			# Loans		65		1		1		7		1514
			% # Loans		0.2622%		0.04%		0.04%		0.3031%		0.6463%
	REO		Balance		0.00		0.00		0.00		~~340~~888,~~593~~641.7874		~~340~~888,~~593~~641.7874
			% Balance		0.00%		0.00%		0.00%		0.1028%		0.1028%
			# Loans		0		0		0		25		25
			% # Loans		0.00%		0.00%		0.00%		0.0922%		0.0922%
	TOTAL		Balance		~~612~~543,~~003~~084.6941		9,~~146~~455,~~363~~333.6904		4,~~507~~294,~~470~~980.4457		911,~~421~~300,~~673~~989.1983		2325,~~687~~594,~~511~~387.0185
			% Balance		0.1817%		2.7496%		1.3534%		23.8254%		78.0901%
			# Loans		6		7566		2836		6776		~~176~~184
			% # Loans		0.2627%		32.2296%		1.2061%		23.8840%		78.5624%
Page 11 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				78,~~876~~804,~~102~~209.2436		21,~~239~~962,~~453~~189.7064		21,~~319~~658,~~099~~782.5206		12,~~434~~425,~~655~~181.4606
			% Balance				2.3980%		0.6862%		0.7053%		3.7795%
			# Loans				4552		1517		3523		9592
			% # Loans				2.2874%		0.7689%		1.7721%		4.8084%
	FORECLOSURE		Balance		0.00		149,~~295~~180.7357		2801,~~104,493~~566.5690		711,~~033~~086,~~517~~791.9051		912,~~287~~037,~~307~~538.1998
			% Balance		0.00%		0.05%		0.6425%		23.1352%		23.82%
			# Loans		0		1		104		3449		4554
			% # Loans		0.00%		0.05%		0.5121%		12.7258%		2.2884%
	BANKRUPTCY		Balance		466,~~515~~334.5947		0.00		~~210,500~~0.4100		~~517~~288,~~085~~761.3860		1755,~~194,101~~096.3807
			% Balance		0.1415%		0.00%		0.0600%		0.1609%		0.3624%
			# Loans		4		0		20		46		10
			% # Loans		0.2021%		0.00%		0.1000%		0.2032%		0.5153%
	REO		Balance		0.00		0.00		0.00		0241,798.0037		0241,798.0037
			% Balance		0.00%		0.00%		0.00%		0.0008%		0.0008%
			# Loans		0		0		0		02		02
			% # Loans		0.00%		0.00%		0.00%		0.0011%		0.0011%
	TOTAL		Balance		466,~~515~~334.5947		8,~~025~~953,~~397~~389.9793		42,~~554~~763,~~447~~756.6754		913,~~869~~276,~~702~~133.8054		2225,~~916~~459,~~064~~614.0348
			% Balance		0.1415%		2.4384%		10.3888%		24.9922%		68.9509%
			# Loans		4		4653		2721		7380		~~150~~158
			% # Loans		0.2021%		2.3379%		1.3711%		34.6921%		78.5832%
Page 12 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 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
80010478 1
80006525 1
			79,200.00		78,589.43		01-Dec-2004		7.450%		MI - 90.00%		360		01-Oct-2004
			143,932.00		142,276.22		01-Jan-2005		7.400%		TX - 80.00%		360		01-Jul-2004
6000109542 1			264,000.00		262,004.35		01-Oct-2004		7.550%		GA - 80.00%		360		01-Oct-2004
80010478 1			79,200.00		78,526.27		01-Dec-2004		7.450%		MI - 90.00%		360		01-Oct-2004
TOTAL			343,200.00		340,593.78
6000109542 1			264,000.00		261,797.81		01-Oct-2004		7.550%		GA - 80.00%		360		01-Oct-2004
6000110143 1			55,250.00		55,063.12		01-Feb-2005		11.900%		MI - 65.00%		360		01-Oct-2004
6000114906 1			351,000.00		350,978.32		01-Mar-2005		5.400%		MD - 64.00%		360		01-Oct-2004
5000108172 2			136,800.00		135,645.78		01-Feb-2005		7.950%		GA - 90.00%		360		01-Sep-2004
5000109293 2			107,100.00		106,152.59		01-Oct-2004		7.250%		GA - 90.00%		360		01-Oct-2004
TOTAL			1,137,282.00		1,130,440.11
Page 13 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 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
80006525 1
80008105 1
			143,932.00		142,394.68		01-Jan-2005		7.400%		TX - 80.00%		360		01-Jul-2004
			102,000.00		101,177.36		01-Jan-2005		8.600%		FL - 85.00%		360		01-Aug-2004
80008105 1			102,000.00		101,243.31		01-Jan-2005		8.600%		FL - 85.00%		360		01-Aug-2004
80013844 1			270,400.00		268,544.50		01-Apr-2005		7.490%		CA - 80.00%		360		01-Dec-2004
1000167297 1			238,500.00		235,~~662~~462.1942		01-Jan-2005		7.350%		GA - 90.00%		360		01-Jun-2004
1000180034 1			116,000.00		115,~~651~~615.9824		01-Nov-2004		11.990%		NJ - 62.00%		360		01-Oct-2004
1000182841 1			252,000.00		250,439.62		01-Mar-2005		8.550%		CA - 80.00%		360		01-Oct-2004
1000184152 1			117,000.00		115,865.57		01-Mar-2005		7.000%		AZ - 90.00%		360		01-Oct-2004
1000184152 1			117,000.00		115,967.50		01-Mar-2005		7.000%		AZ - 90.00%		360		01-Oct-2004
1000186313 1			276,800.00		274,351.63		01-Dec-2004		7.250%		CA - 80.00%		360		01-Oct-2004
1000186313 1			276,800.00		274,580.97		01-Dec-2004		7.250%		CA - 80.00%		360		01-Oct-2004
1000186985 1			150,000.00		149,314.84		01-Apr-2005		10.500%		CA - 61.00%		360		01-Oct-2004
1000190033 1			200,000.00		198,~~283~~106.9789		01-Mar-2005		6.900%		NV - 80.00%		360		01-Oct-2004
3027405386 1			204,000.00		202,939.69		01-Feb-2005		8.875%		FL - 85.00%		360		01-Nov-2004
1000190523 1			144,000.00		142,951.87		01-Apr-2005		8.250%		CA - 47.00%		360		01-Oct-2004
3029403518 1			96,000.00		95,082.50		01-Mar-2005		6.875%		NC - 80.00%		360		01-Sep-2004
3027403698 1			123,000.00		121,838.14		01-Apr-2005		7.375%		FL - 53.00%		360		01-Sep-2004
3029404145 1			37,000.00		36,879.83		01-Sep-2004		11.625%		PA - 20.00%		360		01-Oct-2004
3027405386 1			204,000.00		202,817.48		01-Feb-2005		8.875%		FL - 85.00%		360		01-Nov-2004
3029404199 1			165,000.00		164,097.66		01-Mar-2005		8.625%		FL - 75.00%		360		01-Nov-2004
3029403518 1			96,000.00		94,996.59		01-Mar-2005		6.875%		NC - 80.00%		360		01-Sep-2004
3029404694 1			89,500.00		89,065.74		01-Feb-2005		9.750%		WI - 90.00%		360		01-Oct-2004
3029404145 1			37,000.00		36,867.16		01-Sep-2004		11.625%		PA - 20.00%		360		01-Oct-2004
3029405385 1			270,000.00		268,239.99		01-Nov-2004		7.750%		FL - 90.00%		360		01-Nov-2004
3029404199 1			165,000.00		163,993.76		01-Mar-2005		8.625%		FL - 75.00%		360		01-Nov-2004
3042400181 1			72,900.00		72,528.42		01-Jan-2005		9.500%		FL - 90.00%		360		01-Oct-2004
3029404694 1			89,500.00		89,020.46		01-Feb-2005		9.750%		WI - 90.00%		360		01-Oct-2004
3058403354 1			149,000.00		147,834.32		01-Dec-2004		7.875%		MI - 79.00%		360		01-Sep-2004
3029405078 1			177,600.00		176,402.25		01-Oct-2004		8.125%		VA - 80.00%		360		01-Dec-2004
3058403400 1			79,200.00		78,428.46		01-Feb-2005		6.750%		KY - 80.00%		360		01-Sep-2004
3029405402 1			94,800.00		94,313.71		01-Mar-2005		9.375%		KY - 80.00%		360		01-Dec-2004
3076400694 1			183,000.00		180,921.01		01-Sep-2004		7.250%		IL - 99.00%		360		01-Jun-2004
3058403354 1			149,000.00		147,724.13		01-Dec-2004		7.875%		MI - 79.00%		360		01-Sep-2004
3076401921 1			306,850.00		304,507.61		01-Feb-2005		7.500%		IL - 85.00%		360		01-Oct-2004
3058403400 1			79,200.00		78,355.93		01-Feb-2005		6.750%		KY - 80.00%		360		01-Sep-2004
3076402078 1			292,000.00		290,432.63		01-Dec-2004		9.250%		MI - 100.00%		360		01-Oct-2004
3058404756 1			60,000.00		59,694.16		01-Mar-2005		9.500%		MI - 80.00%		360		01-Nov-2004
3076402113 1			51,000.00		50,704.74		01-Mar-2005		9.625%		MI - 85.00%		360		01-Nov-2004
3076400694 1			183,000.00		180,765.69		01-Sep-2004		7.250%		IL - 99.00%		360		01-Jun-2004
3076402145 1			226,750.00		225,713.78		01-Dec-2004		9.500%		IL - 85.00%		360		01-Nov-2004
3076401325 1			86,700.00		85,319.17		01-Apr-2005		9.125%		MI - 85.00%		360		01-Sep-2004
5000094531 1			352,000.00		348,263.82		01-Oct-2004		7.600%		TX - 80.00%		360		01-Jun-2004
3076401921 1			306,850.00		304,265.24		01-Feb-2005		7.500%		IL - 85.00%		360		01-Oct-2004
5000105348 1			238,500.00		236,431.36		01-Dec-2004		7.350%		MA - 87.00%		360		01-Sep-2004
3076402078 1			292,000.00		290,269.17		01-Dec-2004		9.250%		MI - 100.00%		360		01-Oct-2004
5000105454 1			93,600.00		92,856.87		01-Feb-2005		7.300%		TX - 80.00%		360		01-Oct-2004
3076402113 1			51,000.00		50,677.94		01-Mar-2005		9.625%		MI - 85.00%		360		01-Nov-2004
5000105687 1			280,000.00		278,217.08		01-Mar-2005		8.900%		IL - 80.00%		360		01-Sep-2004
3076402145 1			226,750.00		225,594.04		#######		9.500%		IL - 85.00%		360		01-Nov-2004
5000106085 1			90,000.00		89,306.68		01-Mar-2005		8.850%		TX - 75.00%		360		01-Oct-2004
3083400330 1			164,500.00		163,213.04		01-Apr-2005		7.875%		RI - 72.00%		360		01-Oct-2004
5000109346 1			280,000.00		278,283.66		01-Jan-2005		8.600%		NJ - 80.00%		360		01-Oct-2004
5000094531 1			352,000.00		347,984.10		01-Oct-2004		7.600%		TX - 80.00%		360		01-Jun-2004
5000109455 1			116,100.00		115,256.97		01-Dec-2004		8.250%		WI - 90.00%		360		01-Sep-2004
5000105348 1			238,500.00		236,236.30		01-Dec-2004		7.350%		MA - 87.00%		360		01-Sep-2004
5000110323 1			90,000.00		89,479.94		01-Feb-2005		8.890%		IL - 75.00%		360		01-Oct-2004
5000105687 1			280,000.00		278,047.69		01-Mar-2005		8.900%		IL - 80.00%		360		01-Sep-2004
5240403505 1			167,850.00		166,253.57		#######		6.875%		CO - 80.00%		360		01-Sep-2004
5000106085 1			90,000.00		89,250.85		01-Jun-2005		8.850%		TX - 75.00%		360		01-Oct-2004
5240403508 1			41,950.00		41,825.62		01-Oct-2004		12.500%		CO - 20.00%		180		01-Sep-2004
5000109346 1			280,000.00		278,105.19		01-Jan-2005		8.600%		NJ - 80.00%		360		01-Oct-2004
5243403603 1			231,900.00		231,900.00		01-Feb-2005		7.250%		CA - 80.00%		360		01-Oct-2004
5000110323 1			90,000.00		89,425.79		01-Feb-2005		8.890%		IL - 75.00%		360		01-Oct-2004
5255400864 1			174,000.00		172,717.48		01-Nov-2004		6.500%		WA - 98.00%		360		01-Dec-2004
5240403332 1			328,000.00		328,000.00		01-Mar-2005		7.000%		CA - 80.00%		360		01-Aug-2004
5272400262 1			305,150.00		303,564.01		01-Oct-2004		8.875%		NV - 85.00%		360		01-Nov-2004
5240403505 1			167,850.00		166,103.40		01-Sep-2004		6.875%		CO - 80.00%		360		01-Sep-2004
5277401711 1			221,000.00		219,782.84		01-Oct-2004		9.125%		IL - 85.00%		360		01-Oct-2004
5240403508 1			41,950.00		41,813.59		01-Oct-2004		12.500%		CO - 20.00%		180		01-Sep-2004
5287401095 1			45,000.00		44,402.26		01-Feb-2005		7.500%		OH - 90.00%		360		01-Dec-2004
5272400262 1			305,150.00		303,381.21		01-Oct-2004		8.875%		NV - 85.00%		360		01-Nov-2004
5289400605 1			71,000.00		70,544.59		01-Jan-2005		8.375%		SD - 75.00%		360		01-Oct-2004
5277401519 1			141,600.00		140,421.64		01-Mar-2005		7.625%		IL - 80.00%		360		01-Oct-2004
5292400034 1			102,400.00		101,778.55		01-Nov-2004		7.500%		FL - 80.00%		360		01-Dec-2004
5277401711 1			221,000.00		219,655.98		01-Oct-2004		9.125%		IL - 85.00%		360		01-Oct-2004
5289400605 1			71,000.00		70,497.28		01-Jan-2005		8.375%		SD - 75.00%		360		01-Oct-2004
6000103521 1			196,000.00		196,000.00		01-Jan-2005		7.300%		GA - 80.00%		360		01-Aug-2004
6000108297 1			84,500.00		84,~~226~~198.9112		01-Mar-2005		11.650%		FL - 65.00%		360		01-Oct-2004
6000110032 1			175,000.00		~~174~~173,~~093~~999.9336		01-Mar-2005		9.425%		NJ - 68.00%		360		01-Oct-2004
6000110143 1			55,250.00		55,080.96		01-Feb-2005		11.900%		MI - 65.00%		360		01-Oct-2004
7000115843 1			181,800.00		180,377.63		01-Jan-2005		7.875%		CA - 90.00%		360		01-Oct-2004
6000113140 1			127,200.00		126,087.32		01-Dec-2004		6.400%		NH - 80.00%		360		01-Oct-2004
6000113498 1			130,500.00		129,641.57		01-Nov-2004		8.250%		TN - 90.00%		360		01-Oct-2004
6000114906 1			351,000.00		350,978.32		01-Mar-2005		5.400%		MD - 64.00%		360		01-Oct-2004
7000115843 1			181,800.00		180,511.21		01-Jan-2005		7.875%		CA - 90.00%		360		01-Oct-2004
8000013643 1			265,500.00		265,500.00		01-Mar-2005		7.350%		NJ - 90.00%		360		01-Aug-2004
8000018676 1			173,550.00		172,~~862~~790.3214		01-Feb-2005		10.700%		RI - 65.00%		360		01-Oct-2004
8000018772 1			140,000.00		139,387.66		01-Dec-2004		10.700%		MA - 49.00%		360		01-Oct-2004
8000019328 1			296,820.00		294,463.12		01-Apr-2005		7.800%		NY - 90.00%		360		01-Oct-2004
8000020167 1			209,000.00		206,862.92		01-Feb-2005		6.500%		NJ - 84.00%		360		01-Oct-2004
Page 14 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 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
8000018772 1
80006073 2
			140,000.00		139,445.89		01-Dec-2004		10.700%		MA - 49.00%		360		01-Oct-2004
			112,000.00		110,711.40		01-Nov-2004		7.300%		CO - 80.00%		360		01-Jul-2004
8000018832 1			292,000.00		290,155.06		01-Feb-2005		8.450%		NJ - 75.00%		360		01-Oct-2004
80009914 2			221,250.00		219,130.97		01-Jan-2005		7.450%		CO - 75.00%		360		01-Sep-2004
8000020167 1			209,000.00		207,062.36		01-Feb-2005		6.500%		NJ - 84.00%		360		01-Oct-2004
80010544 2			415,200.00		409,397.91		01-Jan-2005		5.300%		CA - 80.00%		360		01-Sep-2004
8000020224 1			274,000.00		274,000.00		01-Mar-2005		6.500%		DE - 90.00%		360		01-Oct-2004
80006073 2			112,000.00		110,805.18		01-Nov-2004		7.300%		CO - 80.00%		360		01-Jul-2004
80009914 2			221,250.00		219,308.87		01-Jan-2005		7.450%		CO - 75.00%		360		01-Sep-2004
1000153563 2			24,700.00		24,332.18		01-Sep-2004		11.500%		AZ - 20.00%		240		01-Apr-2004
1000159923 2			31,200.00		30,653.32		01-Jan-2005		11.750%		NV - 20.00%		240		01-May-2004
1000178013 2			648,750.00		641,499.91		01-Feb-2005		6.500%		CA - 75.00%		360		01-Sep-2004
1000178013 2			648,750.00		642,122.29		01-Feb-2005		6.500%		CA - 75.00%		360		01-Sep-2004
1000184213 2			480,000.00		475,098.96		01-Apr-2005		6.700%		CA - 80.00%		360		01-Oct-2004
1000184273 2			463,200.00		463,200.00		01-Jan-2005		5.990%		CA - 80.00%		360		01-Oct-2004
1000186084 2			100,000.00		99,~~323~~259.3213		01-Jan-2005		8.600%		ME - 49.00%		360		01-Sep-2004
1000188696 2			230,000.00		228,~~294~~117.1867		01-Feb-2005		7.650%		CA - 51.00%		360		01-Oct-2004
1000189543 2			191,250.00		190,~~231~~125.1614		01-Feb-2005		9.300%		CA - 75.00%		360		01-Oct-2004
1000189842 2			367,200.00		363,~~765~~412.7408		01-Nov-2004		6.450%		CA - 80.00%		360		01-Oct-2004
1000190876 2			275,800.00		273,~~795~~588.8322		01-Feb-2005		7.750%		CA - 70.00%		360		01-Oct-2004
3029401278 2			15,000.00		14,~~941~~935.5998		01-Feb-2005		11.250%		FL - 20.00%		180		01-Sep-2004
3029404181 2			295,200.00		292,399.61		01-Mar-2005		6.375%		FL - 80.00%		360		01-Oct-2004
3029402130 2			53,100.00		52,737.57		01-Mar-2005		8.875%		PA - 90.00%		360		01-Oct-2004
3029405633 2			72,000.00		71,847.07		01-Jan-2005		12.500%		FL - 20.00%		180		01-Dec-2004
3029404181 2			295,200.00		292,111.32		01-Mar-2005		6.375%		FL - 80.00%		360		01-Oct-2004
3076400904 2			288,000.00		285,301.95		01-Mar-2005		7.875%		IL - 90.00%		360		01-Jul-2004
3029405425 2			129,200.00		128,528.53		01-Mar-2005		8.875%		VA - 85.00%		360		01-Dec-2004
3076402077 2			163,000.00		161,815.59		01-Nov-2004		7.750%		IL - 78.00%		360		01-Oct-2004
3058405113 2			115,000.00		114,262.37		01-Feb-2005		8.375%		RI - 74.00%		360		01-Nov-2004
5000101410 2			51,300.00		50,962.77		01-Dec-2004		9.200%		IN - 90.00%		360		01-Aug-2004
3076400904 2			288,000.00		285,086.04		01-Mar-2005		7.875%		IL - 90.00%		360		01-Jul-2004
5000102697 2			454,000.00		449,651.06		01-Feb-2005		7.500%		TX - 80.00%		360		01-Aug-2004
3076401483 2			176,000.00		174,929.69		01-Apr-2005		9.125%		IL - 80.00%		360		01-Oct-2004
5000108172 2			136,800.00		135,745.50		01-Feb-2005		7.950%		GA - 90.00%		360		01-Sep-2004
3076402077 2			163,000.00		161,692.90		01-Nov-2004		7.750%		IL - 78.00%		360		01-Oct-2004
5000109194 2			59,040.00		58,670.68		01-Dec-2004		8.500%		OK - 90.00%		360		01-Oct-2004
5000101410 2			51,300.00		50,933.30		01-Dec-2004		9.200%		IN - 90.00%		360		01-Aug-2004
5000109252 2			222,400.00		221,130.41		01-Mar-2005		8.950%		MA - 80.00%		360		01-Oct-2004
5000102697 2			454,000.00		449,286.94		01-Feb-2005		7.500%		TX - 80.00%		360		01-Aug-2004
5000109293 2			107,100.00		106,241.34		01-Oct-2004		7.250%		GA - 90.00%		360		01-Oct-2004
5000109194 2			59,040.00		58,632.29		01-Dec-2004		8.500%		OK - 90.00%		360		01-Oct-2004
5000109504 2			100,000.00		99,116.88		01-Nov-2004		6.750%		MA - 80.00%		360		01-Oct-2004
5000109252 2			222,400.00		220,998.18		01-Mar-2005		8.950%		MA - 80.00%		360		01-Oct-2004
5000109867 2			118,400.00		117,565.46		01-Mar-2005		8.490%		MN - 80.00%		360		01-Sep-2004
5000109421 2			55,600.00		55,444.72		01-Feb-2005		12.775%		MA - 20.00%		360		01-Oct-2004
5000110361 2			171,546.00		170,277.88		01-Mar-2005		7.990%		IL - 80.00%		360		01-Oct-2004
5000109504 2			100,000.00		99,025.81		01-Nov-2004		6.750%		MA - 80.00%		360		01-Oct-2004
5000113650 2			129,276.00		128,507.30		01-Nov-2004		8.750%		TX - 90.00%		360		01-Oct-2004
5000109867 2			118,400.00		117,487.68		01-Mar-2005		8.490%		MN - 80.00%		360		01-Sep-2004
5243405586 2			102,800.00		102,234.41		01-Feb-2005		8.000%		AZ - 80.00%		360		01-Dec-2004
5000110361 2			171,546.00		170,154.10		01-Mar-2005		7.990%		IL - 80.00%		360		01-Oct-2004
5243405669 2			500,000.00		496,575.67		01-Feb-2005		7.500%		CA - 72.00%		360		01-Nov-2004
5000113650 2			129,276.00		128,427.31		01-Nov-2004		8.750%		TX - 90.00%		360		01-Oct-2004
5248400317 2			105,300.00		104,729.61		01-Feb-2005		10.125%		AZ - 90.00%		360		01-Aug-2004
5240405077 2			456,000.00		455,999.50		01-Mar-2005		7.125%		CA - 80.00%		360		01-Oct-2004
5266401417 2			64,000.00		63,600.70		01-Feb-2005		9.000%		IA - 80.00%		360		01-Sep-2004
5243402270 2			468,000.00		464,695.87		01-Mar-2005		9.250%		CA - 90.00%		360		01-Aug-2004
5282401493 2			150,300.00		149,295.73		01-Apr-2005		7.625%		IL - 90.00%		360		01-Nov-2004
5243403138 2			49,000.00		48,836.13		01-Apr-2005		12.375%		CA - 20.00%		360		01-Sep-2004
6000000461 2			384,000.00		380,951.48		01-Oct-2004		7.300%		FL - 80.00%		360		01-Oct-2004
5243403794 2			420,000.00		419,171.17		01-Mar-2005		7.375%		CA - 80.00%		360		01-Oct-2004
6000098000 2			235,000.00		232,780.12		01-Mar-2005		7.800%		MA - 72.00%		360		01-Jul-2004
5243405586 2			102,800.00		102,161.66		01-Feb-2005		8.000%		AZ - 80.00%		360		01-Dec-2004
6000100836 2			110,400.00		109,084.96		01-Dec-2004		6.600%		IL - 80.00%		360		01-Jul-2004
5243405669 2			500,000.00		496,183.20		01-Feb-2005		7.500%		CA - 72.00%		360		01-Nov-2004
6000106122 2			144,000.00		142,659.45		01-Mar-2005		7.450%		SC - 90.00%		360		01-Aug-2004
5248400317 2			105,300.00		104,679.45		01-Mar-2005		10.125%		AZ - 90.00%		360		01-Aug-2004
6000109786 2			144,000.00		143,082.98		01-Jan-2005		8.900%		FL - 80.00%		360		01-Sep-2004
5266401417 2			64,000.00		63,562.75		01-Feb-2005		9.000%		IA - 80.00%		360		01-Sep-2004
5277402253 2			153,000.00		151,743.26		01-Mar-2005		7.125%		IL - 83.00%		360		01-Nov-2004
5282401493 2			150,300.00		149,180.57		01-May-2005		7.625%		IL - 90.00%		360		01-Nov-2004
6000098000 2			235,000.00		232,601.49		01-Mar-2005		7.800%		MA - 72.00%		360		01-Jul-2004
6000100836 2			110,400.00		108,979.85		01-Dec-2004		6.600%		IL - 80.00%		360		01-Jul-2004
6000106122 2			144,000.00		142,543.18		01-Mar-2005		7.450%		SC - 90.00%		360		01-Aug-2004
6000109786 2			144,000.00		142,995.86		01-Jan-2005		8.900%		FL - 80.00%		360		01-Sep-2004
6000110398 2			37,795.00		37,694.99		01-Dec-2004		11.500%		GA - 20.00%		360		01-Sep-2004
6000112438 2			249,750.00		247,843.46		01-Jan-2005		7.500%		GA - 90.00%		360		01-Oct-2004
6000110959 2			144,000.00		143,119.69		01-Jan-2005		9.100%		FL - 80.00%		360		01-Oct-2004
6000114930 2			138,510.00		137,589.70		01-Feb-2005		8.200%		SC - 90.00%		360		01-Oct-2004
6000112571 2			103,500.00		102,702.12		01-Apr-2005		7.950%		GA - 90.00%		360		01-Oct-2004
7000110796 2			255,000.00		253,405.75		01-Mar-2005		8.990%		CA - 57.00%		360		01-Sep-2004
6000113361 2			405,600.00		401,723.78		01-Dec-2004		6.850%		GA - 80.00%		360		01-Oct-2004
7000112488 2			167,000.00		165,~~591~~446.8245		01-Mar-2005		6.990%		CA - 56.00%		360		01-Oct-2004
7000112946 2			432,000.00		428,~~396~~056.8980		01-Oct-2004		7.550%		CA - 80.00%		360		01-Sep-2004
7000114136 2			552,000.00		547,~~617~~164.7775		01-Oct-2004		7.300%		CA - 80.00%		360		01-Oct-2004
8000015835 2			225,000.00		223,381.11		01-Mar-2005		7.800%		MA - 68.00%		360		01-Oct-2004
8000009943 2			185,000.00		181,960.81		01-Mar-2005		5.950%		NY - 53.00%		360		01-Jun-2004
8000019522 2			312,800.00		310,783.43		01-Feb-2005		8.350%		NY - 80.00%		360		01-Oct-2004
TOTAL			18,582,249.00		18,455,418.94
Page 15 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 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
8000015835 2
			225,000.00		223,213.38		01-Mar-2005		7.800%		MA - 68.00%		360		01-Oct-2004
8000017799 2			340,000.00		340,000.00		01-Jan-2005		6.800%		NY - 80.00%		360		01-Oct-2004
8000019522 2			312,800.00		310,573.97		01-Feb-2005		8.350%		NY - 80.00%		360		01-Oct-2004
TOTAL			20,661,727.00		20,507,559.33
Page 16 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
August 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										9367		9690		~~189~~157
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										9367		9690		~~189~~157
Curtailments Amount										1043,~~951~~478.0484		~~259~~185,~~028~~762.9809		~~269~~229,~~980~~240.0293
Paid in Full Balance										1714,~~508~~512,~~306~~738.4572		13,~~267~~627,~~922~~626.3699		3028,~~776~~140,~~228~~365.8171
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										1714,~~519~~556,~~257~~217.4956		13,~~526~~813,~~951~~389.3408		3128,~~046~~369,~~208~~606.8364
Cumulative
Number of Paid in Full Loans										~~317~~384		~~334~~424		~~651~~808
Number of Repurchased Loans										19		19		38
Total Number of Loans Prepaid in Full										~~336~~403		~~353~~443		~~689~~846
Paid in Full Balance										6175,~~083~~595,~~156~~895.3810		5366,~~296~~924,~~934~~561.8786		~~114~~142,~~380~~520,~~091~~456.2596
Repurchased Loans Balance										2,739,434.05		2,820,527.53		5,559,961.58
Curtailments Amount										~~553~~596,~~346~~825.5034		~~446~~631,~~233~~995.1019		~~999~~1,~~579~~228,820.6053
Total Prepayment Amount										6478,~~375~~932,~~936~~154.9349		5670,~~563~~377,~~695~~084.5058		~~120~~149,~~939~~309,~~632~~239.4307
Page 16 of 30
Page 17 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										54.3348%		34.9030%		4.6239%
3 Months Avg SMM										34.9043%		3.0758%		34.4901%
12 Months Avg SMM										23.9719%		2.6084%		23.7902%
Avg SMM Since Cut-off										23.9719%		2.6084%		23.7902%
CPR										4842.1433%		3740.99%		4341.2866%
3 Months Avg CPR										3741.9593%		3135.2544%		3438.6977%
12 Months Avg CPR										3032.4024%		2729.1027%		2830.77%
Avg CPR Since Cut-off										3032.4024%		2729.1027%		2830.77%
PSA										21,~~390~~913.3241%		1,~~908~~869.5195%		21,~~161~~891.5280%
3 Months Avg PSA Approximation										2,~~091~~082.2800%		1,~~744~~779.4986%		1,~~923~~935.7297%
12 Months Avg PSA Approximation										21,~~003~~994.9089%		1,~~815~~837.0036%		1,~~911~~917.3355%
Avg PSA Since Cut-off Approximation										21,~~003~~994.8988%		1,~~815~~837.0037%		1,~~911~~917.3355%
Page 17 of 30
Page 18 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 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 18 of 30
Page 19 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 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	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
80005003 2			425,000.00		424,949.96			30-Jun-2005		6.100%		CA - 85.00%		Paid Off - 360		01-Jul-2004
80003011 2			362,000.00		359,337.90			15-Jul-2005		10.125%		CA - 70.00%		Paid Off - 360		01-Apr-2004
80008101 1			85,000.00		84,564.52			06-Jun-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Aug-2004
80007609 2			71,800.00		71,402.21			20-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Aug-2004
80009741 2			198,000.00		197,798.33			17-Jun-2005		8.150%		CA - 90.00%		Paid Off - 360		01-Sep-2004
80014211 1			40,000.00		39,822.38			29-Jul-2005		9.050%		WI - 78.00%		Paid Off - 360		01-Dec-2004
80014887 1			204,425.00		203,574.82			13-Jun-2005		8.700%		FL - 85.00%		Paid Off - 360		01-Dec-2004
80014331 1			232,700.00		231,127.36			05-Jul-2005		6.950%		MD - 89.00%		Paid Off - 360		01-Dec-2004
1000001153 2			301,600.00		301,600.00			24-Jun-2005		5.650%		CA - 80.00%		Paid Off - 360		01-Oct-2004
80014661 1			117,500.00		116,698.13			18-Jul-2005		6.900%		AL - 81.00%		Paid Off - 360		01-Dec-2004
1000175690 2			88,000.00		84,723.28			03-Jun-2005		6.500%		MI - 55.00%		Paid Off - 180		01-Aug-2004
80015071 1			136,800.00		136,154.02			05-Jul-2005		8.750%		AZ - 90.00%		Paid Off - 360		01-Dec-2004
1000184094 2			97,000.00		96,556.74			07-Jun-2005		9.500%		CA - 32.00%		Paid Off - 360		01-Oct-2004
80015235 1			226,800.00		225,490.12			18-Jul-2005		7.750%		MO - 84.00%		Paid Off - 360		01-Dec-2004
1000184611 1			144,500.00		143,460.57			29-Jun-2005		7.250%		MA - 85.00%		Paid Off - 360		01-Oct-2004
1000170257 1			38,400.00		37,686.78			28-Jul-2005		9.750%		NM - 20.00%		Paid Off - 240		01-Jul-2004
1000186167 2			152,000.00		150,946.18			28-Jun-2005		7.990%		CA - 74.00%		Paid Off - 360		01-Sep-2004
1000175917 1			75,000.00		74,582.16			15-Jul-2005		9.990%		IL - 28.00%		Paid Off - 360		01-Aug-2004
1000187041 2			790,000.00		782,541.07			21-Jun-2005		6.400%		CA - 83.00%		Paid Off - 360		01-Sep-2004
1000178718 2			427,500.00		423,559.08			25-Jul-2005		7.500%		NJ - 90.00%		Paid Off - 360		01-Aug-2004
1000187411 1			153,000.00		151,715.65			14-Jun-2005		6.450%		CA - 90.00%		Paid Off - 360		01-Oct-2004
1000181093 1			112,500.00		111,453.50			18-Jul-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Sep-2004
1000187568 1			60,320.00		60,118.70			27-Jun-2005		10.990%		CA - 16.00%		Paid Off - 360		01-Oct-2004
1000182647 1			306,000.00		302,999.28			19-Jul-2005		6.200%		NY - 90.00%		Paid Off - 360		01-Oct-2004
1000188521 2			406,000.00		402,493.23			23-Jun-2005		6.300%		CA - 69.00%		Paid Off - 360		01-Oct-2004
1000182841 1			252,000.00		250,439.62			08-Jul-2005		8.550%		CA - 80.00%		Paid Off - 360		01-Oct-2004
1000188529 2			314,500.00		312,324.69			21-Jun-2005		7.450%		CA - 85.00%		Paid Off - 360		01-Oct-2004
1000183201 2			423,300.00		422,946.93			21-Jul-2005		5.990%		CA - 85.00%		Paid Off - 360		01-Sep-2004
1000188674 1			193,500.00		191,772.37			16-Jun-2005		6.125%		CA - 82.00%		Paid Off - 360		01-Oct-2004
1000184093 1			6,250.00		5,939.87			18-Jul-2005		12.249%		CA - 5.00%		Paid Off - 120		01-Sep-2004
1000188689 1			303,000.00		300,841.73			02-Jun-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Oct-2004
1000186170 2			180,000.00		178,482.25			26-Jul-2005		6.990%		NH - 75.00%		Paid Off - 360		01-Oct-2004
1000189264 2			252,900.00		250,588.21			30-Jun-2005		6.000%		CA - 90.00%		Paid Off - 360		01-Oct-2004
1000187227 2			475,000.00		470,805.16			25-Jul-2005		6.750%		CA - 64.00%		Paid Off - 360		01-Oct-2004
1000189357 1			191,700.00		189,963.83			27-Jun-2005		7.050%		CA - 90.00%		Paid Off - 360		01-Oct-2004
1000187541 2			440,000.00		434,957.23			21-Jul-2005		5.400%		CA - 80.00%		Paid Off - 360		01-Oct-2004
1000189720 1			261,600.00		188,914.89			20-Jun-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Oct-2004
1000187831 2			360,000.00		356,728.03			22-Jul-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Oct-2004
1000190501 2			535,000.00		529,750.28			02-Jun-2005		6.375%		CA - 67.00%		Paid Off - 360		01-Oct-2004
1000187877 1			250,000.00		248,146.98			29-Jul-2005		7.650%		CA - 70.00%		Paid Off - 360		01-Oct-2004
1000191136 1			250,000.00		248,569.00			07-Jun-2005		8.400%		CA - 62.00%		Paid Off - 360		01-Oct-2004
1000188263 1			189,000.00		187,264.74			11-Jul-2005		6.550%		CA - 70.00%		Paid Off - 360		01-Oct-2004
1000192069 1			264,000.00		261,375.49			02-Jun-2005		5.550%		CA - 80.00%		Paid Off - 360		01-Oct-2004
1000188776 2			110,000.00		109,484.51			21-Jul-2005		9.990%		CA - 20.00%		Paid Off - 360		01-Oct-2004
1000192298 2			189,500.00		187,815.78			01-Jun-2005		6.150%		NV - 51.00%		Paid Off - 360		01-Oct-2004
1000189035 2			225,000.00		222,559.65			07-Jul-2005		5.950%		CA - 90.00%		Paid Off - 360		01-Oct-2004
1000192557 1			66,000.00		65,665.56			07-Jun-2005		9.000%		CA - 20.00%		Paid Off - 360		01-Oct-2004
1000189236 1			175,000.00		173,385.73			19-Jul-2005		6.750%		CA - 70.00%		Paid Off - 360		01-Oct-2004
3027402857 2			39,000.00		38,848.21			01-Jun-2005		11.250%		FL - 20.00%		Paid Off - 180		01-Aug-2004
1000189883 1			195,000.00		194,349.23			06-Jul-2005		11.500%		CA - 70.00%		Paid Off - 360		01-Oct-2004
3027403499 2			162,000.00		162,000.00			03-Jun-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Sep-2004
1000190030 2			242,400.00		240,852.89			05-Jul-2005		8.400%		NV - 80.00%		Paid Off - 360		01-Oct-2004
3027404269 2			144,000.00		142,962.84			22-Jun-2005		7.375%		FL - 80.00%		Paid Off - 360		01-Oct-2004
1000190251 2			60,600.00		60,414.57			05-Jul-2005		11.900%		NV - 20.00%		Paid Off - 360		01-Oct-2004
3027404270 2			36,000.00		35,839.67			22-Jun-2005		9.625%		FL - 20.00%		Paid Off - 180		01-Oct-2004
1000190626 1			204,000.00		202,586.57			06-Jul-2005		7.990%		CA - 80.00%		Paid Off - 360		01-Oct-2004
3027404308 2			136,000.00		134,665.13			10-Jun-2005		7.500%		MI - 85.00%		Paid Off - 360		01-Oct-2004
1000191241 1			267,992.00		266,138.81			22-Jul-2005		8.000%		CA - 80.00%		Paid Off - 360		01-Oct-2004
3027404353 1			89,250.00		88,542.68			20-Jun-2005		6.750%		FL - 75.00%		Paid Off - 360		01-Oct-2004
1000191418 2			66,998.00		66,748.98			22-Jul-2005		11.000%		CA - 20.00%		Paid Off - 360		01-Oct-2004
3027404360 2			142,400.00		141,298.27			06-Jun-2005		6.875%		FL - 80.00%		Paid Off - 360		01-Oct-2004
1000191780 2			122,000.00		120,891.15			20-Jul-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Oct-2004
3027404361 2			35,600.00		35,496.48			06-Jun-2005		11.625%		FL - 20.00%		Paid Off - 180		01-Oct-2004
1000191921 2			89,600.00		88,979.20			25-Jul-2005		7.990%		WA - 80.00%		Paid Off - 360		01-Oct-2004
3027404745 1			77,600.00		77,206.84			16-Jun-2005		9.000%		OH - 80.00%		Paid Off - 360		01-Oct-2004
3027402843 2			40,000.00		39,829.39			28-Jul-2005		11.250%		FL - 20.00%		Paid Off - 180		01-Aug-2004
3027404917 2			110,400.00		109,851.51			02-Jun-2005		8.500%		MI - 80.00%		Paid Off - 360		01-Nov-2004
3027403282 1			124,800.00		123,584.25			11-Jul-2005		6.750%		FL - 80.00%		Paid Off - 360		01-Sep-2004
3027404941 2			260,000.00		258,422.12			06-Jun-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Nov-2004
3027403384 1			112,500.00		111,480.53			18-Jul-2005		7.125%		FL - 75.00%		Paid Off - 360		01-Sep-2004
3027404942 2			65,000.00		64,714.83			06-Jun-2005		9.625%		FL - 20.00%		Paid Off - 180		01-Nov-2004
3027403449 1			83,800.00		82,880.81			07-Jul-2005		6.125%		VA - 80.00%		Paid Off - 360		01-Sep-2004
3027405096 1			114,000.00		113,381.49			03-Jun-2005		7.375%		IL - 77.00%		Paid Off - 360		01-Dec-2004
3027403450 1			21,000.00		20,918.32			07-Jul-2005		11.250%		VA - 20.00%		Paid Off - 360		01-Sep-2004
Page 19 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 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
3027405102 1			131,600.00		130,876.86			03-Jun-2005		8.375%		FL - 70.00%		Paid Off - 360		01-Nov-2004
3027405427 2			156,800.00		155,969.97			23-Jun-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
3027405428 1			39,200.00		38,393.17			23-Jun-2005		9.625%		FL - 20.00%		Paid Off - 180		01-Dec-2004
3027405474 1			132,000.00		131,428.17			08-Jun-2005		8.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
3029403250 2			27,100.00		26,939.32			16-Jun-2005		9.250%		OK - 20.00%		Paid Off - 180		01-Aug-2004
3029403614 2			144,000.00		142,900.74			17-Jun-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Sep-2004
3029403654 1			60,000.00		59,539.24			24-Jun-2005		8.625%		MD - 80.00%		Paid Off - 360		01-Sep-2004
3029403673 2			137,750.00		136,712.65			17-Jun-2005		8.125%		FL - 95.00%		Paid Off - 360		01-Sep-2004
3029403705 1			25,500.00		25,453.64			29-Jun-2005		14.250%		FL - 15.00%		Paid Off - 180		01-Sep-2004
3029403709 2			118,400.00		117,466.09			27-Jun-2005		7.375%		NC - 80.00%		Paid Off - 360		01-Sep-2004
3029403710 1			29,600.00		28,949.28			27-Jun-2005		11.250%		NC - 20.00%		Paid Off - 180		01-Sep-2004
3029403934 2			85,500.00		85,020.42			16-Jun-2005		8.500%		MI - 100.00%		Paid Off - 360		01-Oct-2004
3029404339 2			130,000.00		128,979.52			02-Jun-2005		7.500%		WI - 87.00%		Paid Off - 360		01-Oct-2004
3029404393 2			140,000.00		139,109.74			14-Jun-2005		7.875%		FL - 80.00%		Paid Off - 360		01-Oct-2004
3029404397 1			35,000.00		34,936.41			14-Jun-2005		13.750%		FL - 20.00%		Paid Off - 180		01-Oct-2004
3029404581 2			80,000.00		79,451.03			15-Jun-2005		8.750%		FL - 59.00%		Paid Off - 360		01-Oct-2004
3029405080 1			147,200.00		146,420.83			21-Jun-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
3029405081 2			36,800.00		36,744.04			21-Jun-2005		13.375%		FL - 20.00%		Paid Off - 360		01-Dec-2004
3058401861 2			28,500.00		28,435.97			02-Jun-2005		14.250%		FL - 20.00%		Paid Off - 360		01-Sep-2004
3058402759 2			90,000.00		89,362.68			28-Jun-2005		8.375%		MD - 69.00%		Paid Off - 360		01-Aug-2004
3058402897 1			78,000.00		77,593.78			03-Jun-2005		8.875%		TN - 74.00%		Paid Off - 360		01-Oct-2004
3058403175 2			255,000.00		253,236.75			14-Jun-2005		8.000%		MD - 100.00%		Paid Off - 360		01-Sep-2004
3058403562 1			118,500.00		117,753.93			28-Jun-2005		8.250%		MD - 75.00%		Paid Off - 360		01-Oct-2004
3058403959 1			67,500.00		67,111.68			30-Jun-2005		8.375%		FL - 90.00%		Paid Off - 360		01-Oct-2004
3058404012 1			146,000.00		144,922.83			15-Jun-2005		7.125%		MD - 65.00%		Paid Off - 360		01-Oct-2004
3058404172 2			108,800.00		108,017.38			14-Jun-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Oct-2004
3058404174 2			27,200.00		27,101.92			14-Jun-2005		10.625%		FL - 20.00%		Paid Off - 180		01-Oct-2004
3058405005 2			200,550.00		199,420.12			07-Jun-2005		7.875%		MD - 80.00%		Paid Off - 360		01-Nov-2004
3058405126 2			223,000.00		221,957.90			02-Jun-2005		8.125%		MD - 74.00%		Paid Off - 360		01-Dec-2004
3058405127 1			90,250.00		89,544.09			30-Jun-2005		8.000%		FL - 88.00%		Paid Off - 360		01-Nov-2004
3058405464 2			147,600.00		146,992.41			28-Jun-2005		8.750%		MI - 90.00%		Paid Off - 360		01-Dec-2004
3076401602 2			94,100.00		93,416.26			22-Jun-2005		7.750%		IL - 77.00%		Paid Off - 360		01-Sep-2004
3076401750 1			85,000.00		84,445.92			23-Jun-2005		7.750%		IL - 63.00%		Paid Off - 360		01-Oct-2004
3076401859 1			160,000.00		158,957.01			15-Jun-2005		7.750%		IL - 84.00%		Paid Off - 360		01-Oct-2004
3076401943 2			379,200.00		379,082.75			23-Jun-2005		7.375%		IL - 80.00%		Paid Off - 360		01-Oct-2004
3076401958 1			123,250.00		122,701.25			15-Jun-2005		9.625%		IL - 85.00%		Paid Off - 360		01-Oct-2004
3076402014 1			78,000.00		77,582.17			20-Jun-2005		8.750%		MI - 75.00%		Paid Off - 360		01-Oct-2004
3076402071 1			76,500.00		76,001.27			14-Jun-2005		7.750%		IL - 83.00%		Paid Off - 360		01-Oct-2004
Page 20 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 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
3076402152 1			123,250.00		123,250.00			08-Jun-2005		7.500%		IL - 85.00%		Paid Off - 360		01-Nov-2004
3027403749 1			124,000.00		124,000.00			27-Jul-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Sep-2004
3076402497 1			170,000.00		168,600.44			17-Jun-2005		6.500%		IL - 85.00%		Paid Off - 360		01-Dec-2004
3027404529 1			27,800.00		27,672.03			21-Jul-2005		9.990%		FL - 20.00%		Paid Off - 180		01-Oct-2004
5000099930 1			99,900.00		99,082.86			28-Jun-2005		7.650%		PA - 100.00%		Paid Off - 360		01-Aug-2004
3027404540 2			85,600.00		85,022.21			25-Jul-2005		8.125%		NC - 80.00%		Paid Off - 360		01-Oct-2004
5000106848 1			127,500.00		126,815.50			30-Jun-2005		9.250%		IL - 85.00%		Paid Off - 360		01-Sep-2004
3027404833 2			158,100.00		157,209.36			11-Jul-2005		7.875%		FL - 85.00%		Paid Off - 360		01-Dec-2004
5000108174 1			212,000.00		210,687.25			20-Jun-2005		8.550%		MN - 80.00%		Paid Off - 360		01-Sep-2004
3027404965 2			96,000.00		95,580.24			31-Jul-2005		9.125%		IN - 80.00%		Paid Off - 360		01-Dec-2004
5000108196 2			196,200.00		196,200.00			06-Jun-2005		6.000%		IL - 90.00%		Paid Off - 360		01-Oct-2004
3027405103 1			228,750.00		226,558.89			27-Jul-2005		5.750%		FL - 79.00%		Paid Off - 360		01-Nov-2004
5000108366 1			180,000.00		178,430.38			03-Jun-2005		6.250%		MN - 90.00%		Paid Off - 360		01-Oct-2004
3027405297 2			380,000.00		377,859.24			31-Jul-2005		7.875%		FL - 100.00%		Paid Off - 360		01-Dec-2004
5000108424 1			10,000.00		9,569.62			03-Jun-2005		11.000%		MN - 5.00%		Paid Off - 120		01-Oct-2004
3027405307 1			78,300.00		77,890.84			12-Jul-2005		8.250%		FL - 90.00%		Paid Off - 360		01-Dec-2004
5000108788 2			140,600.00		139,759.35			16-Jun-2005		8.200%		VA - 77.00%		Paid Off - 360		01-Oct-2004
3027405493 2			148,750.00		147,932.71			01-Jul-2005		8.000%		FL - 85.00%		Paid Off - 360		01-Dec-2004
5000109201 1			150,000.00		149,192.05			30-Jun-2005		8.700%		MA - 58.00%		Paid Off - 360		01-Oct-2004
3027405550 2			140,000.00		139,118.48			31-Jul-2005		7.625%		PA - 80.00%		Paid Off - 360		01-Dec-2004
5000109738 1			58,900.00		58,669.89			16-Jun-2005		10.250%		MI - 100.00%		Paid Off - 360		01-Oct-2004
3029402928 2			60,400.00		60,014.39			26-Jul-2005		9.250%		FL - 20.00%		Paid Off - 180		01-Aug-2004
5000109798 1			202,500.00		200,895.00			29-Jun-2005		6.750%		MN - 90.00%		Paid Off - 360		01-Oct-2004
3029403365 1			76,500.00		76,101.54			14-Jul-2005		9.875%		IN - 90.00%		Paid Off - 360		01-Sep-2004
5000110763 2			202,400.00		200,856.58			29-Jun-2005		6.950%		MN - 80.00%		Paid Off - 360		01-Oct-2004
3029403449 1			114,400.00		113,491.23			15-Jul-2005		7.875%		FL - 80.00%		Paid Off - 360		01-Sep-2004
5000111022 1			140,000.00		139,409.78			16-Jun-2005		9.990%		IL - 70.00%		Paid Off - 360		01-Oct-2004
3029403768 2			161,500.00		160,201.70			19-Jul-2005		7.750%		MD - 85.00%		Paid Off - 360		01-Sep-2004
5000111493 1			107,100.00		107,100.00			13-Jun-2005		6.650%		WI - 90.00%		Paid Off - 360		01-Oct-2004
3029404254 1			96,000.00		95,314.72			11-Jul-2005		8.125%		GA - 75.00%		Paid Off - 360		01-Oct-2004
5000111911 1			201,750.00		201,750.00			01-Jun-2005		6.850%		MN - 87.00%		Paid Off - 360		01-Oct-2004
3029404616 1			161,600.00		160,482.60			05-Jul-2005		8.000%		MD - 80.00%		Paid Off - 360		01-Oct-2004
5000112101 1			136,350.00		135,269.30			06-Jun-2005		6.750%		GA - 90.00%		Paid Off - 360		01-Oct-2004
3029404730 1			121,500.00		120,930.18			06-Jul-2005		9.375%		PA - 90.00%		Paid Off - 360		01-Nov-2004
5000112137 2			194,352.00		193,122.20			16-Jun-2005		7.900%		IL - 80.00%		Paid Off - 360		01-Oct-2004
3029405064 2			220,500.00		219,607.94			31-Jul-2005		9.500%		FL - 90.00%		Paid Off - 360		01-Dec-2004
5000112159 2			48,588.00		48,121.71			16-Jun-2005		11.900%		IL - 20.00%		Paid Off - 240		01-Oct-2004
3029405088 1			269,500.00		267,506.32			06-Jul-2005		7.250%		VA - 70.00%		Paid Off - 360		01-Dec-2004
5000112241 2			15,150.00		14,949.14			06-Jun-2005		9.375%		GA - 10.00%		Paid Off - 240		01-Oct-2004
3029405173 1			131,400.00		130,882.83			08-Jul-2005		9.625%		NC - 90.00%		Paid Off - 360		01-Dec-2004
5240402368 1			92,150.00		91,796.96			30-Jun-2005		11.750%		CA - 20.00%		Paid Off - 360		01-Jul-2004
3029405238 1			138,400.00		138,400.00			11-Jul-2005		7.000%		FL - 80.00%		Paid Off - 360		01-Nov-2004
5240402983 2			176,250.00		174,942.40			21-Jun-2005		7.625%		NV - 80.00%		Paid Off - 360		01-Sep-2004
3029405278 1			259,250.00		257,474.49			06-Jul-2005		7.500%		MD - 85.00%		Paid Off - 360		01-Nov-2004
5240403282 1			32,000.00		31,906.76			30-Jun-2005		12.125%		CA - 20.00%		Paid Off - 360		01-Sep-2004
3029405292 1			116,850.00		115,805.65			06-Jul-2005		6.125%		NC - 85.00%		Paid Off - 360		01-Nov-2004
5240403932 2			32,000.00		31,906.76			13-Jun-2005		12.125%		NV - 20.00%		Paid Off - 360		01-Sep-2004
3029405411 1			132,000.00		131,251.35			22-Jul-2005		7.875%		FL - 80.00%		Paid Off - 360		01-Dec-2004
5240404101 2			300,400.00		300,400.00			02-Jun-2005		8.000%		CA - 80.00%		Paid Off - 360		01-Sep-2004
3029405550 2			75,000.00		73,673.42			29-Jul-2005		7.375%		FL - 75.00%		Paid Off - 360		01-Dec-2004
5240405099 1			20,000.00		19,924.67			02-Jun-2005		10.375%		CA - 10.00%		Paid Off - 360		01-Oct-2004
3029405561 1			170,800.00		169,600.59			06-Jul-2005		7.125%		MD - 80.00%		Paid Off - 360		01-Dec-2004
5240405200 2			460,000.00		460,000.00			07-Jun-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Oct-2004
3029405633 2			72,000.00		71,847.07			31-Jul-2005		12.500%		FL - 20.00%		Paid Off - 180		01-Dec-2004
5240406258 2			146,900.00		146,261.75			09-Jun-2005		8.500%		NV - 65.00%		Paid Off - 360		01-Dec-2004
3029405759 1			48,000.00		47,729.61			31-Jul-2005		10.875%		FL - 20.00%		Paid Off - 360		01-Dec-2004
5240406380 2			42,000.00		41,873.52			24-Jun-2005		10.250%		CA - 20.00%		Paid Off - 360		01-Dec-2004
3058401849 1			101,750.00		99,938.71			27-Jul-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Jul-2004
5243400666 1			45,600.00		45,243.56			01-Jun-2005		8.750%		CA - 15.00%		Paid Off - 360		01-Jun-2004
3058402659 1			208,000.00		205,986.74			29-Jul-2005		7.250%		RI - 80.00%		Paid Off - 360		01-Aug-2004
5243401918 2			37,000.00		36,858.27			14-Jun-2005		11.750%		CA - 20.00%		Paid Off - 360		01-Jul-2004
3058403076 1			90,950.00		90,373.55			22-Jul-2005		8.990%		TN - 85.00%		Paid Off - 360		01-Sep-2004
5243402170 2			200,700.00		198,611.62			16-Jun-2005		6.875%		CA - 90.00%		Paid Off - 360		01-Jul-2004
3058403149 2			91,000.00		90,288.10			13-Jul-2005		7.875%		FL - 73.00%		Paid Off - 360		01-Sep-2004
5243402904 1			378,000.00		374,741.22			29-Jun-2005		6.875%		CA - 70.00%		Paid Off - 360		01-Sep-2004
3058403520 1			200,000.00		198,143.21			25-Jul-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Sep-2004
5243403488 2			227,500.00		225,925.49			08-Jun-2005		8.000%		CA - 79.00%		Paid Off - 360		01-Sep-2004
3058403939 1			53,000.00		52,861.72			28-Jul-2005		12.625%		MD - 20.00%		Paid Off - 180		01-Oct-2004
5243404119 1			340,000.00		338,015.89			27-Jun-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Oct-2004
3058404297 1			99,900.00		99,174.02			11-Jul-2005		7.750%		TN - 80.00%		Paid Off - 360		01-Oct-2004
5243404491 2			315,000.00		312,634.13			02-Jun-2005		7.750%		CA - 89.00%		Paid Off - 360		01-Oct-2004
3058404300 2			24,950.00		24,890.05			07-Jul-2005		13.000%		TN - 20.00%		Paid Off - 180		01-Oct-2004
5243405007 2			280,000.00		279,181.72			30-Jun-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
3058405033 2			89,250.00		88,682.50			31-Jul-2005		7.875%		TN - 85.00%		Paid Off - 360		01-Nov-2004
5243405076 2			500,000.00		500,000.00			13-Jun-2005		7.500%		CA - 76.00%		Paid Off - 360		01-Nov-2004
3058405182 1			120,000.00		119,217.79			22-Jul-2005		7.750%		FL - 79.00%		Paid Off - 360		01-Nov-2004
Page 21 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 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
5243405106 2			348,000.00		347,999.81			17-Jun-2005		7.625%		CA - 80.00%		Paid Off - 360		01-Nov-2004
3058405641 1			155,150.00		154,160.98			29-Jul-2005		7.250%		MD - 80.00%		Paid Off - 360		01-Dec-2004
5243405163 1			95,800.00		95,370.20			09-Jun-2005		9.000%		CA - 14.00%		Paid Off - 360		01-Nov-2004
3058405643 1			38,750.00		38,632.74			29-Jul-2005		10.875%		MD - 20.00%		Paid Off - 180		01-Dec-2004
5243405286 2			220,500.00		219,026.21			02-Jun-2005		7.000%		CA - 90.00%		Paid Off - 360		01-Nov-2004
3076401398 1			99,920.00		99,118.71			29-Jul-2005		7.750%		IL - 80.00%		Paid Off - 360		01-Sep-2004
5243405557 1			300,000.00		297,942.78			24-Jun-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2004
3076401399 1			24,980.00		24,892.71			29-Jul-2005		11.750%		IL - 20.00%		Paid Off - 360		01-Sep-2004
5243405785 1			206,200.00		206,200.00			22-Jun-2005		7.625%		CA - 75.00%		Paid Off - 360		01-Dec-2004
3076401596 2			198,000.00		196,020.92			21-Jul-2005		6.625%		IL - 90.00%		Paid Off - 360		01-Sep-2004
5243405830 2			264,000.00		262,381.79			22-Jun-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
3076401913 1			256,000.00		253,739.26			08-Jul-2005		6.750%		IL - 73.00%		Paid Off - 360		01-Oct-2004
5243405833 1			49,500.00		49,237.99			22-Jun-2005		7.500%		CA - 15.00%		Paid Off - 360		01-Dec-2004
3076402383 1			133,500.00		132,467.13			28-Jul-2005		6.875%		IL - 75.00%		Paid Off - 360		01-Nov-2004
5243405848 1			67,650.00		67,429.46			02-Jun-2005		9.875%		CA - 19.00%		Paid Off - 360		01-Dec-2004
3083400598 1			184,000.00		182,800.55			22-Jul-2005		7.750%		RI - 93.00%		Paid Off - 360		01-Nov-2004
5246400895 1			140,000.00		139,257.37			27-Jun-2005		7.500%		CA - 70.00%		Paid Off - 360		01-Dec-2004
5000098764 1			150,000.00		148,467.69			26-Jul-2005		7.400%		IL - 80.00%		Paid Off - 360		01-Jul-2004
5248400620 2			247,500.00		245,982.94			20-Jun-2005		6.750%		AZ - 90.00%		Paid Off - 360		01-Dec-2004
5000100377 1			86,400.00		85,293.66			26-Jul-2005		6.350%		IL - 80.00%		Paid Off - 360		01-Jul-2004
5254400184 1			98,000.00		97,139.91			22-Jun-2005		7.750%		CA - 65.00%		Paid Off - 360		01-Jul-2004
5000105559 1			156,000.00		154,396.65			08-Jul-2005		5.950%		FL - 80.00%		Paid Off - 360		01-Oct-2004
5272400725 2			210,500.00		209,093.39			29-Jun-2005		7.625%		CA - 62.00%		Paid Off - 360		01-Oct-2004
5000105634 1			39,000.00		38,889.48			07-Jul-2005		12.250%		FL - 20.00%		Paid Off - 360		01-Oct-2004
5272400928 2			367,000.00		364,772.78			10-Jun-2005		7.500%		NV - 82.00%		Paid Off - 360		01-Nov-2004
5000106033 1			239,000.00		239,000.00			28-Jul-2005		6.800%		IL - 82.00%		Paid Off - 360		01-Sep-2004
5274400611 1			223,200.00		221,916.01			24-Jun-2005		8.375%		CA - 80.00%		Paid Off - 360		01-Oct-2004
5000106962 2			499,000.00		494,586.32			19-Jul-2005		7.250%		CT - 70.00%		Paid Off - 360		01-Sep-2004
5277401828 1			60,900.00		60,621.72			22-Jun-2005		9.500%		MI - 70.00%		Paid Off - 360		01-Oct-2004
5000107876 2			85,000.00		81,611.26			20-Jul-2005		7.450%		IN - 71.00%		Paid Off - 180		01-Sep-2004
5282400689 2			176,000.00		174,553.07			15-Jun-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Aug-2004
5000109354 2			99,000.00		99,000.00			08-Jul-2005		7.500%		MI - 90.00%		Paid Off - 360		01-Oct-2004
5282401144 1			154,000.00		153,398.50			23-Jun-2005		10.250%		IL - 70.00%		Paid Off - 360		01-Oct-2004
5000110364 1			275,000.00		272,708.00			01-Jul-2005		7.050%		MA - 59.00%		Paid Off - 360		01-Oct-2004
5282401384 1			180,000.00		178,934.28			02-Jun-2005		7.625%		IL - 75.00%		Paid Off - 360		01-Nov-2004
5000110370 1			92,000.00		91,435.97			28-Jul-2005		8.600%		NJ - 50.00%		Paid Off - 360		01-Oct-2004
5287400791 1			76,000.00		75,605.00			30-Jun-2005		8.875%		IN - 95.00%		Paid Off - 360		01-Oct-2004
5000110758 1			96,000.00		95,312.62			26-Jul-2005		7.900%		MI - 80.00%		Paid Off - 360		01-Oct-2004
6000102575 1			152,000.00		150,340.58			29-Jun-2005		6.150%		MN - 80.00%		Paid Off - 360		01-Aug-2004
5000111025 1			17,000.00		16,653.51			07-Jul-2005		12.300%		MD - 20.00%		Paid Off - 180		01-Oct-2004
6000105670 1			115,000.00		114,275.07			01-Jun-2005		8.950%		FL - 77.00%		Paid Off - 360		01-Aug-2004
5000112279 1			495,000.00		490,793.78			14-Jul-2005		6.950%		NY - 90.00%		Paid Off - 360		01-Oct-2004
6000110286 2			188,000.00		186,712.90			09-Jun-2005		8.050%		FL - 80.00%		Paid Off - 360		01-Sep-2004
5240401889 1			142,850.00		141,235.13			18-Jul-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Jul-2004
6000110394 1			153,600.00		152,993.71			28-Jun-2005		10.200%		NJ - 60.00%		Paid Off - 360		01-Oct-2004
5240403895 1			324,000.00		324,000.00			28-Jul-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Sep-2004
6000110498 2			184,500.00		183,023.61			03-Jun-2005		6.700%		FL - 90.00%		Paid Off - 360		01-Oct-2004
5240403937 1			308,000.00		308,000.00			22-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Sep-2004
6000111100 2			116,000.00		115,114.88			24-Jun-2005		6.950%		NJ - 80.00%		Paid Off - 360		01-Oct-2004
5240404702 2			103,000.00		102,269.87			13-Jul-2005		7.875%		CA - 58.00%		Paid Off - 360		01-Oct-2004
6000111374 1			85,000.00		84,351.80			30-Jun-2005		6.950%		FL - 61.00%		Paid Off - 360		01-Oct-2004
5240405004 1			232,250.00		230,736.00			31-Jul-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6000111558 2			138,724.00		137,613.46			15-Jun-2005		6.700%		FL - 80.00%		Paid Off - 360		01-Oct-2004
5240405043 2			352,750.00		352,750.00			01-Jul-2005		7.000%		CA - 85.00%		Paid Off - 360		01-Oct-2004
6000111608 1			34,681.00		34,577.28			15-Jun-2005		11.500%		FL - 20.00%		Paid Off - 360		01-Oct-2004
5240405048 1			64,000.00		63,775.19			31-Jul-2005		10.750%		CA - 20.00%		Paid Off - 360		01-Nov-2004
6000111952 2			340,000.00		338,092.79			03-Jun-2005		8.500%		MD - 80.00%		Paid Off - 360		01-Oct-2004
5240405193 1			115,000.00		113,784.42			19-Jul-2005		6.500%		CA - 62.00%		Paid Off - 360		01-Oct-2004
6000112270 2			75,000.00		#######			27-Jun-2005		7.150%		NJ - 71.00%		Paid Off - 360		01-Oct-2004
5240405320 1			180,000.00		180,000.00			29-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6000112604 2			210,000.00		208,968.32			24-Jun-2005		9.150%		NJ - 69.00%		Paid Off - 360		01-Oct-2004
5240405321 2			45,000.00		44,833.34			29-Jul-2005		10.500%		CA - 20.00%		Paid Off - 360		01-Nov-2004
6000112647 1			60,000.00		59,745.07			27-Jun-2005		9.850%		GA - 51.00%		Paid Off - 360		01-Oct-2004
5240405934 1			220,000.00		220,000.00			31-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6000113798 1			376,000.00		372,782.61			10-Jun-2005		6.350%		NY - 80.00%		Paid Off - 360		01-Oct-2004
5240406315 1			180,000.00		180,000.00			28-Jul-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6000115174 1			148,400.00		147,413.01			09-Jun-2005		7.650%		CT - 80.00%		Paid Off - 360		01-Oct-2004
5240406348 2			213,750.00		212,632.99			31-Jul-2005		8.250%		CA - 75.00%		Paid Off - 360		01-Dec-2004
6000115254 1			37,100.00		37,018.82			09-Jun-2005		13.025%		CT - 20.00%		Paid Off - 360		01-Oct-2004
5240406349 1			45,000.00		44,844.42			28-Jul-2005		10.250%		CA - 20.00%		Paid Off - 360		01-Dec-2004
7000102350 1			6,000.00		5,068.01			06-Jun-2005		11.990%		WA - 5.00%		Paid Off - 60		01-Jul-2004
5240406442 2			432,000.00		432,000.00			08-Jul-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
7000104083 1			14,315.00		13,525.63			29-Jun-2005		11.999%		CO - 5.00%		Paid Off - 120		01-Jul-2004
5240406447 1			108,000.00		107,673.21			08-Jul-2005		10.875%		CA - 20.00%		Paid Off - 360		01-Dec-2004
7000104346 2			11,850.00		11,205.35			29-Jun-2005		12.249%		CA - 5.00%		Paid Off - 120		01-Jul-2004
5243401820 2			180,000.00		178,106.88			22-Jul-2005		7.250%		CA - 56.00%		Paid Off - 360		01-Jul-2004
Page 22 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 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
7000104604 1			51,350.00		51,080.49			13-Jun-2005		9.900%		CA - 65.00%		Paid Off - 360		01-Aug-2004
5243401955 1			256,000.00		1,431.35			31-Jul-2005		5.250%		CA - 80.00%		Paid Off - 360		01-Jul-2004
7000112066 1			164,000.00		162,712.65			08-Jun-2005		6.800%		NY - 80.00%		Paid Off - 360		01-Oct-2004
5243402561 2			500,000.00		499,686.52			25-Jul-2005		7.500%		CA - 77.00%		Paid Off - 360		01-Aug-2004
7000112089 2			41,000.00		40,831.16			08-Jun-2005		10.000%		NY - 20.00%		Paid Off - 360		01-Oct-2004
5243403160 2			52,000.00		51,768.70			12-Jul-2005		10.625%		CA - 20.00%		Paid Off - 360		01-Sep-2004
7000112418 1			350,000.00		348,556.06			06-Jun-2005		9.990%		MD - 70.00%		Paid Off - 360		01-Oct-2004
5243403375 2			488,000.00		483,889.27			12-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Sep-2004
7000112692 1			160,000.00		158,551.66			03-Jun-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Oct-2004
5243403888 1			329,600.00		329,600.00			31-Jul-2005		7.875%		CA - 80.00%		Paid Off - 360		01-Sep-2004
7000112745 1			80,500.00		79,914.97			07-Jun-2005		7.750%		CA - 89.00%		Paid Off - 360		01-Sep-2004
5243404013 2			379,050.00		379,050.00			22-Jul-2005		7.875%		CA - 95.00%		Paid Off - 360		01-Nov-2004
7000112761 2			5,000.00		4,775.50			07-Jun-2005		12.250%		CA - 6.00%		Paid Off - 120		01-Sep-2004
5243404021 2			140,000.00		138,904.71			28-Jul-2005		7.375%		CA - 62.00%		Paid Off - 360		01-Oct-2004
7000112842 1			170,289.00		170,269.00			10-Jun-2005		6.900%		FL - 80.00%		Paid Off - 360		01-Oct-2004
5243405093 2			90,000.00		89,577.98			25-Jul-2005		9.375%		CA - 20.00%		Paid Off - 360		01-Nov-2004
7000112886 1			284,250.00		282,099.10			16-Jun-2005		6.990%		NJ - 74.00%		Paid Off - 360		01-Oct-2004
5243405646 1			322,000.00		322,000.00			07-Jul-2005		6.375%		CA - 74.00%		Paid Off - 360		01-Dec-2004
7000112903 2			42,572.00		42,434.01			10-Jun-2005		11.125%		FL - 20.00%		Paid Off - 360		01-Oct-2004
5243405832 2			47,400.00		47,222.66			21-Jul-2005		9.875%		CA - 20.00%		Paid Off - 360		01-Dec-2004
7000112994 1			323,000.00		323,000.00			16-Jun-2005		6.300%		CA - 61.00%		Paid Off - 360		01-Oct-2004
5246400954 2			353,600.00		353,388.69			31-Jul-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Dec-2004
7000113320 1			283,212.00		283,212.00			09-Jun-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Oct-2004
5254400670 1			354,100.00		352,431.08			19-Jul-2005		9.875%		CA - 84.00%		Paid Off - 360		01-Oct-2004
7000113326 1			70,803.00		70,510.84			09-Jun-2005		9.990%		CA - 20.00%		Paid Off - 360		01-Oct-2004
5255400864 1			174,000.00		172,717.48			31-Jul-2005		6.500%		WA - 98.00%		Paid Off - 360		01-Dec-2004
7000113355 2			428,000.00		424,575.13			30-Jun-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Oct-2004
5272400832 1			156,500.00		155,295.05			21-Jul-2005		6.900%		NV - 87.00%		Paid Off - 360		01-Nov-2004
7000113417 2			107,000.00		106,588.67			30-Jun-2005		10.325%		CA - 20.00%		Paid Off - 360		01-Oct-2004
5282400651 2			442,000.00		437,925.48			21-Jul-2005		7.500%		IL - 65.00%		Paid Off - 360		01-Aug-2004
7000113878 1			85,000.00		84,544.48			06-Jun-2005		8.725%		CA - 20.00%		Paid Off - 360		01-Oct-2004
5290400078 2			171,500.00		170,529.26			14-Jul-2005		9.000%		MA - 55.00%		Paid Off - 360		01-Nov-2004
7000114442 2			432,000.00		428,222.69			13-Jun-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Oct-2004
5292400034 1			102,400.00		101,778.55			31-Jul-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
7000114458 1			352,000.00		352,000.00			09-Jun-2005		6.350%		CA - 83.00%		Paid Off - 360		01-Oct-2004
6000000461 2			384,000.00		380,951.48			13-Jul-2005		7.300%		FL - 80.00%		Paid Off - 360		01-Oct-2004
7000114507 2			108,000.00		107,574.65			13-Jun-2005		10.990%		CA - 20.00%		Paid Off - 360		01-Oct-2004
6000100674 2			154,400.00		154,400.00			21-Jul-2005		5.450%		FL - 80.00%		Paid Off - 360		01-Aug-2004
7000114612 1			112,000.00		111,129.20			16-Jun-2005		6.850%		FL - 80.00%		Paid Off - 360		01-Oct-2004
6000105893 2			51,000.00		50,876.16			28-Jul-2005		12.950%		CT - 34.00%		Paid Off - 360		01-Oct-2004
7000114777 2			34,000.00		33,889.76			15-Jun-2005		11.125%		MD - 20.00%		Paid Off - 360		01-Oct-2004
6000108880 1			127,500.00		126,850.04			13-Jul-2005		9.500%		PA - 75.00%		Paid Off - 360		01-Oct-2004
8000006380 2			286,000.00		283,478.99			29-Jun-2005		8.900%		NJ - 100.00%		Paid Off - 360		01-Apr-2004
6000111557 2			94,500.00		93,846.53			01-Jul-2005		8.000%		FL - 70.00%		Paid Off - 360		01-Oct-2004
8000008181 2			495,000.00		489,003.32			23-Jun-2005		7.100%		NY - 90.00%		Paid Off - 360		01-May-2004
6000112009 2			73,737.00		73,271.03			22-Jul-2005		8.450%		GA - 85.00%		Paid Off - 360		01-Oct-2004
8000014463 1			198,000.00		196,258.41			09-Jun-2005		7.100%		NJ - 90.00%		Paid Off - 360		01-Sep-2004
6000112714 2			166,500.00		165,265.88			08-Jul-2005		7.650%		FL - 90.00%		Paid Off - 360		01-Oct-2004
8000016687 1			222,400.00		222,400.00			08-Jun-2005		6.900%		CT - 80.00%		Paid Off - 360		01-Sep-2004
6000114778 1			12,775.00		12,201.87			25-Jul-2005		12.250%		FL - 5.00%		Paid Off - 120		01-Oct-2004
8000017761 2			177,300.00		176,109.32			07-Jun-2005		7.600%		RI - 90.00%		Paid Off - 360		01-Oct-2004
7000110796 2			255,000.00		253,405.75			05-Jul-2005		8.990%		CA - 57.00%		Paid Off - 360		01-Sep-2004
8000018040 1			81,600.00		80,989.73			02-Jun-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Oct-2004
7000112676 1			268,000.00		265,851.49			14-Jul-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Oct-2004
8000018062 1			280,000.00		278,331.13			27-Jun-2005		8.200%		NJ - 80.00%		Paid Off - 360		01-Oct-2004
7000112777 2			289,000.00		286,171.53			08-Jul-2005		6.250%		CA - 85.00%		Paid Off - 360		01-Oct-2004
8000018326 2			194,400.00		192,358.49			14-Jun-2005		6.350%		NJ - 90.00%		Paid Off - 360		01-Oct-2004
7000113161 2			475,000.00		474,994.98			11-Jul-2005		7.850%		CA - 95.00%		Paid Off - 360		01-Oct-2004
8000018742 1			103,824.00		102,902.33			08-Jun-2005		7.650%		PA - 80.00%		Paid Off - 360		01-Oct-2004
7000113236 2			369,000.00		368,990.88			14-Jul-2005		7.450%		NV - 90.00%		Paid Off - 360		01-Oct-2004
8000018834 2			25,956.00		25,155.80			08-Jun-2005		13.025%		PA - 20.00%		Paid Off - 180		01-Oct-2004
7000114274 2			446,250.00		443,007.29			21-Jul-2005		7.750%		CA - 85.00%		Paid Off - 360		01-Oct-2004
8000019024 2			191,100.00		189,738.52			28-Jun-2005		7.850%		RI - 70.00%		Paid Off - 360		01-Sep-2004
7000114753 1			195,500.00		195,500.00			19-Jul-2005		5.990%		CA - 85.00%		Paid Off - 360		01-Oct-2004
8000019147 2			210,000.00		208,659.06			17-Jun-2005		8.100%		RI - 75.00%		Paid Off - 360		01-Oct-2004
7000114882 1			228,000.00		228,000.00			13-Jul-2005		5.900%		HI - 80.00%		Paid Off - 360		01-Oct-2004
8000019440 1			167,300.00		165,974.01			14-Jun-2005		6.750%		NJ - 70.00%		Paid Off - 360		01-Oct-2004
7000114897 1			57,000.00		56,814.85			13-Jul-2005		11.625%		HI - 20.00%		Paid Off - 360		01-Oct-2004
8000019677 2			202,000.00		200,586.11			28-Jun-2005		7.450%		NJ - 75.00%		Paid Off - 360		01-Oct-2004
7000116052 2			330,600.00		330,600.00			20-Jul-2005		6.900%		VA - 95.00%		Paid Off - 360		01-Oct-2004
8000019955 2			336,000.00		333,809.68			14-Jun-2005		7.750%		NY - 80.00%		Paid Off - 360		01-Oct-2004
8000015765 2			150,000.00		148,932.59			28-Jul-2005		8.800%		NJ - 68.00%		Paid Off - 360		01-Aug-2004
8000020036 2			198,750.00		197,415.32			22-Jun-2005		7.600%		NY - 75.00%		Paid Off - 360		01-Oct-2004
8000017801 2			324,810.00		322,231.37			18-Jul-2005		7.300%		PA - 90.00%		Paid Off - 360		01-Oct-2004
8000020759 1			136,500.00		135,710.69			29-Jun-2005		8.350%		NJ - 56.00%		Paid Off - 360		01-Oct-2004
8000018440 2			360,000.00		357,730.95			25-Jul-2005		8.950%		MA - 80.00%		Paid Off - 360		01-Sep-2004
Page 23 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
TOTAL			31,034,261.00		30,776,228.81
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
8000018588 2			90,000.00		89,035.55			25-Jul-2005		11.900%		MA - 20.00%		Paid Off - 240		01-Oct-2004
8000019384 1			134,000.00		133,235.06			22-Jul-2005		8.950%		RI - 51.00%		Paid Off - 360		01-Oct-2004
8000019593 2			215,000.00		213,365.36			25-Jul-2005		7.550%		MA - 79.00%		Paid Off - 360		01-Oct-2004
8000019596 1			182,000.00		180,453.45			11-Jul-2005		6.950%		RI - 70.00%		Paid Off - 360		01-Oct-2004
8000020159 1			198,000.00		196,183.11			29-Jul-2005		6.550%		NJ - 73.00%		Paid Off - 360		01-Oct-2004
8000021215 1			75,000.00		74,554.00			01-Jul-2005		8.750%		VA - 56.00%		Paid Off - 360		01-Oct-2004
TOTAL			28,563,962.00		28,140,365.71
Page 24 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										411		26		617
Collateral Principal Realized Loss/(Gain) Amount										~~143~~99,~~244~~936.5971		29129,~~384~~141.6512		~~172~~229,~~629~~077.2483
Collateral Interest Realized Loss/(Gain) Amount										06,956.0014		~~7,900~~840.8057		7,~~900~~796.8071
Net Liquidation Proceeds										~~884~~116,~~992~~712.6990		17415,~~263~~128.2876		~~902~~531,~~255~~841.9766
Cumulative
Number of Loans Liquidated										1021		1824		2845
Collateral Realized Loss/(Gain) Amount										~~288~~388,~~840~~777.6839		~~323~~452,~~091~~232.5668		~~611~~841,~~932~~010.2407
Net Liquidation Proceeds										~~917~~1,~~502~~034,215.8474		~~394~~810,~~977~~106.9470		1,~~312~~844,~~480~~322.7844
Page 25 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.3007%		0.0116%		0.1511%
3 Months Avg MDR										0.1012%		0.0610%		0.0811%
12 Months Avg MDR										0.06%		0.0305%		0.0405%
Avg MDR Since Cut-off										0.06%		0.0305%		0.0405%
CDR										30.4879%		01.1694%		1.8437%
3 Months Avg CDR										1.2444%		01.7416%		01.9930%
12 Months Avg CDR										0.6870%		0.4062%		0.5466%
Avg CDR Since Cut-off										0.6870%		0.4062%		0.5466%
SDA										173.3055%		08.8184%		96.1721%
3 Months Avg SDA Approximation										67.8416%		45.1682%		56.5049%
12 Months Avg SDA Approximation										4.4930%		23.6588%		34.5709%
Avg SDA Since Cut-off Approximation										4.4930%		23.6588%		34.5709%
Loss Severity Approximation for Current Period										1346.9313%		6223.9973%		1630.0611%
3 Months Avg Loss Severity Approximation										7353.6435%		5730.7022%		4217.6423%
12 Months Avg Loss Severity Approximation										5856.5074%		4643.5025%		4341.0621%
Avg Loss Severity Approximation Since Cut-off										5856.5074%		4643.5025%		4341.0621%
Page 26 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 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 27 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
80009358 1
80010277 1
			10.990%		MO - 20.00%		180		25,524.03				25,524.03		0.00
			8.250%		AZ - 85.00%		360		122,355.09				2,671.89		0.00
3027401807 1			13.990%		MI - 20.00%		240		21,123.90				21,123.90		0.00
3029401944 1			10.990%		NC - 20.00%		180		22,299.12				22,502.53		0.00
5243402973 1					CA - 80.00%		360				Revision		38.75
3029405385 1		Forcls	7.750%		FL - 90.00%		360		268,239.99				3,367.18		0.00
5243404219 1					CA - 80.00%		360				Revision		38.75
3058403403 1			11.250%		KY - 20.00%		360		19,722.93				20,360.09		0.00
5281400126 1					CA - 75.00%		360				Revision		31.00
5287401095 1		Forcls	7.500%		OH - 90.00%		360		44,402.26				16,700.33		0.00
7000111171 1					WA - 20.00%		360				Revision		-17,263.28
6000091101 1			13.150%		GA - 20.00%		240		67,250.49				64,379.67		0.00
3029404662 2			12.625%		FL - 20.00%		180		66,444.42				66,431.88		0.00
3058403609 2			11.625%		FL - 20.00%		180		23,699.19				2,216.18		0.00
5243404578 2			6.500%		CA - 80.00%		360		396,000.00				6,745.65		0.00
3076401320 2			7.750%		IL - 95.00%		360		94,166.20				0.00		0.00
5243405529 2			8.750%		AZ - 71.00%		360		500,000.00				4,274.20		0.00
5000091768 2			11.990%		OH - 5.00%		120		5,477.65				5,916.53		0.00
6000109611 2			11.275%		GA - 20.00%		360		65,792.86				65,792.86		0.00
5000102755 2			12.250%		NY - 5.00%		120		18,170.23				19,364.82		0.00
TOTAL									1,074,885.21			172,737.74		0.00
5000103509 2			11.999%		MI - 5.00%		120		7,913.98				8,502.10		0.00
5000107093 2			12.249%		OK - 5.00%		120		5,111.57				5,537.72		0.00
5000109381 2			10.125%		GA - 10.00%		240		11,739.76				12,550.46		0.00
6000085307 2			12.249%		GA - 5.00%		60		5,428.07				6,707.79		0.00
6000091235 2			11.750%		CT - 15.00%		240		32,809.38				34,360.29		0.00
6000103909 2			12.249%		FL - 5.00%		120		5,353.76				4,290.07		0.00
6000115169 2			12.750%		NC - 5.00%		120		6,779.82				7,446.89		0.00
TOTAL									760,919.49			236,874.54		0.00
Page 28 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Optional Termination in Effect (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						A Trigger Event Exists if either (i) or (ii) are true
						(i) The quotient of ( (1)/(2) > (3) )
						(1) 60+ Day Rolling Delinquency Balance								2529,~~793~~568,~~533~~827.0920
						(2) Stated Principal Balance								~~663~~634,~~870~~313,~~457~~247.8762
						60+ Day Delinquency % ( (1)/(2) )								34.8966%
						(3) 37% of Senior Enhancement %								9.1860%
						(ii) The quotient of ( (4)/(5) > (6))
						(4) Aggregate Cumulative Realized Loss								~~611~~841,~~932~~010.2407
						(5) Cutoff Date Pool Principal Balance								502,868,307.00
						Trigger Event Loss % ( (4)/(5) )								0.00001065%
						(6) Applicable Loss %								0.00%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Net Monthly Excess Cashflow														1,~~871~~434,~~621~~026.1153
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00
Current LIBOR Rate														3.~~314380~~460000%
Next LIBOR Rate														3.~~460000~~641250%
Page 29 of 30
GSAMP Trust 2005-HE1
Asset Backed Certificates
2005-HE1
July 25, 2005 Distribution
August 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current Scheduled Payments														4,~~770~~551,~~696~~391.2829
Current Scheduled Payments 1 Month Prior														4,~~935~~770,~~056~~696.5628
Current Scheduled Payments 2 Month Prior														54,~~089~~935,~~240~~056.4756
Current Scheduled Payments 3 Month Prior														5,~~232~~089,~~347~~240.1247
Current Scheduled Payments 4 Month Prior														5,~~325~~232,~~868~~347.7712
Current Scheduled Payments 5 Month Prior														5,~~436~~325,~~164~~868.6477
Current Scheduled Payments 6 Month Prior														05,436,164.0064
Current Scheduled Payments 7 Month Prior														0.00
Current Scheduled Payments 8 Month Prior														0.00
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00
Delinquent 60+ Scheduled Payments														~~218~~242,~~969~~190.6824
Delinq. 60+ Sched. Pmnts, 1 Month Prior														~~194~~218,~~162~~969.5468
Delinq. 60+ Sched. Pmnts, 2 Month Prior														~~158~~194,~~710~~162.8154
Delinq. 60+ Sched. Pmnts, 3 Month Prior														~~140~~158,~~012~~710.5081
Delinq. 60+ Sched. Pmnts, 4 Month Prior														~~117~~140,~~495~~012.1450
Delinq. 60+ Sched. Pmnts, 5 Month Prior														55117,~~745~~495.4414
Delinq. 60+ Sched. Pmnts, 6 Month Prior														055,745.0044
Delinq. 60+ Sched. Pmnts, 7 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior														0.00
Page 30 of 30

Filing Compare · GS Mortgage GSAMP Trust 2005-HE1