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 March 1, 2005, providing for the issuance of GSAMP Trust 2005-HE2 Mortgage Pass-Through Certificates Series 2005-HE2) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-120274-13 13-3387389 (Commission File Number) (I.R.S. Employer Identification No.) 85 Broad Street New York, New York 1004 (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 2726, 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-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11
										7. Foreclosure Report					12
										8. Prepayment Report					1314
										9. Prepayment Detail Report					1617
										10. Realized Loss Report					2022
										11. Realized Loss Detail Report					2325
				Servicer(s)
										12. Triggers and Adj. Cert. Report					2426
				Countrywide Funding Corporation
										13. Additional Certificate Report					2527
				Chase Securities, Inc
				Underwriter(s)
				Goldman Sachs & Co.
										Total Number of Pages					2527
				Dates						Contacts
				Cut-Off Date:			March 01, 2005			Hang Luu
				Close Date:			March 30, 2005			Administrator
				First Distribution Date:			April 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 25
Page 1 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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-1	SR	$	297,636,000.00		~~260~~237,~~990~~394,~~383~~964.1633		~~693~~727,~~093~~747.6045		2333,~~595~~960,~~418~~711.8379		2434,~~288~~688,~~512~~459.4324		0.00		0.00		~~237~~203,~~394~~434,~~964~~252.3354
A-2	SR	$	169,463,000.00		169,463,000.00		~~463~~534,~~211~~090.2989		0.00		~~463~~534,~~211~~090.2989		0.00		0.00		169,463,000.00
A-3	SR	$	79,117,000.00		79,117,000.00		~~223~~257,~~643~~525.1984		0.00		~~223~~257,~~643~~525.1984		0.00		0.00		79,117,000.00
M-1	MEZ	$	49,720,000.00		49,720,000.00		~~144~~166,~~799~~548.3419		0.00		~~144~~166,~~799~~548.3419		0.00		0.00		49,720,000.00
M-2	MEZ	$	40,265,000.00		40,265,000.00		~~124~~142,~~153~~504.3755		0.00		~~124~~142,~~153~~504.3755		0.00		0.00		40,265,000.00
M-3	MEZ	$	11,555,000.00		11,555,000.00		3641,~~078~~392.1358		0.00		3641,~~078~~392.1358		0.00		0.00		11,555,000.00
B-1	SUB	$	10,154,000.00		10,154,000.00		3540,~~494~~570.6287		0.00		3540,~~494~~570.6287		0.00		0.00		10,154,000.00
B-2	SUB	$	8,403,000.00		8,403,000.00		2934,~~831~~081.2717		0.00		2934,~~831~~081.2717		0.00		0.00		8,403,000.00
B-3	SUB	$	8,754,000.00		8,754,000.00		3540,~~502~~404.9857		0.00		3540,~~502~~404.9857		0.00		0.00		8,754,000.00
B-4	SUB	$	9,804,000.00		9,804,000.00		49,020.00		0.00		49,020.00		0.00		0.00		9,804,000.00
X	NOF	$	15,406,120.96		15,406,101.06		1,~~901~~599,~~083~~247.7998		0.00		1,~~901~~599,~~083~~247.7998		0.00		0.00		15,406,101.06
P	NOF	$	0.00		0.00		~~503~~659,~~732~~039.6711		0.00		~~503~~659,~~732~~039.6711		0.00		0.00		0.00
R-1	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			700,277,320.96		~~663~~640,~~631~~036,~~484~~065.2239		4,~~239~~292,~~644~~173.2520		2333,~~595~~960,~~418~~711.8379		2738,~~835~~252,~~063~~884.0899		0.00		0.00		~~640~~606,~~036~~075,~~065~~353.3960
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-1	0607/2725/05		0708/24/05		A-Act/360		36242DA29		297,636,000.00		~~876~~797.~~877740~~601649		2.~~328662~~445092		79114.~~276092~~101492		81116.~~604754~~546585	~~797~~683.~~601649~~500156
A-2	0607/2725/05		0708/24/05		A-Act/360		36242DA37		169,463,000.00		1,000.000000		23.~~733407~~151667		0.000000		23.~~733407~~151667	1,000.000000
A-3	0607/2725/05		0708/24/05		A-Act/360		36242DA45		79,117,000.00		1,000.000000		23.~~826740~~255000		0.000000		23.~~826740~~255000	1,000.000000
M-1	0607/2725/05		0708/24/05		A-Act/360		36242DA52		49,720,000.00		1,000.000000		23.~~912296~~349722		0.000000		23.~~912296~~349722	1,000.000000
M-2	0607/2725/05		0708/24/05		A-Act/360		36242DA60		40,265,000.00		1,000.000000		3.~~083407~~539167		0.000000		3.~~083407~~539167	1,000.000000
M-3	0607/2725/05		0708/24/05		A-Act/360		36242DA78		11,555,000.00		1,000.000000		3.~~122296~~582222		0.000000		3.~~122296~~582222	1,000.000000
B-1	0607/2725/05		0708/24/05		A-Act/360		36242DA86		10,154,000.00		1,000.000000		3.~~495629~~995555		0.000000		3.~~495629~~995555	1,000.000000
B-2	0607/2725/05		0708/24/05		A-Act/360		36242DA94		8,403,000.00		1,000.000000		34.~~550074~~055834		0.000000		34.~~550074~~055834	1,000.000000
B-3	0607/2725/05		0708/24/05		A-Act/360		36242DB28		8,754,000.00		1,000.000000		4.~~055629~~615555		0.000000		4.~~055629~~615555	1,000.000000
B-4	0607/01/05		0607/30/05		A-30/360		36242DB36		9,804,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
X	0607/01/05		0607/30/05		A-30/360		36242DG72		15,406,120.96		999.998708		~~123~~103.~~397953~~806012		0.000000		~~123~~103.~~397953~~806012	999.998708
P	0607/01/05		0607/30/05		A-30/360		36242DG80		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	0607/01/05		0607/30/05		A-30/360		36242DG56		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	0607/01/05		0607/30/05		A-30/360		36242DG64		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 25
Page 2 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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-1	297,636,000.00		23,~~894~~622,~~840~~588.9540		5892,~~665~~278,~~668~~952.8111		1,~~575~~922,~~366~~795.8635		6094,~~241~~201,~~035~~747.6746		6397,~~135~~824,~~876~~335.6286		0.00		0.00		~~237~~203,~~394~~434,~~964~~252.3354
A-2	169,463,000.00		12,~~802~~336,~~298~~389.5039		0.00		0.00		0.00		12,~~802~~336,~~298~~389.5039		0.00		0.00		169,463,000.00
A-3	79,117,000.00		~~872~~1,~~292~~129,818.7155		0.00		0.00		0.00		~~872~~1,~~292~~129,818.7155		0.00		0.00		79,117,000.00
M-1	49,720,000.00		~~565~~732,~~955~~503.3756		0.00		0.00		0.00		~~565~~732,~~955~~503.3756		0.00		0.00		49,720,000.00
M-2	40,265,000.00		~~487~~629,~~119~~624.9752		0.00		0.00		0.00		~~487~~629,~~119~~624.9752		0.00		0.00		40,265,000.00
M-3	11,555,000.00		~~141~~183,~~668~~060.3795		0.00		0.00		0.00		~~141~~183,~~668~~060.3795		0.00		0.00		11,555,000.00
B-1	10,154,000.00		~~140~~180,~~331~~902.8572		0.00		0.00		0.00		~~140~~180,~~331~~902.8572		0.00		0.00		10,154,000.00
B-2	8,403,000.00		~~118~~152,~~044~~125.1128		0.00		0.00		0.00		~~118~~152,~~044~~125.1128		0.00		0.00		8,403,000.00
B-3	8,754,000.00		~~141~~181,~~467~~872.7229		0.00		0.00		0.00		~~141~~181,~~467~~872.7229		0.00		0.00		8,754,000.00
B-4	9,804,000.00		~~196~~245,~~080~~100.00		0.00		0.00		0.00		~~196~~245,~~080~~100.00		0.00		0.00		9,804,000.00
X	15,406,120.96		89,~~017~~616,~~554~~802.9795		18.77		1.13		19.90		89,~~017~~616,~~574~~822.8785		0.00		0.00		15,406,101.06
P	0.00		1,~~307~~966,~~036~~075.5768		0.00		0.00		0.00		1,~~307~~966,~~036~~075.5768		0.00		0.00		0.00
R-1	100.00		0.00		94.34		5.66		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		94.34		5.66		100.00		100.00		0.00		0.00		0.00
Total	700,277,320.96		1620,~~684~~976,~~691~~864.0929		5892,~~665~~279,~~876~~159.2656		1,~~575~~922,~~379~~807.3180		6094,~~241~~201,~~255~~967.5736		76115,~~925~~178,~~946~~831.6665		0.00		0.00		~~640~~606,~~036~~075,~~065~~353.3960
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-1	3.~~41438~~56000%		~~260~~237,~~990~~394,~~383~~964.1633		~~693~~727,~~093~~747.6045		0.00		0.00		0.00		~~693~~727,~~093~~747.6045		~~693~~727,~~093~~747.6045		0.00
A-2	3.~~51438~~66000%		169,463,000.00		~~463~~534,~~211~~090.2989		0.00		0.00		0.00		~~463~~534,~~211~~090.2989		~~463~~534,~~211~~090.2989		0.00
A-3	3.~~63438~~78000%		79,117,000.00		~~223~~257,~~643~~525.1984		0.00		0.00		0.00		~~223~~257,~~643~~525.1984		~~223~~257,~~643~~525.1984		0.00
M-1	3.~~74438~~89000%		49,720,000.00		~~144~~166,~~799~~548.3419		0.00		0.00		0.00		~~144~~166,~~799~~548.3419		~~144~~166,~~799~~548.3419		0.00
M-2	34.~~96438~~11000%		40,265,000.00		~~124~~142,~~153~~504.3755		0.00		0.00		0.00		~~124~~142,~~153~~504.3755		~~124~~142,~~153~~504.3755		0.00
M-3	4.~~01438~~16000%		11,555,000.00		3641,~~078~~392.1358		0.00		0.00		0.00		3641,~~078~~392.1358		3641,~~078~~392.1358		0.00
B-1	4.~~49438~~64000%		10,154,000.00		3540,~~494~~570.6287		0.00		0.00		0.00		3540,~~494~~570.6287		3540,~~494~~570.6287		0.00
B-2	4.~~56438~~71000%		8,403,000.00		2934,~~831~~081.2717		0.00		0.00		0.00		2934,~~831~~081.2717		2934,~~831~~081.2717		0.00
B-3	5.~~21438~~36000%		8,754,000.00		3540,~~502~~404.9857		0.00		0.00		0.00		3540,~~502~~404.9857		3540,~~502~~404.9857		0.00
B-4	6.00000%		9,804,000.00		49,020.00		0.00		0.00		0.00		49,020.00		49,020.00		0.00
X	~~148~~124.~~07773~~56738%		15,406,101.06		0.00		0.00		0.00		0.00		0.00		1,~~901~~599,~~083~~247.7998		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		~~503~~659,~~732~~039.6711		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			~~663~~640,~~631~~036,~~484~~065.2239		12,~~834~~033,~~827~~886.7911		0.00		0.00		0.00		12,~~834~~033,~~827~~886.7911		4,~~239~~292,~~644~~173.2520		0.00
Page 3 of 25
Page 3 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
Collection Account Report
SUMMARY
														Total
Principal Collections														2333,~~595~~960,~~418~~131.8363
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														2333,~~595~~960,~~418~~131.8363
Interest Collections														3,~~869~~731,~~474~~328.8549
Interest Withdrawals														-0.00
Interest Other Accounts														~~419~~611,~~469~~173.6700
Interest Fees														-49,~~300~~748.2713
TOTAL NET INTEREST														4,~~239~~292,~~644~~753.2536
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														2738,~~835~~252,~~063~~884.0899
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															~~362~~347,~~084~~428.5649
Prepayments In Full															2333,~~063~~497,~~860~~006.3631
Curtailments															~~169~~20,~~473~~771.9181
Liquidations															095,505.0018
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-0580.0016
Delinquent Principal															-~~311~~300,~~461~~477.63
Advanced Principal															~~311~~300,~~461~~477.63
TOTAL PRINCIPAL COLLECTED															2333,~~595~~960,~~418~~131.8363
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00
Page 4 of 25
Page 4 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
INTEREST - COLLECTIONS
														Total
Scheduled Interest														43,~~100~~950,~~171~~925.7785
Liquidation Interest														0696.0039
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-4263,~~522~~386.7644
Compensating Interest														4263,~~522~~386.7644
Delinquent Interest														-3,~~420~~263,~~457~~191.5014
Interest Advanced														3,~~189~~042,~~760~~897.5938
TOTAL INTEREST COLLECTED														3,~~869~~731,~~474~~328.8549
INTEREST - WITHDRAWALS
														Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS														0.00
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														~~503~~659,~~732~~039.6711
SWAP Payment Received from GSMS														~~226~~255,~~351~~555.0097
SWAP Amount Paid to GSMS														-~~310~~303,~~614~~422.0008
TOTAL INTEREST OTHER ACCOUNTS														~~419~~611,~~469~~173.6700
INTEREST - FEES
														Total
Current Servicing Fees														4546,~~816~~387.2094
Current Trustee Fees														3,~~484~~360.0719
TOTAL INTEREST OTHER FEES														49,~~300~~748.2713
Page 5 of 25
Page 5 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
														Total
Excess Reserve Fund Begining Balance														0.00
Excess Reserve Fund Amount Deposited														0.00
Excess Reserve Fund Amount Withdrawn														0.00
Excess Reserve Fund Ending Balance														0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														15,406,101.06
Overcollateralization Target Amount														15,406,101.06
Overcollateralization Deficiency Amount														0580.0016
Overcollateralization Release Amount														0.00
Page 6 of 25
Page 6 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
Collateral Report
COLLATERAL
															Total
Loan Count:
Original														4,329
Prior														4,~~138~~017
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-~~121~~163
Repurchases														-0
Liquidations														-01
Current														43,~~017~~853
Principal Balance:
Original														700,277,320.96
Prior														~~663~~640,~~631~~036,~~484~~065.2239
Prefunding														0.00
Scheduled Principal														-~~362~~347,~~084~~428.5649
Partial Prepayments														-~~169~~20,~~473~~771.9181
Full Voluntary Prepayments														-2333,~~063~~497,~~860~~006.3631
Repurchases														-0.00
Liquidations														-095,505.0018
Current														~~640~~606,~~036~~075,~~065~~353.3960
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 25
Page 7 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
CHARACTERISTICS
														Total
Weighted Average Coupon Original														7.29668%
Weighted Average Coupon Prior														7.~~42300~~41515%
Weighted Average Coupon Current														7.~~41515~~40769%
Weighted Average Months to Maturity Original														337
Weighted Average Months to Maturity Prior														~~346~~345
Weighted Average Months to Maturity Current														~~345~~343
Weighted Avg Remaining Amortization Term Original														337
Weighted Avg Remaining Amortization Term Prior														~~346~~345
Weighted Avg Remaining Amortization Term Current														~~345~~343
Weighted Average Seasoning Original														4.21
Weighted Average Seasoning Prior														67.20
Weighted Average Seasoning Current														78.2019
Page 8 of 25
Page 8 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														6.51876%
Weighted Average Margin Prior														6.~~50575~~50015%
Weighted Average Margin Current														6.~~50015~~49511%
Weighted Average Max Rate Original														13.72564%
Weighted Average Max Rate Prior														13.~~71563~~70736%
Weighted Average Max Rate Current														13.~~70736~~70200%
Weighted Average Min Rate Original														7.21772%
Weighted Average Min Rate Prior														7.~~20864~~19957%
Weighted Average Min Rate Current														7.~~19957~~19226%
Weighted Average Cap Up Original														1.01489%
Weighted Average Cap Up Prior														1.~~01531~~01574%
Weighted Average Cap Up Current														1.~~01574~~01618%
Weighted Average Cap Down Original														1.01489%
Weighted Average Cap Down Prior														1.~~01531~~01574%
Weighted Average Cap Down Current														1.~~01574~~01618%
SERVICING FEES & ADVANCES
															Total
Current Servicing Fees														4546,~~816~~387.2094
Delinquent Servicing Fees														~~230~~220,~~696~~293.9275
TOTAL SERVICING FEES														~~276~~266,~~513~~681.1370
Compensating Interest														-4263,~~522~~386.7644
Delinquent Servicing Fees														-~~230~~220,~~696~~293.9275
COLLECTED SERVICING FEES														3-16,~~293~~998.4449
Aggregate Advances with respect to this Distribution														0.00
ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00
Current LIBOR Rate														3.~~314380~~460000%
Next LIBOR Rate														03.~~000000~~641250%
Page 9 of 25
Page 9 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1821,~~444~~456,~~410~~207.5513		54,~~213~~022,~~997~~803.3376		12,~~479~~580,~~082~~262.2608		2528,~~137~~059,~~490~~272.1497
			% Balance				23.8854%		0.8166%		0.2343%		34.9363%
			# Loans				~~108~~132		3024		1018		~~148~~174
			% # Loans				23.6943%		0.7562%		0.2547%		34.6852%
	FORECLOSURE		Balance		0840,000.00		~~183,095~~0.9400		21,~~360~~761,~~218~~265.4448		57,~~407~~653,~~575~~860.9997		710,~~950~~255,~~890~~126.3745
			% Balance		0.0014%		0.0300%		0.3729%		01.8426%		1.2469%
			# Loans		02		10		109		2738		3849
			% # Loans		0.0005%		0.0200%		0.2523%		0.6799%		01.9527%
	BANKRUPTCY		Balance		~~174~~370,~~963~~870.8151		0428,796.0097		~~407~~103,~~938~~166.2300		~~344~~325,~~028~~384.0825		~~926~~1,~~930~~228,217.1273
			% Balance		0.0306%		0.0007%		0.0602%		0.05%		0.1420%
			# Loans		23		02		31		3		89
			% # Loans		0.0508%		0.0005%		0.0703%		0.0708%		0.2023%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~174~~1,~~963~~210,870.8151		1821,~~627~~885,~~506~~004.4910		75,~~982~~887,~~154~~235.0024		710,~~230~~559,~~686~~507.3330		3439,~~015~~542,~~310~~617.6315
			% Balance		0.0320%		23.9161%		10.2597%		1.1374%		56.3152%
			# Loans		25		~~109~~134		4334		4059		~~194~~232
			% # Loans		0.0513%		23.7148%		10.0788%		1.0053%		46.8302%
Page 10 of 25
Page 10 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
TOTAL
Page 11 of 25
Page 11 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
19278092 1
19278233 1
			301,750.00		300,325.58		01-Feb-2005		9.875%		CA - 85.00%		360		01-Oct-2004
			205,000.00		203,399.22		01-Mar-2005		7.750%		IL - 100.00%		360		01-Nov-2004
19278407 1			320,000.00		318,~~537~~368.7376		01-Dec-2004		9.500%		CA - 80.00%		360		01-Nov-2004
19280320 1			53,200.00		52,984.80		01-Mar-2005		9.500%		MD - 95.00%		360		01-Dec-2004
19279777 1			282,540.00		281,144.89		01-Mar-2005		9.125%		CA - 85.00%		360		01-Dec-2004
19284710 1			148,000.00		147,101.81		01-Jan-2005		7.500%		IL - 68.84%		360		01-Dec-2004
19282284 1			133,200.00		132,309.97		01-Jan-2005		7.625%		IL - 90.00%		360		01-Dec-2004
19335728 1			352,000.00		349,369.45		01-Feb-2005		7.875%		CA - 80.00%		360		01-Oct-2004
19335660 1			356,000.00		356,000.00		01-Mar-2005		7.750%		CA - 80.00%		360		01-Oct-2004
19337211 1			104,000.00		103,240.84		01-Jan-2005		8.375%		AZ - 80.00%		360		01-Dec-2004
19337609 1			52,200.00		52,042.04		01-Jan-2005		10.875%		NC - 20.00%		360		01-Jan-2005
19337609 1			52,200.00		52,062.41		01-Jan-2005		10.875%		NC - 20.00%		360		01-Jan-2005
19340058 1			240,000.00		238,613.85		01-Apr-2005		7.750%		IL - 80.00%		360		01-Jan-2005
19337997 1			251,200.00		249,951.99		01-Feb-2005		8.500%		CA - 83.73%		360		01-Dec-2004
19340926 1			155,400.00		154,456.92		01-Apr-2005		7.500%		RI - 79.98%		360		01-Jan-2005
19338185 1			175,000.00		174,161.41		01-Dec-2004		8.000%		MA - 60.55%		360		01-Jan-2005
38213301 1			114,750.00		114,071.71		01-Feb-2005		8.240%		LA - 85.00%		360		01-Dec-2004
19339225 1			184,000.00		183,095.94		01-Apr-2005		7.875%		VA - 80.00%		360		01-Jan-2005
38213397 1			53,975.00		53,674.11		01-Apr-2005		8.560%		LA - 85.00%		360		01-Dec-2004
38213301 1			114,750.00		114,149.16		01-Feb-2005		8.240%		LA - 85.00%		360		01-Dec-2004
38221830 1			98,400.00		98,400.00		01-Apr-2005		6.375%		AZ - 80.00%		360		01-Dec-2004
38262707 1			500,000.00		500,000.00		01-Apr-2005		6.450%		CA - 78.74%		360		01-Dec-2004
38263299 1			456,000.00		456,000.00		01-Jul-2005		7.150%		CA - 95.00%		360		01-Nov-2004
38263627 1			436,000.00		436,000.00		01-Feb-2005		6.600%		CA - 80.00%		360		01-Dec-2004
38263851 1			259,250.00		259,164.72		01-Mar-2005		6.700%		CA - 85.00%		360		01-Dec-2004
38263731 1			79,000.00		78,729.82		01-Mar-2005		10.875%		CA - 20.00%		180		01-Dec-2004
38264859 1			78,800.00		77,~~774~~687.4223		01-Feb-2005		5.750%		LA - 80.00%		360		01-Oct-2004
38326683 1			256,000.00		254,~~351~~151.6600		01-Mar-2005		7.490%		CA - 80.00%		360		01-Dec-2004
38394924 1			191,900.00		190,843.42		01-Jan-2005		7.990%		OH - 100.00%		360		01-Dec-2004
38393755 1			238,400.00		236,549.73		01-Apr-2005		6.240%		WI - 80.00%		360		01-Jan-2005
38488847 1			280,500.00		277,~~901~~633.5489		01-Feb-2005		6.500%		CA - 85.00%		360		01-Oct-2004
38489375 1			153,000.00		152,141.78		01-Jan-2005		8.500%		FL - 85.00%		360		01-Nov-2004
38489776 1			384,000.00		384,000.00		01-Aug-2005		7.350%		CA - 75.29%		360		01-Aug-2004
38489864 1			259,350.00		257,739.93		01-Feb-2005		7.500%		CA - 65.00%		360		01-Dec-2004
38489944 1			297,600.00		297,600.00		01-Jan-2005		7.750%		CA - 80.00%		360		01-Dec-2004
38791550 1			50,700.00		50,528.95		01-Feb-2005		8.950%		LA - 65.00%		360		01-Feb-2005
38792086 1			80,800.00		80,800.00		01-Apr-2005		7.970%		TN - 80.00%		360		01-Feb-2005
38803608 1			95,900.00		95,505.18		01-Jan-2005		8.750%		GA - 76.17%		360		01-Jan-2005
38792446 1			50,400.00		50,234.13		01-Mar-2005		9.830%		MS - 80.00%		360		01-Feb-2005
38804840 1			144,000.00		143,465.13		01-Feb-2005		9.250%		SC - 90.00%		360		01-Jan-2005
38804728 1			117,000.00		116,526.64		01-Mar-2005		9.500%		MI - 90.00%		360		01-Jan-2005
38804840 1			144,000.00		143,386.35		01-Feb-2005		9.250%		SC - 90.00%		360		01-Jan-2005
68492519 1			304,000.00		304,000.00		01-Mar-2005		7.490%		CA - 80.00%		360		01-Feb-2005
68493231 1			208,000.00		208,000.00		01-Mar-2005		5.990%		CA - 80.00%		360		01-Feb-2005
68513914 1			460,000.00		457,~~861~~547.2131		28-Feb-2005		8.150%		NC - 100.00%		360		29-Jan-2005
68909187 1			304,357.00		~~303~~302,~~184~~984.2705		01-Feb-2005		8.300%		CA - 90.00%		360		01-Feb-2005
68909427 1			267,750.00		266,~~597~~401.7130		01-Mar-2005		7.750%		CA - 85.00%		360		01-Feb-2005
68910867 1			154,400.00		153,378.01		01-Mar-2005		6.350%		KS - 80.00%		360		01-Feb-2005
68909467 1			76,500.00		76,262.21		01-Apr-2005		10.100%		NC - 90.00%		360		01-Feb-2005
68927949 1			108,000.00		107,311.57		01-Jan-2005		7.250%		MO - 80.00%		360		01-Dec-2004
68909971 1			324,000.00		322,508.66		01-Apr-2005		8.200%		CA - 90.00%		360		01-Feb-2005
68927949 1			108,000.00		107,223.16		01-Jan-2005		7.250%		MO - 80.00%		360		01-Dec-2004
68928766 1			145,600.00		144,839.15		01-Mar-2005		8.250%		NC - 80.00%		360		01-Jan-2005
68928926 1			348,000.00		348,000.00		01-Feb-2005		6.625%		FL - 80.00%		360		01-Jan-2005
68930094 1			103,000.00		102,522.44		01-Jan-2005		7.375%		MD - 100.00%		360		01-Feb-2005
68929670 1			97,100.00		96,585.99		01-Mar-2005		7.500%		KY - 79.98%		360		01-Feb-2005
68930814 1			102,400.00		101,901.30		01-Feb-2005		7.125%		FL - 80.00%		360		01-Feb-2005
68930094 1			103,000.00		102,441.13		01-Jan-2005		7.375%		MD - 100.00%		360		01-Feb-2005
68932038 1			116,100.00		115,587.73		01-Jan-2005		7.625%		MI - 90.00%		360		01-Feb-2005
68930398 1			188,000.00		187,004.87		01-Mar-2005		7.500%		MA - 80.00%		360		01-Feb-2005
69861333 1			121,000.00		120,761.78		01-Mar-2005		10.625%		MI - 69.14%		360		01-Mar-2005
68930662 1			283,100.00		282,048.61		01-Jan-2005		9.250%		CO - 95.00%		360		01-Feb-2005
69861549 1			345,000.00		343,871.44		01-Feb-2005		9.100%		CA - 62.73%		360		01-Feb-2005
68930814 1			102,400.00		101,816.45		01-Feb-2005		7.125%		FL - 80.00%		360		01-Feb-2005
69861645 1			197,600.00		196,796.51		01-Feb-2005		7.100%		CA - 80.00%		360		01-Mar-2005
68931046 1			115,200.00		114,725.78		01-Mar-2005		8.750%		FL - 90.00%		360		01-Feb-2005
69861653 1			284,000.00		283,118.55		01-Mar-2005		8.450%		CA - 80.00%		360		01-Mar-2005
68931430 1			103,000.00		102,576.00		01-Mar-2005		8.750%		FL - 100.00%		360		01-Feb-2005
TOTAL			7,982,707.00		7,950,890.37
68932086 1			196,200.00		195,279.79		01-Mar-2005		8.125%		MN - 90.00%		360		01-Feb-2005
Page 12 of 25
68932206 1			136,000.00		135,425.70		01-Mar-2005		8.625%		FL - 80.00%		360		01-Feb-2005
69861333 1			121,000.00		120,712.86		01-Mar-2005		10.625%		MI - 69.14%		360		01-Mar-2005
69861541 1			64,000.00		63,713.38		01-Mar-2005		7.550%		IN - 80.00%		360		01-Mar-2005
69861549 1			345,000.00		343,678.32		01-Feb-2005		9.100%		CA - 62.73%		360		01-Feb-2005
69861645 1			197,600.00		196,632.95		01-Feb-2005		7.100%		CA - 80.00%		360		01-Mar-2005
69861653 1			284,000.00		282,938.52		01-Mar-2005		8.450%		CA - 80.00%		360		01-Mar-2005
Page 12 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
TOTAL			10,291,772.00		10,255,126.45
Page 13 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
August 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
															Total
Current
Number of Paid in Full Loans														~~121~~163
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														~~121~~163
Curtailments Amount														~~169~~20,~~473~~771.9181
Paid in Full Balance														2333,~~063~~497,~~860~~006.3631
Repurchased Loans Balance														0.00
Total Prepayment Amount														2333,~~233~~517,~~334~~778.2712
Cumulative
Number of Paid in Full Loans														~~308~~471
Number of Repurchased Loans														3
Total Number of Loans Prepaid in Full														~~311~~474
Paid in Full Balance														5891,~~183~~680,~~215~~221.0738
Repurchased Loans Balance														312,911.71
Curtailments Amount														~~169~~190,~~749~~521.4829
Total Prepayment Amount														5892,~~665~~183,~~876~~654.2638
Page 13 of 25
Page 14 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
															Total
SMM														35.5025%
3 Months Avg SMM														23.5277%
12 Months Avg SMM														2.1779%
Avg SMM Since Cut-off														2.1779%
CPR														3447.8168%
3 Months Avg CPR														2636.3998%
12 Months Avg CPR														2328.1282%
Avg CPR Since Cut-off														2328.1282%
PSA														2,~~418~~909.0804%
3 Months Avg PSA Approximation														2,~~128~~568.2789%
12 Months Avg PSA Approximation														2,~~027~~323.2848%
Avg PSA Since Cut-off Approximation														2,~~027~~323.2848%
Page 14 of 25
Page 15 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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 15 of 25
Page 16 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
19278076 1			243,000.00		240,824.01				7.625%		MI - 86.79%		Paid Off - 360		01-Oct-2004
19278043 1			31,700.00		31,633.76				13.625%		FL - 20.00%		Paid Off - 180		01-Oct-2004
19278381 1			392,000.00		392,000.00				6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2004
19278084 1			176,400.00		175,296.68				8.500%		FL - 90.00%		Paid Off - 360		01-Oct-2004
19279330 1			223,900.00		222,643.20				8.000%		MD - 79.99%		Paid Off - 360		01-Dec-2004
19278092 1			301,750.00		300,325.58				9.875%		CA - 85.00%		Paid Off - 360		01-Oct-2004
19279892 1			16,000.00		15,957.84				10.875%		KY - 20.00%		Paid Off - 180		01-Dec-2004
19278357 1			21,400.00		21,363.21				13.990%		NC - 20.00%		Paid Off - 180		01-Nov-2004
19281047 1			195,500.00		194,439.29				7.375%		MA - 74.62%		Paid Off - 360		01-Dec-2004
19278589 1			60,000.00		59,628.38				8.000%		MI - 66.67%		Paid Off - 360		01-Nov-2004
19281328 1			104,000.00		103,489.04				7.875%		FL - 80.00%		Paid Off - 360		01-Dec-2004
19278738 1			435,200.00		432,696.45				8.375%		CA - 80.00%		Paid Off - 360		01-Nov-2004
19281542 1			38,400.00		38,330.94				12.625%		RI - 20.00%		Paid Off - 180		01-Dec-2004
19279512 1		FCL	389,250.00		386,887.77				7.500%		CA - 75.00%		Paid Off - 360		01-Dec-2004
19281633 1			256,500.00		256,500.00				6.875%		MD - 90.00%		Paid Off - 360		01-Dec-2004
19280635 1			305,000.00		302,908.55				6.875%		IL - 93.85%		Paid Off - 360		01-Dec-2004
19281930 1			304,000.00		304,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19280643 1			141,100.00		140,398.95				8.500%		IL - 85.00%		Paid Off - 360		01-Dec-2004
19282607 1			40,000.00		39,639.59				10.375%		FL - 13.79%		Paid Off - 240		01-Dec-2004
19280676 1			95,200.00		94,531.19				6.750%		IL - 70.00%		Paid Off - 360		01-Dec-2004
19283290 1			98,500.00		98,003.80				7.750%		FL - 63.55%		Paid Off - 360		01-Dec-2004
19280775 1			156,000.00		149.64				7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19283753 1			300,000.00		298,796.02				8.875%		RI - 78.95%		Paid Off - 360		01-Dec-2004
19281245 1			56,250.00		56,079.76				10.875%		WI - 90.00%		Paid Off - 360		01-Dec-2004
19284033 1			180,000.00		180,000.00				6.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19281732 1			318,600.00		316,759.89				7.750%		IL - 83.84%		Paid Off - 360		01-Dec-2004
19285105 1			253,000.00		251,817.70				8.125%		CA - 74.19%		Paid Off - 360		01-Dec-2004
19281781 1			153,000.00		152,116.35				7.750%		IL - 83.61%		Paid Off - 360		01-Dec-2004
19335736 1			384,000.00		384,000.00				8.375%		CA - 80.00%		Paid Off - 360		01-Oct-2004
19281922 1			400,000.00		397,572.52				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19336734 1			62,100.00		61,870.94				8.625%		PA - 90.00%		Paid Off - 360		01-Jan-2005
19282193 1			149,000.00		148,117.85				7.625%		IL - 75.25%		Paid Off - 360		01-Dec-2004
19336841 1			320,000.00		318,485.31				8.000%		VA - 80.00%		Paid Off - 360		01-Jan-2005
19282748 1			104,000.00		103,368.88				7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
19336858 1			60,000.00		59,589.68				12.350%		VA - 15.00%		Paid Off - 180		01-Jan-2005
19282888 1			27,000.00		26,935.95				12.000%		MO - 20.00%		Paid Off - 360		01-Dec-2004
19338326 1			204,000.00		202,848.83				7.375%		VA - 80.00%		Paid Off - 360		01-Jan-2005
19282912 1			176,000.00		175,100.58				8.375%		PA - 80.00%		Paid Off - 360		01-Dec-2004
19338524 1			320,000.00		318,588.09				7.625%		FL - 80.00%		Paid Off - 360		01-Jan-2005
19283449 1			140,000.00		139,418.68				9.375%		MD - 100.00%		Paid Off - 360		01-Dec-2004
19339001 1			409,600.00		409,600.00				7.125%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19283787 1			96,900.00		96,267.08				7.125%		UT - 85.00%		Paid Off - 360		01-Dec-2004
19339233 1			170,000.00		169,087.55				6.625%		PA - 85.00%		Paid Off - 360		01-Jan-2005
19284397 1			136,000.00		135,067.44				6.875%		ID - 49.45%		Paid Off - 360		01-Dec-2004
19339290 1			126,900.00		126,379.49				7.990%		VA - 90.00%		Paid Off - 360		01-Jan-2005
19284447 1			236,250.00		234,983.97				8.125%		CA - 75.00%		Paid Off - 360		01-Dec-2004
19339647 1			50,800.00		50,014.80				9.500%		FL - 40.00%		Paid Off - 180		01-Jan-2005
19284496 1			163,200.00		162,209.57				7.500%		CO - 80.00%		Paid Off - 360		01-Dec-2004
19340645 1			405,000.00		402,484.87				7.500%		CA - 62.31%		Paid Off - 360		01-Jan-2005
19284520 1			40,800.00		40,703.07				11.990%		CO - 20.00%		Paid Off - 360		01-Dec-2004
19340959 1			110,000.00		110,000.00				8.125%		MD - 88.00%		Paid Off - 360		01-Jan-2005
19284637 1			72,800.00		72,497.74				9.375%		IL - 80.00%		Paid Off - 360		01-Dec-2004
19340975 1			300,000.00		298,643.12				7.500%		MD - 80.00%		Paid Off - 360		01-Jan-2005
19284710 1			148,000.00		147,101.81				7.500%		IL - 68.84%		Paid Off - 360		01-Dec-2004
19341007 1			75,000.00		74,864.31				11.875%		MD - 20.00%		Paid Off - 360		01-Jan-2005
19285139 1			340,000.00		340,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19341353 1			340,000.00		339,994.94				5.750%		CA - 85.00%		Paid Off - 360		01-Jan-2005
19285196 1			204,000.00		204,000.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38261363 1			208,000.00		206,659.56			30-Jun-2005		6.490%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19335728 1			352,000.00		349,369.45				7.875%		CA - 80.00%		Paid Off - 360		01-Oct-2004
38261443 1			324,000.00		324,000.00			17-Jun-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19336163 1			540,000.00		540,000.00				6.875%		CA - 73.87%		Paid Off - 360		01-Dec-2004
38261451 1			81,000.00		80,775.96			17-Jun-2005		10.650%		CA - 20.00%		Paid Off - 180		01-Dec-2004
19336189 1			88,400.00		87,981.20				9.250%		CA - 20.00%		Paid Off - 360		01-Dec-2004
38261779 1			372,000.00		372,000.00			21-Jun-2005		6.825%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19336270 1			288,000.00		286,605.05				8.625%		IL - 90.00%		Paid Off - 360		01-Dec-2004
38261787 1			93,000.00		92,750.89			20-Jun-2005		10.800%		CA - 20.00%		Paid Off - 180		01-Dec-2004
19336338 1			46,200.00		46,099.13				12.375%		NV - 20.00%		Paid Off - 180		01-Dec-2004
38262443 1			164,000.00		164,000.00			03-Jun-2005		7.075%		NV - 80.00%		Paid Off - 360		01-Dec-2004
19336601 1			192,000.00		190,983.66				7.500%		FL - 80.00%		Paid Off - 360		01-Jan-2005
38262451 1			41,000.00		40,890.17			03-Jun-2005		10.800%		NV - 20.00%		Paid Off - 180		01-Dec-2004
19336619 1			48,000.00		47,873.47				10.875%		FL - 20.00%		Paid Off - 360		01-Jan-2005
38262499 1			255,000.00		253,496.41			09-Jun-2005		6.950%		CA - 80.19%		Paid Off - 360		01-Dec-2004
19337138 1			228,000.00		226,778.96				8.500%		UT - 80.00%		Paid Off - 360		01-Dec-2004
Page 16 of 25
Page 17 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
38262539 1			260,000.00		260,000.00			10-Jun-2005		6.600%		CA - 69.33%		Paid Off - 360		01-Dec-2004
19337310 1			138,800.00		138,083.23				7.625%		FL - 77.11%		Paid Off - 360		01-Jan-2005
38262891 1			207,000.00		205,788.91			14-Jun-2005		6.990%		CA - 84.49%		Paid Off - 360		01-Dec-2004
19337336 1			368,000.00		365,902.99				7.125%		FL - 80.00%		Paid Off - 360		01-Jan-2005
38263043 1			175,000.00		175,000.00			30-Jun-2005		6.100%		CA - 56.45%		Paid Off - 360		01-Dec-2004
19337344 1			92,000.00		91,772.73				11.750%		FL - 20.00%		Paid Off - 360		01-Jan-2005
38263283 1			412,000.00		409,326.11			22-Jun-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19337450 1			57,000.00		56,868.74				11.500%		FL - 20.00%		Paid Off - 180		01-Jan-2005
38263291 1			103,000.00		102,650.97			22-Jun-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Dec-2004
19337567 1			79,900.00		79,535.92				8.250%		OH - 85.00%		Paid Off - 360		01-Jan-2005
38263339 1			180,000.00		179,987.36			10-Jun-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Dec-2004
19337641 1			35,600.00		35,460.75				9.000%		PA - 20.00%		Paid Off - 360		01-Jan-2005
38263483 1			324,000.00		321,808.22			09-Jun-2005		6.490%		CA - 90.00%		Paid Off - 360		01-Dec-2004
19337948 1			90,100.00		89,849.48				10.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
38263491 1			280,000.00		278,332.84			30-Jun-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19337997 1			251,200.00		249,951.99				8.500%		CA - 83.73%		Paid Off - 360		01-Dec-2004
38263843 1			322,000.00		320,502.83			22-Jun-2005		8.150%		CA - 67.79%		Paid Off - 360		01-Dec-2004
19338003 1			235,000.00		233,538.28				7.375%		CA - 64.38%		Paid Off - 360		01-Dec-2004
38263955 1			428,000.00		425,549.07			29-Jun-2005		7.100%		CA - 52.84%		Paid Off - 360		01-Dec-2004
19338078 1			405,000.00		405,000.00				7.875%		CA - 90.00%		Paid Off - 360		01-Dec-2004
38264043 1			216,000.00		214,676.02			21-Jun-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19338169 1			230,000.00		228,782.53				7.500%		IL - 58.97%		Paid Off - 360		01-Jan-2005
38264051 1			54,000.00		53,857.61			21-Jun-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Dec-2004
19338185 1			175,000.00		174,161.41				8.000%		MA - 60.55%		Paid Off - 360		01-Jan-2005
38264307 1			232,000.00		232,000.00			24-Jun-2005		5.700%		CA - 76.07%		Paid Off - 360		01-Dec-2004
19338250 1			158,950.00		158,261.46				8.500%		FL - 85.00%		Paid Off - 360		01-Jan-2005
38264563 1			65,000.00		64,498.75			16-Jun-2005		5.600%		CA - 63.73%		Paid Off - 360		01-Dec-2004
19338748 1			117,600.00		117,036.44				8.000%		MI - 79.51%		Paid Off - 360		01-Jan-2005
38326411 1			460,000.00		457,251.55			01-Jun-2005		6.990%		CA - 55.42%		Paid Off - 360		01-Dec-2004
19338920 1			58,000.00		57,838.69				10.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
38330092 1			186,675.00		185,759.19			27-Jun-2005		8.500%		FL - 95.00%		Paid Off - 360		01-Dec-2004
19338938 1			30,000.00		29,927.07				11.250%		CA - 18.75%		Paid Off - 360		01-Jan-2005
38389571 1			80,000.00		79,975.66			23-Jun-2005		7.250%		CA - 40.00%		Paid Off - 360		01-Jan-2005
19338987 1			215,000.00		213,745.80				7.625%		CA - 76.79%		Paid Off - 360		01-Jan-2005
38394572 1			83,600.00		83,109.26			14-Jun-2005		6.300%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
19339019 1			190,000.00		188,777.94				6.500%		CA - 52.78%		Paid Off - 360		01-Jan-2005
38394796 1			102,500.00		102,500.00			23-Jun-2005		6.550%		KS - 84.02%		Paid Off - 360		01-Jan-2005
19339167 1			210,000.00		209,178.73				9.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005
38395012 1			132,000.00		132,000.00			07-Jun-2005		7.190%		MD - 80.00%		Paid Off - 360		01-Feb-2005
19339225 1			184,000.00		183,095.94				7.875%		VA - 80.00%		Paid Off - 360		01-Jan-2005
38488655 1			35,000.00		34,906.26			30-Jun-2005		10.800%		CA - 8.84%		Paid Off - 180		01-Dec-2004
19339753 1			126,400.00		125,788.66				8.375%		FL - 80.00%		Paid Off - 360		01-Jan-2005
38488855 1			384,000.00		381,658.78			30-Jun-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Dec-2004
19340140 1			216,000.00		214,643.48				6.625%		IL - 83.72%		Paid Off - 360		01-Jan-2005
38488863 1			96,000.00		95,742.60			30-Jun-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Dec-2004
19340199 1			256,500.00		255,571.74				9.375%		IL - 90.00%		Paid Off - 360		01-Jan-2005
38489031 1			117,000.00		117,000.00			07-Jun-2005		6.400%		CA - 65.00%		Paid Off - 360		01-Jan-2005
19340322 1			192,000.00		190,932.35				7.250%		NV - 80.00%		Paid Off - 360		01-Jan-2005
38489167 1			195,600.00		194,534.85			22-Jun-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19340553 1			368,800.00		368,456.08				7.250%		CA - 79.99%		Paid Off - 360		01-Jan-2005
38490248 1			284,000.00		282,309.10			01-Jun-2005		6.900%		NV - 80.00%		Paid Off - 360		01-Dec-2004
19340652 1			222,400.00		222,400.00				7.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38490624 1			32,400.00		32,310.32			02-Jun-2005		9.900%		NV - 20.00%		Paid Off - 180		01-Jan-2005
19341072 1			404,000.00		404,000.00				6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38491024 1			478,400.00		478,400.00			10-Jun-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Jan-2005
19341254 1			121,000.00		120,421.53				8.500%		IL - 89.73%		Paid Off - 360		01-Jan-2005
38491040 1			119,600.00		119,300.38			10-Jun-2005		10.800%		CA - 20.00%		Paid Off - 180		01-Jan-2005
19341338 1			369,600.00		369,600.00				7.375%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38791406 1			88,000.00		87,756.31			20-Jun-2005		9.005%		VA - 75.86%		Paid Off - 360		01-Feb-2005
19341411 1			95,200.00		94,818.04				8.875%		AZ - 85.00%		Paid Off - 360		01-Jan-2005
38791526 1			113,600.00		113,277.16			23-Jun-2005		8.880%		MO - 80.00%		Paid Off - 360		01-Feb-2005
38209916 1			56,000.00		55,771.53			25-Jul-2005		10.625%		CA - 22.40%		Paid Off - 180		01-Nov-2004
38791638 1			177,300.00		176,728.34			08-Jun-2005		9.170%		GA - 90.00%		Paid Off - 360		01-Jan-2005
38261635 1			356,000.00		356,000.00			25-Jul-2005		6.680%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38792062 1			80,005.00		79,786.39			29-Jun-2005		9.070%		AL - 70.18%		Paid Off - 360		01-Feb-2005
38261827 1			238,000.00		237,999.53			29-Jul-2005		7.350%		CA - 78.29%		Paid Off - 360		01-Dec-2004
38792294 1			108,000.00		107,597.25			30-Jun-2005		8.470%		GA - 90.00%		Paid Off - 360		01-Feb-2005
38262363 1			380,000.00		377,253.46			07-Jul-2005		6.850%		CA - 79.17%		Paid Off - 360		01-Dec-2004
38803848 1			400,500.00		398,452.03			03-Jun-2005		6.875%		MA - 90.00%		Paid Off - 360		01-Jan-2005
38262547 1			174,500.00		174,500.00			14-Jul-2005		6.550%		CA - 94.32%		Paid Off - 360		01-Dec-2004
38803856 1			144,000.00		143,506.58			02-Jun-2005		8.875%		AZ - 90.00%		Paid Off - 360		01-Jan-2005
38262779 1			487,500.00		487,500.00			28-Jul-2005		6.675%		CA - 83.33%		Paid Off - 360		01-Dec-2004
38804312 1			291,200.00		290,202.19			22-Jun-2005		8.875%		FL - 90.00%		Paid Off - 360		01-Jan-2005
38263331 1			398,000.00		398,000.00			01-Jul-2005		6.800%		CA - 84.68%		Paid Off - 360		01-Dec-2004
38804328 1			384,750.00		383,067.68			21-Jun-2005		9.125%		FL - 95.00%		Paid Off - 360		01-Nov-2004
38263611 1			216,000.00		216,000.00			14-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
Page 17 of 25
Page 18 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
38804392 1			346,750.00		345,233.82			09-Jun-2005		9.125%		PA - 95.00%		Paid Off - 360		01-Nov-2004
38263899 1			182,000.00		180,577.28			28-Jul-2005		6.350%		CA - 71.37%		Paid Off - 360		01-Dec-2004
38804512 1			140,800.00		140,163.12			30-Jun-2005		7.500%		MD - 80.00%		Paid Off - 360		01-Jan-2005
38263963 1			168,000.00		168,000.00			08-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
38804928 1			144,750.00		144,186.57			02-Jun-2005		8.250%		VA - 75.00%		Paid Off - 360		01-Jan-2005
38263971 1			42,000.00		41,846.62			07-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Dec-2004
38810696 1			61,886.00		61,746.50			23-Jun-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Feb-2005
38263995 1			288,900.00		286,770.21			18-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68492615 1			387,000.00		385,392.15			30-Jun-2005		6.990%		CA - 87.95%		Paid Off - 360		01-Feb-2005
38264411 1			215,200.00		213,658.81			29-Jul-2005		6.650%		CA - 80.30%		Paid Off - 360		01-Dec-2004
68492831 1			105,000.00		104,660.58			30-Jun-2005		8.250%		CT - 75.00%		Paid Off - 360		01-Feb-2005
38264603 1			191,250.00		189,880.57			15-Jul-2005		6.900%		CA - 85.00%		Paid Off - 360		01-Dec-2004
68493127 1			143,293.00		143,293.00			28-Jun-2005		6.990%		FL - 85.00%		Paid Off - 360		01-Feb-2005
38265451 1			124,800.00		124,800.00			07-Jul-2005		7.220%		GA - 80.00%		Paid Off - 360		01-Dec-2004
68497232 1			432,000.00		432,000.00			30-Jun-2005		7.375%		CA - 90.00%		Paid Off - 360		01-Feb-2005
38265459 1			31,200.00		31,107.89			07-Jul-2005		10.990%		GA - 20.00%		Paid Off - 180		01-Dec-2004
68497880 1			121,500.00		121,046.82			28-Jun-2005		7.550%		IN - 90.00%		Paid Off - 360		01-Feb-2005
38326443 1			180,000.00		178,538.34			20-Jul-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
68498336 1			121,500.00		121,054.67			21-Jun-2005		7.625%		MI - 90.00%		Paid Off - 360		01-Feb-2005
38326451 1			45,000.00		44,828.38			20-Jul-2005		10.400%		CA - 20.00%		Paid Off - 180		01-Dec-2004
68542413 1			142,400.00		142,400.00			21-Jun-2005		6.840%		FL - 80.00%		Paid Off - 360		01-Feb-2005
38330180 1			130,000.00		128,811.65			18-Jul-2005		6.000%		CA - 65.00%		Paid Off - 360		01-Nov-2004
68542421 1			35,590.00		35,537.20			21-Jun-2005		11.990%		FL - 19.99%		Paid Off - 180		03-Jan-2005
38393715 1			120,000.00		119,352.10			20-Jul-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Jan-2005
68909475 1			200,000.00		199,112.23			06-Jun-2005		6.650%		CA - 64.52%		Paid Off - 360		01-Feb-2005
38393787 1			124,000.00		123,289.93			08-Jul-2005		7.100%		WI - 80.00%		Paid Off - 360		01-Jan-2005
68909843 1			274,500.00		273,603.63			15-Jun-2005		8.200%		CA - 90.00%		Paid Off - 360		01-Feb-2005
38394924 1			191,900.00		190,843.42			20-Jul-2005		7.990%		OH - 100.00%		Paid Off - 360		01-Dec-2004
68909867 1			323,900.00		322,742.11			29-Jun-2005		7.750%		CA - 79.98%		Paid Off - 360		01-Feb-2005
38395004 1			173,400.00		172,171.04			28-Jul-2005		5.990%		NC - 85.00%		Paid Off - 360		01-Jan-2005
68910139 1			128,000.00		127,374.58			27-Jun-2005		6.150%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
38395068 1			110,000.00		109,325.74			07-Jul-2005		6.750%		PA - 100.00%		Paid Off - 360		01-Jan-2005
68910195 1			296,000.00		294,991.59			27-Jun-2005		7.990%		CA - 80.00%		Paid Off - 360		01-Feb-2005
38395092 1			460,000.00		457,164.78			14-Jul-2005		5.900%		VA - 72.78%		Paid Off - 360		01-Feb-2005
68910539 1			130,000.00		129,600.60			28-Jun-2005		8.500%		CA - 60.47%		Paid Off - 360		01-Feb-2005
38488727 1			230,000.00		228,220.64			20-Jul-2005		6.246%		CA - 79.31%		Paid Off - 360		01-Dec-2004
68910811 1			164,000.00		163,371.46			07-Jun-2005		7.400%		KS - 80.00%		Paid Off - 360		01-Feb-2005
38488839 1			81,600.00		80,977.16			07-Jul-2005		9.250%		CA - 20.00%		Paid Off - 180		01-Jun-2004
68910931 1			142,650.00		142,329.14			30-Jun-2005		10.000%		MI - 90.00%		Paid Off - 360		01-Feb-2005
38488943 1			191,500.00		191,500.00			13-Jul-2005		6.750%		CA - 69.89%		Paid Off - 360		01-Jan-2005
68927885 1			76,000.00		75,724.97			15-Jun-2005		9.375%		CA - 20.00%		Paid Off - 360		01-Dec-2004
38489263 1			280,000.00		279,698.49			06-Jul-2005		6.000%		CA - 62.92%		Paid Off - 360		01-Jan-2005
68928117 1			198,750.00		197,671.62			08-Jun-2005		7.375%		CA - 75.00%		Paid Off - 360		01-Dec-2004
38489303 1			222,800.00		222,800.00			08-Jul-2005		6.775%		CA - 80.00%		Paid Off - 360		01-Jan-2005
68928253 1			129,600.00		129,009.44			22-Jun-2005		8.250%		MA - 72.00%		Paid Off - 360		01-Dec-2004
38489311 1			55,700.00		55,522.74			08-Jul-2005		9.990%		CA - 20.00%		Paid Off - 180		01-Jan-2005
68928582 1			186,400.00		185,808.89			29-Jun-2005		9.250%		FL - 80.00%		Paid Off - 360		01-Jan-2005
38489375 1			153,000.00		152,141.78			27-Jul-2005		8.500%		FL - 85.00%		Paid Off - 360		01-Nov-2004
68928750 1			80,000.00		79,777.37			01-Jun-2005		9.875%		FL - 20.00%		Paid Off - 180		01-Jan-2005
38489423 1			287,100.00		285,580.29			05-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
68928950 1			356,000.00		355,999.50			30-Jun-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
38490016 1			198,000.00		196,674.86			29-Jul-2005		5.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005
68929710 1			74,500.00		74,215.78			20-Jun-2005		7.750%		IL - 80.02%		Paid Off - 360		01-Feb-2005
38490040 1			364,800.00		362,214.52			25-Jul-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Dec-2004
68930502 1			115,000.00		114,536.78			01-Jun-2005		7.625%		IL - 41.82%		Paid Off - 360		01-Feb-2005
38490176 1			357,000.00		357,000.00			01-Jul-2005		5.750%		CA - 85.00%		Paid Off - 360		01-Dec-2004
68930518 1			202,600.00		201,875.75			30-Jun-2005		7.750%		IL - 79.99%		Paid Off - 360		01-Feb-2005
38490496 1			336,000.00		333,442.10			20-Jul-2005		7.490%		CA - 69.28%		Paid Off - 360		01-Jan-2005
68930686 1			148,000.00		147,457.59			01-Jun-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Feb-2005
38490720 1			284,750.00		284,750.00			05-Jul-2005		5.850%		CA - 85.00%		Paid Off - 360		01-Jan-2005
68931094 1			84,200.00		83,875.69			01-Jun-2005		7.375%		WI - 65.27%		Paid Off - 360		01-Feb-2005
38491136 1			328,892.00		328,892.00			06-Jul-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
68931102 1			191,200.00		190,709.66			07-Jun-2005		9.375%		MD - 80.00%		Paid Off - 360		01-Feb-2005
38491160 1			204,000.00		202,596.89			08-Jul-2005		7.550%		CA - 68.00%		Paid Off - 360		01-Jan-2005
68931174 1			120,000.00		119,502.43			30-Jun-2005		7.000%		FL - 80.00%		Paid Off - 360		01-Feb-2005
38491168 1			82,223.00		82,002.76			06-Jul-2005		10.800%		CA - 20.00%		Paid Off - 180		01-Jan-2005
68931182 1			30,000.00		29,944.02			30-Jun-2005		10.875%		FL - 20.00%		Paid Off - 180		01-Feb-2005
38491240 1			292,500.00		292,499.13			08-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Jan-2005
68931574 1			150,000.00		148,586.47			21-Jun-2005		7.250%		IL - 60.00%		Paid Off - 240		01-Feb-2005
38491752 1			60,000.00		59,679.22			07-Jul-2005		7.450%		SC - 77.50%		Paid Off - 360		01-Jan-2005
68931990 1			165,000.00		164,394.96			20-Jun-2005		7.625%		IL - 55.00%		Paid Off - 360		01-Feb-2005
38791710 1			120,600.00		119,948.89			26-Jul-2005		7.400%		GA - 88.68%		Paid Off - 360		01-Jan-2005
68931998 1			117,500.00		117,069.32			02-Jun-2005		7.625%		IL - 74.84%		Paid Off - 360		01-Feb-2005
38792478 1			368,000.00		368,000.00			08-Jul-2005		5.990%		GA - 79.14%		Paid Off - 360		01-Mar-2005
68932790 1			188,000.00		187,257.81			24-Jun-2005		7.250%		IL - 62.67%		Paid Off - 360		01-Feb-2005
38803560 1			101,600.00		101,239.32			06-Jul-2005		10.125%		GA - 80.00%		Paid Off - 360		01-Dec-2004
Page 18 of 25
Page 19 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
69861213 1			152,000.00		151,506.99			28-Jun-2005		7.100%		FL - 80.00%		Paid Off - 360		01-Mar-2005
38804016 1			134,400.00		133,688.52			28-Jul-2005		7.500%		VA - 80.00%		Paid Off - 360		01-Jan-2005
69861397 1			263,000.00		262,211.93			20-Jun-2005		7.500%		CA - 73.06%		Paid Off - 360		01-Mar-2005
38804824 1			55,000.00		54,790.38			29-Jul-2005		9.125%		SC - 39.86%		Paid Off - 360		01-Jan-2005
69861453 1			115,200.00		114,784.04			03-Jun-2005		7.700%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68492391 1			313,500.00		313,499.63			01-Jul-2005		8.500%		CA - 95.00%		Paid Off - 360		01-Nov-2004
69861525 1			137,800.00		137,149.53			30-Jun-2005		6.700%		VA - 65.00%		Paid Off - 360		01-Feb-2005
68492415 1			396,000.00		396,000.00			25-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
69861805 1			161,600.00		161,599.45			24-Jun-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Mar-2005
68492423 1			450,000.00		450,000.00			27-Jul-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Dec-2004
69861893 1			122,500.00		122,313.06			08-Jun-2005		10.750%		FL - 70.00%		Paid Off - 360		01-Mar-2005
68492471 1			344,250.00		344,250.00			18-Jul-2005		7.750%		CA - 78.96%		Paid Off - 360		01-Jan-2005
69861925 1			113,440.00		113,156.44			03-Jun-2005		8.400%		TX - 80.00%		Paid Off - 360		01-Mar-2005
68492607 1			445,176.00		445,175.12			05-Jul-2005		6.750%		CA - 79.96%		Paid Off - 360		01-Feb-2005
69862325 1			270,000.00		269,304.18			21-Jun-2005		8.250%		DC - 90.00%		Paid Off - 360		01-Mar-2005
68492663 1			341,100.00		339,632.02			08-Jul-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
TOTAL			23,142,139.00		23,063,860.36
68492839 1			200,000.00		199,410.84			21-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
Page 19 of 25
68492879 1			620,000.00		620,000.00			19-Jul-2005		6.790%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68493295 1			188,275.00		187,502.75			01-Jul-2005		7.990%		CA - 85.00%		Paid Off - 360		01-Feb-2005
68493351 1			301,500.00		301,376.49			08-Jul-2005		7.500%		WA - 90.00%		Paid Off - 360		01-Feb-2005
68497528 1			72,000.00		71,023.07			29-Jul-2005		6.300%		MD - 65.45%		Paid Off - 360		01-Feb-2005
68497640 1			250,000.00		249,231.96			27-Jul-2005		8.500%		MN - 100.00%		Paid Off - 360		01-Mar-2005
68498184 1			150,750.00		150,227.05			13-Jul-2005		7.900%		FL - 90.00%		Paid Off - 360		01-Mar-2005
68513986 1			232,000.00		231,907.96			18-Jul-2005		5.990%		OH - 80.00%		Paid Off - 360		01-Feb-2005
68542389 1			114,671.00		114,267.84			05-Jul-2005		7.870%		PA - 84.94%		Paid Off - 360		01-Feb-2005
68904827 1			113,800.00		113,474.89			29-Jul-2005		9.750%		CA - 20.00%		Paid Off - 180		01-Feb-2005
68909403 1			166,400.00		166,392.96			14-Jul-2005		6.925%		CA - 80.00%		Paid Off - 360		01-Jan-2005
68909451 1			128,000.00		127,296.24			27-Jul-2005		6.500%		VA - 80.00%		Paid Off - 360		01-Feb-2005
68909531 1			237,600.00		236,215.65			29-Jul-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68910123 1			185,500.00		185,043.07			07-Jul-2005		10.450%		CA - 70.00%		Paid Off - 360		01-Feb-2005
68910235 1			90,245.00		89,914.48			21-Jul-2005		8.550%		MI - 94.99%		Paid Off - 360		01-Feb-2005
68910283 1			335,000.00		333,244.93			05-Jul-2005		6.750%		CA - 78.27%		Paid Off - 360		01-Feb-2005
68910675 1			113,600.00		113,095.66			06-Jul-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68910739 1			132,000.00		131,308.44			05-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
68910939 1			171,000.00		170,434.31			27-Jul-2005		9.350%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
68927645 1			229,000.00		228,912.22			13-Jul-2005		6.875%		MI - 88.42%		Paid Off - 360		01-Dec-2004
68927853 1			260,000.00		258,530.90			28-Jul-2005		7.875%		MD - 80.00%		Paid Off - 360		01-Dec-2004
68928013 1			323,100.00		320,830.25			01-Jul-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Dec-2004
68928229 1			208,000.00		206,768.53			07-Jul-2005		7.625%		IL - 100.00%		Paid Off - 360		01-Dec-2004
68928486 1			57,000.00		56,786.75			19-Jul-2005		9.875%		UT - 20.00%		Paid Off - 360		01-Dec-2004
68928590 1			396,000.00		395,946.90			21-Jul-2005		6.750%		CT - 89.88%		Paid Off - 360		01-Jan-2005
68928646 1			287,000.00		284,983.82			21-Jul-2005		6.750%		CA - 70.00%		Paid Off - 360		01-Dec-2004
68928902 1			176,400.00		175,318.73			19-Jul-2005		6.750%		VA - 70.00%		Paid Off - 360		01-Jan-2005
68929030 1			92,250.00		91,933.07			18-Jul-2005		9.625%		CA - 20.01%		Paid Off - 360		#######
68929054 1			55,600.00		55,409.02			19-Jul-2005		9.625%		CA - 20.00%		Paid Off - 360		01-Jan-2005
68929238 1			440,000.00		437,727.85			12-Jul-2005		7.625%		CA - 80.00%		Paid Off - 360		01-Jan-2005
Page 20 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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
68930390 1			148,000.00		147,554.50			01-Jul-2005		9.500%		RI - 59.20%		Paid Off - 360		01-Feb-2005
68930550 1			156,000.00		155,100.23			21-Jul-2005		6.250%		IL - 80.00%		Paid Off - 360		01-Feb-2005
68930646 1			170,000.00		169,266.03			14-Jul-2005		7.750%		CA - 79.07%		Paid Off - 360		01-Feb-2005
68931150 1			220,000.00		219,186.05			21-Jul-2005		8.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
68931894 1			272,000.00		270,769.76			28-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69860901 1			314,000.00		312,429.96			07-Jul-2005		6.990%		CA - 84.86%		Paid Off - 360		01-Feb-2005
69861197 1			111,586.00		110,966.60			19-Jul-2005		6.450%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
69861605 1			296,000.00		294,449.08			01-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
69861637 1			318,500.00		317,002.12			14-Jul-2005		6.350%		CA - 89.72%		Paid Off - 360		01-Mar-2005
69861845 1			320,000.00		318,358.43			08-Jul-2005		5.900%		IL - 80.00%		Paid Off - 360		01-Mar-2005
69862077 1			85,000.00		84,611.60			29-Jul-2005		6.500%		AZ - 77.27%		Paid Off - 360		01-Mar-2005
69862237 1			324,000.00		323,173.36			05-Jul-2005		9.400%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
TOTAL			33,775,368.00		33,497,006.31
Page 21 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
August 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
															Total
Current
Number of Loans Liquidated														01
Collateral Principal Realized Loss/(Gain) Amount														0580.0016
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														094,925.0002
Cumulative
Number of Loans Liquidated														01
Collateral Realized Loss/(Gain) Amount														0580.0016
Net Liquidation Proceeds														094,925.0002
Page 20 of 25
Page 22 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
DEFAULT SPEEDS
															Total
MDR														0.0001%
3 Months Avg MDR														0.00%
12 Months Avg MDR														0.00%
Avg MDR Since Cut-off														0.00%
CDR														0.0018%
3 Months Avg CDR														0.0006%
12 Months Avg CDR														0.0004%
Avg CDR Since Cut-off														0.0004%
SDA														01.0009%
3 Months Avg SDA Approximation														0.0041%
12 Months Avg SDA Approximation														0.0029%
Avg SDA Since Cut-off Approximation														0.0029%
Loss Severity Approximation for Current Period														0.0061%
3 Months Avg Loss Severity Approximation														0.0020%
12 Months Avg Loss Severity Approximation														0.0012%
Avg Loss Severity Approximation Since Cut-off														0.0012%
Page 21 of 25
Page 23 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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 22 of 25
Page 24 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
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)
TOTAL
38803608 1
Page 23 of 25
			8.750%		GA - 76.17%		360		95,505.18				580.16		0.00
TOTAL									95,505.18			580.16		0.00
Page 25 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event in effect - a) or b) in effect (0=No ,								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						Balances 60+ days includes Bankruptcy and Foreclosure								0.00
						Ending Balance								~~640~~606,~~036~~075,~~065~~353.3960
						Senior Enhancement Percentage								2324.~~2100~~0700%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cashflow														21,~~070~~738,~~725~~834.1996
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00
Basis Risk CarryForward Amount Paid														0.00
Basis Risk CarryForward Amount Unpaid														0.000
Page 24 of 25
Page 26 of 27
GSAMP Trust 2005-HE2
Asset Backed Certificates
2005-HE2
July 25, 2005 Distribution
August 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
CLASS
Page 25 of 25
Page 27 of 27

Filing Compare · GSAMP TRUST 2005-HE2