|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|---------------------------- | -------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | -------------- |  | --------- |  |  |  | -------------- | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |               
|GSAMP Trust Series 2005-WMC2
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|2005 Annual Statement       
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                |  |           |  | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                       |          | CLASS     |               | CUSIP |                |  | INTEREST                |  |                |  | PRINCIPAL |  | 
|200512                       | A-1A     | 362341UV9 | $1,111,612.81 |       | $2,164,627.72  |  | $264,125,372.28         | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $1,111,612.81           |  | $2,164,627.72  |  |           |  | 
|200512                       | A-1B     | 362341UW7 | $281,673.53   |       | $541,152.87    |  | $66,030,847.13          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $281,673.53             |  | $541,152.87    |  |           |  | 
|200512                       | A-2A     | 362341UX5 | $1,056,770.28 |       | $8,084,166.57  |  | $253,348,833.43         | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $1,056,770.28           |  | $8,084,166.57  |  |           |  | 
|200512                       | A-2B     | 362341UY3 | $796,281.92   |       | $0.00          |  | $190,321,000.00         | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $796,281.92             |  | $0.00          |  |           |  | 
|200512                       | A-2C     | 362341UZ0 | $284,290.92   |       | $0.00          |  | $66,596,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $284,290.92             |  | $0.00          |  |           |  | 
|200512                       | B-1      | 362341VL0 | $72,839.39    |       | $0.00          |  | $12,897,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $72,839.39              |  | $0.00          |  |           |  | 
|200512                       | B-2      | 362341VM8 | $77,716.25    |       | $0.00          |  | $12,337,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $77,716.25              |  | $0.00          |  |           |  | 
|200512                       | LT-REMIC | GS05W201  | $6,178,465.87 |       | $10,790,215.15 |  | $1,110,702,196.17       | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $6,178,465.87           |  | $10,790,215.15 |  |           |  | 
|200512                       | M-1      | 362341VA4 | $348,367.97   |       | $0.00          |  | $80,187,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $348,367.97             |  | $0.00          |  |           |  | 
|200512                       | M-2      | 362341VB2 | $115,244.56   |       | $0.00          |  | $26,355,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $115,244.56             |  | $0.00          |  |           |  | 
|200512                       | M-3      | 362341VC0 | $170,317.33   |       | $0.00          |  | $37,570,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $170,317.33             |  | $0.00          |  |           |  | 
|200512                       | M-4      | 362341VD8 | $77,054.11    |       | $0.00          |  | $16,822,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $77,054.11              |  | $0.00          |  |           |  | 
|200512                       | M-5      | 362341VE6 | $90,158.63    |       | $0.00          |  | $17,944,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $90,158.63              |  | $0.00          |  |           |  | 
|200512                       | M-6      | 362341VK2 | $68,890.01    |       | $0.00          |  | $13,458,000.00          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $68,890.01              |  | $0.00          |  |           |  | 
|200512                       | P        | 362341VF3 | $62,679.23    |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $62,679.23              |  | $0.00          |  |           |  | 
|200512                       | R-1      | 362341VH9 | $0.00         |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                       | R-2      | 362341VJ5 | $0.00         |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                       | R-3      | GS05W2M6  | $0.00         |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                       | R-4      | GS05W2B1  | $0.00         |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                       | R-5      | GS05W2B2  | $0.00         |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                       | R-6      | GS05W2RX  | $0.00         |       | $0.00          |  | $0.00                   | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                       | X        | 362341VG1 | $1,627,248.14 |       | $267.99        |  | $52,710,143.33          | 
|                             |          |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                             |          |           |               |       |                |  | $1,627,248.14           |  | $267.99        |  |           |  | 
|                             |          |           |               |       |                |  | $12,419,610.95          |  | $21,580,430.30 |  |           |  |