|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|-------------------------- | ------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |               
|GSAMP Trust Series 2005-S2
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement     
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                     |         | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200506                     | A       | 36242D3D3 | $1,285,283.53 |       | $23,927,573.59 |  | $291,479,426.41         | 
|200507                     | A       | 36242D3D3 | $789,138.45   |       | $34,080,094.46 |  | $257,399,331.95         | 
|200508                     | A       | 36242D3D3 | $804,478.38   |       | $30,309,829.57 |  | $227,089,502.38         | 
|200509                     | A       | 36242D3D3 | $769,223.79   |       | $31,815,568.17 |  | $195,273,934.21         | 
|200510                     | A       | 36242D3D3 | $628,748.27   |       | $26,205,620.87 |  | $169,068,313.34         | 
|200511                     | A       | 36242D3D3 | $612,378.67   |       | $19,201,229.02 |  | $149,867,084.32         | 
|200512                     | A       | 36242D3D3 | $579,825.83   |       | $18,490,662.35 |  | $131,376,421.97         | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $5,469,076.92           |  | $184,030,578.03 |  |           |  | 
|200506                     | B-1     | 36242D3J0 | $41,842.10    |       | $0.00          |  | $8,443,000.00           | 
|200507                     | B-1     | 36242D3J0 | $41,800.14    |       | $0.00          |  | $8,443,000.00           | 
|200508                     | B-1     | 36242D3J0 | $41,836.43    |       | $0.00          |  | $8,443,000.00           | 
|200509                     | B-1     | 36242D3J0 | $41,836.39    |       | $0.00          |  | $8,443,000.00           | 
|200510                     | B-1     | 36242D3J0 | $41,811.00    |       | $0.00          |  | $8,443,000.00           | 
|200511                     | B-1     | 36242D3J0 | $41,830.01    |       | $0.00          |  | $8,443,000.00           | 
|200512                     | B-1     | 36242D3J0 | $41,758.64    |       | $0.00          |  | $8,443,000.00           | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $292,714.71             |  | $0.00           |  |           |  | 
|200506                     | B-2     | 36242D3K7 | $46,484.40    |       | $0.00          |  | $8,659,000.00           | 
|200507                     | B-2     | 36242D3K7 | $46,437.78    |       | $0.00          |  | $8,659,000.00           | 
|200508                     | B-2     | 36242D3K7 | $46,478.10    |       | $0.00          |  | $8,659,000.00           | 
|200509                     | B-2     | 36242D3K7 | $46,478.06    |       | $0.00          |  | $8,659,000.00           | 
|200510                     | B-2     | 36242D3K7 | $46,449.84    |       | $0.00          |  | $8,659,000.00           | 
|200511                     | B-2     | 36242D3K7 | $46,470.97    |       | $0.00          |  | $8,659,000.00           | 
|200512                     | B-2     | 36242D3K7 | $46,391.68    |       | $0.00          |  | $8,659,000.00           | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $325,190.83             |  | $0.00           |  |           |  | 
|200506                     | B-3     | 36242D3L5 | $35,175.83    |       | $0.00          |  | $6,494,000.00           | 
|200507                     | B-3     | 36242D3L5 | $35,140.56    |       | $0.00          |  | $6,494,000.00           | 
|200508                     | B-3     | 36242D3L5 | $35,171.07    |       | $0.00          |  | $6,494,000.00           | 
|200509                     | B-3     | 36242D3L5 | $35,171.03    |       | $0.00          |  | $6,494,000.00           | 
|200510                     | B-3     | 36242D3L5 | $35,149.68    |       | $0.00          |  | $6,494,000.00           | 
|200511                     | B-3     | 36242D3L5 | $35,165.67    |       | $0.00          |  | $6,494,000.00           | 
|200512                     | B-3     | 36242D3L5 | $35,105.67    |       | $0.00          |  | $6,494,000.00           | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $246,079.51             |  | $0.00           |  |           |  | 
|200506                     | M-1     | 36242D3E1 | $172,424.55   |       | $0.00          |  | $38,966,000.00          | 
|200507                     | M-1     | 36242D3E1 | $113,972.24   |       | $0.00          |  | $38,966,000.00          | 
|200508                     | M-1     | 36242D3E1 | $131,178.58   |       | $0.00          |  | $38,966,000.00          | 
|200509                     | M-1     | 36242D3E1 | $141,687.02   |       | $0.00          |  | $38,966,000.00          | 
|200510                     | M-1     | 36242D3E1 | $134,246.24   |       | $0.00          |  | $38,966,000.00          | 
|200511                     | M-1     | 36242D3E1 | $150,530.32   |       | $0.00          |  | $38,966,000.00          | 
|200512                     | M-1     | 36242D3E1 | $160,435.73   |       | $0.00          |  | $38,966,000.00          | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $1,004,474.68           |  | $0.00           |  |           |  | 
|200506                     | M-2     | 36242D3F8 | $133,287.30   |       | $0.00          |  | $28,359,000.00          | 
|200507                     | M-2     | 36242D3F8 | $87,795.34    |       | $0.00          |  | $28,359,000.00          | 
|200508                     | M-2     | 36242D3F8 | $100,841.97   |       | $0.00          |  | $28,359,000.00          | 
|200509                     | M-2     | 36242D3F8 | $108,663.16   |       | $0.00          |  | $28,359,000.00          | 
|200510                     | M-2     | 36242D3F8 | $102,724.96   |       | $0.00          |  | $28,359,000.00          | 
|200511                     | M-2     | 36242D3F8 | $114,925.12   |       | $0.00          |  | $28,359,000.00          | 
|200512                     | M-2     | 36242D3F8 | $122,297.95   |       | $0.00          |  | $28,359,000.00          | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $770,535.80             |  | $0.00           |  |           |  | 
|200506                     | M-3     | 36242D3G6 | $53,268.00    |       | $0.00          |  | $11,040,000.00          | 
|200507                     | M-3     | 36242D3G6 | $35,036.04    |       | $0.00          |  | $11,040,000.00          | 
|200508                     | M-3     | 36242D3G6 | $40,207.75    |       | $0.00          |  | $11,040,000.00          | 
|200509                     | M-3     | 36242D3G6 | $43,283.16    |       | $0.00          |  | $11,040,000.00          | 
|200510                     | M-3     | 36242D3G6 | $40,878.92    |       | $0.00          |  | $11,040,000.00          | 
|200511                     | M-3     | 36242D3G6 | $45,690.10    |       | $0.00          |  | $11,040,000.00          | 
|200512                     | M-3     | 36242D3G6 | $48,589.28    |       | $0.00          |  | $11,040,000.00          | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $306,953.25             |  | $0.00           |  |           |  | 
|200506                     | M-4     | 36242D3H4 | $40,101.75    |       | $0.00          |  | $8,226,000.00           | 
|200507                     | M-4     | 36242D3H4 | $40,061.53    |       | $0.00          |  | $8,226,000.00           | 
|200508                     | M-4     | 36242D3H4 | $40,096.32    |       | $0.00          |  | $8,226,000.00           | 
|200509                     | M-4     | 36242D3H4 | $40,096.28    |       | $0.00          |  | $8,226,000.00           | 
|200510                     | M-4     | 36242D3H4 | $40,071.94    |       | $0.00          |  | $8,226,000.00           | 
|200511                     | M-4     | 36242D3H4 | $40,090.16    |       | $0.00          |  | $8,226,000.00           | 
|200512                     | M-4     | 36242D3H4 | $40,021.76    |       | $0.00          |  | $8,226,000.00           | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $280,539.74             |  | $0.00           |  |           |  | 
|200506                     | P       | 36242D3M3 | $13,935.56    |       | $0.00          |  | $0.00                   | 
|200507                     | P       | 36242D3M3 | $30,766.42    |       | $0.00          |  | $0.00                   | 
|200508                     | P       | 36242D3M3 | $22,604.42    |       | $0.00          |  | $0.00                   | 
|200509                     | P       | 36242D3M3 | $9,978.00     |       | $0.00          |  | $0.00                   | 
|200510                     | P       | 36242D3M3 | $26,239.17    |       | $0.00          |  | $0.00                   | 
|200511                     | P       | 36242D3M3 | $28,767.24    |       | $0.00          |  | $0.00                   | 
|200512                     | P       | 36242D3M3 | $26,745.50    |       | $0.00          |  | $0.00                   | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $159,036.31             |  | $0.00           |  |           |  | 
|200506                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                     | R       | 36242D3P6 | $0.00         |       | $0.00          |  | $0.00                   | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200506                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                     | R-1     | GS05X2102 | $0.00         |       | $0.00          |  | $0.00                   | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200506                     | REMIC-1 | GS05X2101 | $3,418,720.81 |       | $23,927,573.59 |  | $409,027,269.52         | 
|200507                     | REMIC-1 | GS05X2101 | $3,245,401.36 |       | $32,056,035.55 |  | $376,971,233.97         | 
|200508                     | REMIC-1 | GS05X2101 | $2,984,374.61 |       | $28,588,516.08 |  | $348,382,717.89         | 
|200509                     | REMIC-1 | GS05X2101 | $2,699,348.60 |       | $30,352,803.84 |  | $317,613,203.24         | 
|200510                     | REMIC-1 | GS05X2101 | $2,486,229.37 |       | $24,816,507.58 |  | $292,546,276.52         | 
|200511                     | REMIC-1 | GS05X2101 | $2,200,109.45 |       | $18,019,670.69 |  | $274,393,132.43         | 
|200512                     | REMIC-1 | GS05X2101 | $2,036,464.16 |       | $17,464,214.17 |  | $256,477,170.56         | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $19,070,648.36          |  | $175,225,321.50 |  |           |  | 
|200506                     | X       | 36242D3N1 | $1,596,917.79 |       | $0.00          |  | $7,360,843.11           | 
|200507                     | X       | 36242D3N1 | $0.00         |       | $0.00          |  | $9,384,902.02           | 
|200508                     | X       | 36242D3N1 | $0.00         |       | $0.00          |  | $11,106,215.51          | 
|200509                     | X       | 36242D3N1 | $0.00         |       | $0.00          |  | $12,152,269.03          | 
|200510                     | X       | 36242D3N1 | $0.00         |       | $0.00          |  | $13,290,963.18          | 
|200511                     | X       | 36242D3N1 | $0.00         |       | $0.00          |  | $14,339,048.11          | 
|200512                     | X       | 36242D3N1 | $0.00         |       | $0.00          |  | $14,913,748.59          | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $1,596,917.79           |  | $0.00           |  |           |  | 
|200506                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                     | X-1     | 36242D3Q4 | $0.00         |       | $0.00          |  | $0.00                   | 
|                           |         |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                           |         |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|                           |         |           |               |       |                |  | $29,522,167.90          |  | $359,255,899.53 |  |           |  |