
                                      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):  December 27, 2005
                          (Date of earliest event reported)

                   GS Mortgage Securities Corp. (as Depositor under the
                 Pooling and Servicing  Agreement, dated as November 1, 2005,
                    providing for the issuance of GSAMP Trust 2005-WMC2
                   Mortgage Pass-Through Certificates Series 2005-WMC2)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-127620-07                          13-3387389
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

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

                                    Signatures

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

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


          Date:  Dec 29, 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 December 27, 2005.



GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs & Co.						1. Certificate Payment Report					2
				Goldman Sachs & Co.						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					13

										7. Foreclosure Report					14
										8. Prepayment Report					15
										9. Prepayment Detail Report					18
										9. Prepayment Detail Report					18
										10. Realized Loss Report					20
										11. Realized Loss Detail Report					23
				Servicer(s)						11. Realized Loss Detail Report					23
				Servicer(s)						12. Triggers and Adj. Cert. Report					24
				Litton Loan Servicing						12. Triggers and Adj. Cert. Report					24
				Litton Loan Servicing						13. Additional Certificate Report					25
										13. Additional Certificate Report					25
										14. Other Related Information					26


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					26
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			November 01, 2005			Hang Luu
				Close Date:			November 23, 2005			Administrator
				First Distribution Date:			December 27, 2005			(714) 247-6000
										hang-thai.luu@db.com
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			December 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			November 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							December 23, 2005
							December 23, 2005

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






Page 1 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1A	SR	$	266,290,000.00		266,290,000.00		1,111,612.81		2,164,627.72		3,276,240.53		0.00		0.00		264,125,372.28
A-1A	SR	$	266,290,000.00		266,290,000.00		1,111,612.81		2,164,627.72		3,276,240.53		0.00		0.00		264,125,372.28
A-1B	SR	$	66,572,000.00		66,572,000.00		281,673.53		541,152.87		822,826.40		0.00		0.00		66,030,847.13
A-2A	SR	$	261,433,000.00		261,433,000.00		1,056,770.28		8,084,166.57		9,140,936.85		0.00		0.00		253,348,833.43
A-2B	SR	$	190,321,000.00		190,321,000.00		796,281.92		0.00		796,281.92		0.00		0.00		190,321,000.00
A-2C	SR	$	66,596,000.00		66,596,000.00		284,290.92		0.00		284,290.92		0.00		0.00		66,596,000.00
M-1	SEQ/SUB	$	80,187,000.00		80,187,000.00		348,367.97		0.00		348,367.97		0.00		0.00		80,187,000.00
M-2	SEQ/SUB	$	26,355,000.00		26,355,000.00		115,244.56		0.00		115,244.56		0.00		0.00		26,355,000.00
M-3	SEQ/SUB	$	37,570,000.00		37,570,000.00		170,317.33		0.00		170,317.33		0.00		0.00		37,570,000.00
M-4	SEQ/SUB	$	16,822,000.00		16,822,000.00		77,054.11		0.00		77,054.11		0.00		0.00		16,822,000.00
M-5	SEQ/SUB	$	17,944,000.00		17,944,000.00		90,158.63		0.00		90,158.63		0.00		0.00		17,944,000.00
M-6	SEQ/SUB	$	13,458,000.00		13,458,000.00		68,890.01		0.00		68,890.01		0.00		0.00		13,458,000.00
B-1	SEQ/SUB	$	12,897,000.00		12,897,000.00		72,839.39		0.00		72,839.39		0.00		0.00		12,897,000.00
B-2	SEQ/SUB	$	12,337,000.00		12,337,000.00		77,716.25		0.00		77,716.25		0.00		0.00		12,337,000.00
X	NOF	$	52,710,411.32		52,710,411.32		1,627,248.14		267.99		1,627,516.13		0.00		0.00		52,710,143.33
P	NOF	$	0.00		0.00		62,679.23		0.00		62,679.23		0.00		0.00		0.00
R-1	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total			1,121,492,411.32		1,121,492,411.32		6,241,145.08		10,790,215.15		17,031,360.23		0.00		0.00		1,110,702,196.17
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	11/23/05		12/26/05		A-Act/360		362341UV9		266,290,000.00		1,000.000000		4.174444		8.128836		12.303280	991.871164
A-1B	11/23/05		12/26/05		A-Act/360		362341UW7		66,572,000.00		1,000.000000		4.231111		8.128836		12.359947	991.871164
A-2A	11/23/05		12/26/05		A-Act/360		362341UX5		261,433,000.00		1,000.000000		4.042222		30.922518		34.964740	969.077482
A-2B	11/23/05		12/26/05		A-Act/360		362341UY3		190,321,000.00		1,000.000000		4.183889		0.000000		4.183889	1,000.000000
A-2C	11/23/05		12/26/05		A-Act/360		362341UZ0		66,596,000.00		1,000.000000		4.268889		0.000000		4.268889	1,000.000000
M-1	11/23/05		12/26/05		A-Act/360		362341VA4		80,187,000.00		1,000.000000		4.344444		0.000000		4.344444	1,000.000000
M-2	11/23/05		12/26/05		A-Act/360		362341VB2		26,355,000.00		1,000.000000		4.372778		0.000000		4.372778	1,000.000000
M-3	11/23/05		12/26/05		A-Act/360		362341VC0		37,570,000.00		1,000.000000		4.533333		0.000000		4.533333	1,000.000000
M-4	11/23/05		12/26/05		A-Act/360		362341VD8		16,822,000.00		1,000.000000		4.580556		0.000000		4.580556	1,000.000000
M-5	11/23/05		12/26/05		A-Act/360		362341VE6		17,944,000.00		1,000.000000		5.024444		0.000000		5.024444	1,000.000000
M-6	11/23/05		12/26/05		A-Act/360		362341VK2		13,458,000.00		1,000.000000		5.118889		0.000000		5.118889	1,000.000000
B-1	11/23/05		12/26/05		A-Act/360		362341VL0		12,897,000.00		1,000.000000		5.647778		0.000000		5.647778	1,000.000000
B-2	11/23/05		12/26/05		A-Act/360		362341VM8		12,337,000.00		1,000.000000		6.299445		0.000000		6.299445	1,000.000000
X	11/23/05		12/24/05		A-30/360		362341VG1		52,710,411.32		1,000.000000		30.871475		0.005084		30.876559	999.994916
P	11/23/05		12/24/05		A-30/360		362341VF3		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	11/23/05		12/24/05		A-30/360		362341VH9		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	11/23/05		12/24/05		A-30/360		362341VJ5		0.00		0.000000		0.000000		0.000000		0.000000	0.000000



Page 2 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

Distribution to Date -
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1A	266,290,000.00		1,111,612.81		2,052,044.47		112,583.26		2,164,627.73		3,276,240.54		0.00		0.00		264,125,372.28
A-1B	66,572,000.00		281,673.53		513,007.26		28,145.60		541,152.87		822,826.40		0.00		0.00		66,030,847.13
A-2A	261,433,000.00		1,056,770.28		7,663,705.43		420,461.14		8,084,166.57		9,140,936.85		0.00		0.00		253,348,833.43
A-2B	190,321,000.00		796,281.92		0.00		0.00		0.00		796,281.92		0.00		0.00		190,321,000.00
A-2C	66,596,000.00		284,290.92		0.00		0.00		0.00		284,290.92		0.00		0.00		66,596,000.00
M-1	80,187,000.00		348,367.97		0.00		0.00		0.00		348,367.97		0.00		0.00		80,187,000.00
M-2	26,355,000.00		115,244.56		0.00		0.00		0.00		115,244.56		0.00		0.00		26,355,000.00
M-3	37,570,000.00		170,317.33		0.00		0.00		0.00		170,317.33		0.00		0.00		37,570,000.00
M-4	16,822,000.00		77,054.11		0.00		0.00		0.00		77,054.11		0.00		0.00		16,822,000.00
M-5	17,944,000.00		90,158.63		0.00		0.00		0.00		90,158.63		0.00		0.00		17,944,000.00
M-6	13,458,000.00		68,890.01		0.00		0.00		0.00		68,890.01		0.00		0.00		13,458,000.00
B-1	12,897,000.00		72,839.39		0.00		0.00		0.00		72,839.39		0.00		0.00		12,897,000.00
B-2	12,337,000.00		77,716.25		0.00		0.00		0.00		77,716.25		0.00		0.00		12,337,000.00
X	52,710,411.32		1,627,248.14		0.00		0.00		267.99		1,627,516.13		0.00		0.00		52,710,143.33
P	0.00		62,679.23		0.00		0.00		0.00		62,679.23		0.00		0.00		0.00
R-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total	1,121,492,411.32		6,241,145.08		10,228,757.16		561,190.00		10,790,215.16		17,031,360.24		0.00		0.00		1,110,702,196.17


Interest Detail -
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	4.42000%		266,290,000.00		1,111,612.81		0.00		0.00		0.00		1,111,612.81		1,111,612.81		0.00
A-1B	4.48000%		66,572,000.00		281,673.53		0.00		0.00		0.00		281,673.53		281,673.53		0.00
A-2A	4.28000%		261,433,000.00		1,056,770.28		0.00		0.00		0.00		1,056,770.28		1,056,770.28		0.00
A-2B	4.43000%		190,321,000.00		796,281.92		0.00		0.00		0.00		796,281.92		796,281.92		0.00
A-2C	4.52000%		66,596,000.00		284,290.92		0.00		0.00		0.00		284,290.92		284,290.92		0.00
M-1	4.60000%		80,187,000.00		348,367.97		0.00		0.00		0.00		348,367.97		348,367.97		0.00
M-2	4.63000%		26,355,000.00		115,244.56		0.00		0.00		0.00		115,244.56		115,244.56		0.00
M-3	4.80000%		37,570,000.00		170,317.33		0.00		0.00		0.00		170,317.33		170,317.33		0.00
M-4	4.85000%		16,822,000.00		77,054.11		0.00		0.00		0.00		77,054.11		77,054.11		0.00
M-5	5.32000%		17,944,000.00		90,158.63		0.00		0.00		0.00		90,158.63		90,158.63		0.00
M-6	5.42000%		13,458,000.00		68,890.01		0.00		0.00		0.00		68,890.01		68,890.01		0.00
B-1	5.83321%		12,897,000.00		71,051.46		0.00		0.00		0.00		71,051.46		72,839.39		0.00
B-2	5.83321%		12,337,000.00		67,966.34		0.00		0.00		0.00		67,966.34		77,716.25		0.00
X	34.73041%		52,710,411.32		0.00		0.00		0.00		0.00		0.00		1,627,248.14		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		62,679.23		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			1,121,492,411.32		4,539,679.87		0.00		0.00		0.00		4,539,679.87		6,241,145.08		0.00



Page 3 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										8,084,367.35		2,705,847.80		10,790,215.15
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										8,084,367.35		2,705,847.80		10,790,215.15
Interest Collections										3,821,791.46		2,424,569.73		6,246,361.19
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										41,758.06		20,921.17		62,679.23
Interest Fees										-39,951.35		-27,943.97		-67,895.33
TOTAL NET INTEREST										3,823,598.17		2,417,546.93		6,241,145.09
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										11,907,965.52		5,123,394.73		17,031,360.24



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											312,920.55		248,283.40		561,203.95
Curtailments											31,190.95		1,956.06		33,147.01
Prepayments In Full											7,740,255.85		2,455,608.34		10,195,864.19
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-268,105.24		-212,494.30		-480,599.54
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											268,105.24		212,494.30		480,599.54
TOTAL PRINCIPAL COLLECTED											8,084,367.35		2,705,847.80		10,790,215.15


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 4 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										4,067,934.49		2,580,343.25		6,648,277.74
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-6,872.63		-2,352.21		-9,224.84
Delinquent Interest										-3,522,728.48		-2,207,305.76		-5,730,034.24
Compensating Interest										6,872.63		2,352.20		9,224.83
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										#######		2,051,532.24		5,328,117.69
TOTAL INTEREST COLLECTED										3,821,791.46		2,424,569.73		6,246,361.19


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges										41,758.06		20,921.17		62,679.23
TOTAL INTEREST OTHER ACCOUNTS										41,758.06		20,921.17		62,679.23



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										38,414.74		26,957.23		65,371.97
Trustee Fees										1,536.61		986.75		2,523.36
TOTAL INTEREST FEES										39,951.35		27,943.97		67,895.33




Page 5 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
										Group 2		Group 1		Total
Basis Risk CarryOver Deposit														0.00
Basis Risk CarryOver Amount Paid														11,537.84
Ending Excess Reserve Fund Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														52,710,143.33
Overcollateralization Target Amount														52,710,143.33
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														267.99




Page 6 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										3,346		2,487		5,833
Prior										3,346		2,487		5,833
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-28		-14		-42
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										3,318		2,473		5,791
Principal Balance:


Original										682,938,630.65		438,553,780.67		1,121,492,411.32
Prior										682,938,630.65		438,553,780.67		1,121,492,411.32
Prefunding										0.00		0.00		0.00
Scheduled Principal										-312,920.55		-248,283.40		-561,203.95
Partial Prepayments										-31,190.95		-1,956.06		-33,147.01
Full Voluntary Prepayments										-7,740,255.85		-2,455,608.34		-10,195,864.19
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										674,854,263.30		435,847,932.87		1,110,702,196.17





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.14782%		7.06953%		7.11721%
Weighted Average Coupon Prior										7.14782%		7.06953%		7.11721%
Weighted Average Coupon Current										7.14782%		7.06953%		7.11721%
Weighted Average Months to Maturity Original										335		339		336
Weighted Average Months to Maturity Prior										335		339		336
Weighted Average Months to Maturity Current										335		339		336
Weighted Avg Remaining Amortization Term Original										398		398		398
Weighted Avg Remaining Amortization Term Prior										398		398		398
Weighted Avg Remaining Amortization Term Current										398		398		398
Weighted Average Seasoning Original										3.31		3.16		3.25
Weighted Average Seasoning Prior										3.31		3.16		3.25
Weighted Average Seasoning Current										3.31		3.16		3.25









Page 8 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										6.39953%		6.25344%		6.34268%
Weighted Average Margin Prior										6.39953%		6.25344%		6.34268%
Weighted Average Margin Current										6.39953%		6.25344%		6.34268%
Weighted Average Max Rate Original										13.25967%		13.25766%		13.25889%
Weighted Average Max Rate Prior										13.25967%		13.25766%		13.25889%
Weighted Average Max Rate Current										13.25967%		13.25766%		13.25889%
Weighted Average Min Rate Original										6.74750%		6.74310%		6.74579%
Weighted Average Min Rate Prior										6.74750%		6.74310%		6.74579%
Weighted Average Min Rate Current										6.74750%		6.74310%		6.74579%
Weighted Average Cap Up Original										1.00225%		1.00370%		1.00281%
Weighted Average Cap Up Prior										1.00225%		1.00370%		1.00281%
Weighted Average Cap Up Current										1.00225%		1.00370%		1.00281%
Weighted Average Cap Down Original										1.00225%		1.00370%		1.00281%
Weighted Average Cap Down Prior										1.00225%		1.00370%		1.00281%
Weighted Average Cap Down Current										1.00225%		1.00370%		1.00281%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										38,414.74		26,957.23		65,371.97
Delinquent Servicing Fees										246,143.03		155,773.51		401,916.54
TOTAL SERVICING FEES										284,557.77		182,730.74		467,288.51


Total Servicing Fees										284,557.77		182,730.74		467,288.51
Compensating Interest										-6,872.63		-2,352.20		-9,224.83
Delinquent Servicing Fees										-246,143.03		-155,773.51		-401,916.54
COLLECTED SERVICING FEES										31,542.12		24,605.03		56,147.14


Total Advaced Interest										3,276,585.45		2,051,532.24		5,328,117.69
Total Advaced Principal										268,105.24		212,494.30		480,599.54
Aggregate Advances with respect to this Distribution										3,544,690.69		2,264,026.54		5,808,717.23





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										6,872.63		2,352.21		9,224.84
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Compensating Interest										-6,872.63		-2,352.20		-9,224.83

Total Net Monthly Excess Cashflow														1,627,248.16
Weighted Average Net Mortgage Rate														6.678043%
Libor For Current Period														4.1700%




Page 9 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				17,726,081.71		2,634,784.74		0.00		20,360,866.45
			% Balance				1.60%		0.24%		0.00%		1.83%
			# Loans				94		8		0		102
			% # Loans				1.62%		0.14%		0.00%		1.76%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		17,726,081.71		2,634,784.74		0.00		20,360,866.45
			% Balance		0.00%		1.60%		0.24%		0.00%		1.83%
			# Loans		0		94		8		0		102
			% # Loans		0.00%		1.62%		0.14%		0.00%		1.76%








Page 10 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				6,224,372.97		0.00		0.00		6,224,372.97
			% Balance				1.43%		0.00%		0.00%		1.43%
			# Loans				35		0		0		35
			% # Loans				1.42%		0.00%		0.00%		1.42%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		6,224,372.97		0.00		0.00		6,224,372.97
			% Balance		0.00%		1.43%		0.00%		0.00%		1.43%
			# Loans		0		35		0		0		35
			% # Loans		0.00%		1.42%		0.00%		0.00%		1.42%










Page 11 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				11,501,708.74		2,634,784.74		0.00		14,136,493.48
			% Balance				1.70%		0.39%		0.00%		2.09%
			# Loans				59		8		0		67
			% # Loans				1.78%		0.24%		0.00%		2.02%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		11,501,708.74		2,634,784.74		0.00		14,136,493.48
			% Balance		0.00%		1.70%		0.39%		0.00%		2.09%
			# Loans		0		59		8		0		67
			% # Loans		0.00%		1.78%		0.24%		0.00%		2.02%









Page 12 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 13 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 14 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										28		14		42
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										28		14		42
Curtailments Amount										31,190.95		1,956.06		33,147.01
Paid in Full Balance										7,740,255.85		2,455,608.34		10,195,864.19
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										7,771,446.80		2,457,564.40		10,229,011.20

Cumulative


Number of Paid in Full Loans										28		14		42
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										28		14		42
Paid in Full Balance										7,740,255.85		2,455,608.34		10,195,864.19
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										31,190.95		1,956.06		33,147.01
Total Prepayment Amount										7,771,446.80		2,457,564.40		10,229,011.20










Page 15 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										1.14%		0.56%		0.91%
3 Months Avg SMM										1.14%		0.56%		0.91%
12 Months Avg SMM										1.14%		0.56%		0.91%
Avg SMM Since Cut-off										1.14%		0.56%		0.91%


CPR										12.84%		6.52%		10.42%
3 Months Avg CPR										12.84%		6.52%		10.42%
12 Months Avg CPR										12.84%		6.52%		10.42%
Avg CPR Since Cut-off										12.84%		6.52%		10.42%


PSA										1,941.51%		1,030.88%		1,602.36%
3 Months Avg PSA Approximation										1,941.50%		1,030.88%		1,602.37%
12 Months Avg PSA Approximation										1,941.50%		1,030.88%		1,602.37%
Avg PSA Since Cut-off Approximation										1,941.50%		1,030.88%		1,602.37%










Page 16 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 17 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

11211785 2			15,000.00		14,967.99			30-Nov-2005		10.250%		LA - 23.08%		Paid Off - 180		01-Jul-2005
11211785 2			15,000.00		14,967.99			30-Nov-2005		10.250%		LA - 23.08%		Paid Off - 180		01-Jul-2005
11227520 2			284,905.00		284,905.00			30-Nov-2005		8.375%		NV - 94.97%		Paid Off - 360		01-Oct-2005
11250734 1			104,500.00		104,279.65			16-Nov-2005		9.225%		VA - 95.00%		Paid Off - 360		01-Aug-2005
11257137 2			71,000.00		70,872.52			30-Nov-2005		9.990%		WA - 20.00%		Paid Off - 180		01-Aug-2005
11257140 2			284,000.00		283,531.95			30-Nov-2005		6.750%		WA - 80.00%		Paid Off - 360		01-Aug-2005
11258567 2			475,628.67		474,879.27			18-Nov-2005		7.250%		CA - 79.94%		Paid Off - 360		01-Sep-2005
11258569 2			118,956.40		118,868.01			18-Nov-2005		10.875%		CA - 19.99%		Paid Off - 180		01-Sep-2005
11264449 2			680,000.00		680,000.00			28-Nov-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Sep-2005
11264453 2			170,000.00		169,811.45			26-Nov-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Sep-2005
11269068 2			531,250.00		530,490.63			18-Nov-2005		7.725%		CA - 85.00%		Paid Off - 360		01-Oct-2005
11269701 2			60,000.00		59,950.81			18-Nov-2005		10.375%		CA - 20.00%		Paid Off - 180		01-Oct-2005
11269702 2			240,000.00		239,822.92			18-Nov-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11275650 2			639,200.00		638,424.01			30-Nov-2005		5.300%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11275651 2			119,850.00		119,704.28			30-Nov-2005		8.500%		CA - 15.00%		Paid Off - 180		01-Oct-2005
11276111 1			340,000.00		339,749.14			30-Nov-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11276112 2			85,000.00		84,937.42			30-Nov-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Oct-2005
11278224 2			218,000.00		217,721.81			30-Nov-2005		6.625%		CA - 72.19%		Paid Off - 360		01-Sep-2005
11278699 1			134,500.00		134,306.64			29-Nov-2005		7.675%		MD - 57.97%		Paid Off - 360		01-Oct-2005
11280803 1			176,000.00		175,725.93			26-Nov-2005		7.275%		MD - 80.00%		Paid Off - 360		01-Oct-2005
11280805 2			44,000.00		43,964.87			26-Nov-2005		10.500%		MD - 20.00%		Paid Off - 180		01-Oct-2005
11285176 2			372,000.00		371,695.17			29-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11285237 1			90,700.00		90,556.65			18-Nov-2005		7.200%		WA - 67.19%		Paid Off - 360		01-Oct-2005
11290379 1			265,000.00		264,666.02			29-Nov-2005		8.325%		CA - 88.19%		Paid Off - 360		01-Oct-2005
11290632 2			82,000.00		81,939.64			30-Nov-2005		10.875%		CA - 20.00%		Paid Off - 180		01-Oct-2005
11290636 1			328,000.00		327,557.47			30-Nov-2005		7.990%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11291711 1			269,460.00		269,145.58			30-Nov-2005		8.700%		AZ - 80.00%		Paid Off - 360		01-Oct-2005
11294485 1			33,800.00		33,669.79			23-Nov-2005		10.260%		OH - 17.70%		Paid Off - 240		01-Sep-2005
11294631 2			15,000.00		14,808.69			22-Nov-2005		10.550%		NY - 20.55%		Paid Off - 180		01-Sep-2005
11295140 1			71,400.00		71,298.88			30-Nov-2005		7.750%		WA - 20.00%		Paid Off - 180		01-Oct-2005
11296433 2			378,250.00		377,672.59			29-Nov-2005		7.375%		CA - 85.00%		Paid Off - 360		01-Oct-2005
11296536 1			260,000.00		259,774.80			23-Nov-2005		6.550%		VA - 65.00%		Paid Off - 360		01-Oct-2005
11296989 2			328,000.00		327,574.58			30-Nov-2005		5.225%		CA - 66.94%		Paid Off - 360		01-Oct-2005
11300251 2			103,000.00		102,903.50			30-Nov-2005		9.750%		CA - 20.00%		Paid Off - 180		01-Oct-2005
11300259 2			412,000.00		411,684.28			29-Nov-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11301554 2			596,000.00		595,112.60			30-Nov-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Oct-2005
11301555 2			149,000.00		148,864.78			22-Nov-2005		9.900%		CA - 20.00%		Paid Off - 180		01-Oct-2005
11302304 2			400,000.00		398,770.54			28-Nov-2005		5.875%		MA - 53.33%		Paid Off - 360		01-Aug-2005
11302305 1			28,000.00		27,908.20			22-Nov-2005		11.490%		MA - 3.73%		Paid Off - 240		01-Aug-2005
11303015 1			299,250.00		299,019.77			18-Nov-2005		6.976%		CA - 95.00%		Paid Off - 360		01-Oct-2005
11304853 1			58,000.00		57,949.82			30-Nov-2005		10.125%		CA - 20.00%		Paid Off - 180		01-Oct-2005
11310369 2			570,000.00		569,072.02			28-Nov-2005		7.050%		CA - 76.00%		Paid Off - 360		01-Oct-2005


Page 18 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

11313164 2			307,500.00		307,304.52			21-Nov-2005		7.650%		CA - 73.21%		Paid Off - 360		01-Oct-2005
11313164 2			307,500.00		307,304.52			21-Nov-2005		7.650%		CA - 73.21%		Paid Off - 360		01-Oct-2005


TOTAL			10,208,150.07		10,195,864.19
TOTAL


Page 19 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



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

Cumulative
Cumulative



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





		Class X Writedown Amount														0.00
		Class B-2 Writedown Amount														0.00
		Class B-1 Writedown Amount														0.00
		Class M-2 Writedown Amount
		Class M-1 Writedown Amount









Page 20 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



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


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


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


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












Page 21 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution





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



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

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

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

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

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

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

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




Page 22 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 23 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition Occurred (0=No,1=Yes)								0
						Has Trigger Event Occured (0=No,1=Yes)								0
						60+ days Delinqueny Balance								2,634,784.74
						Cumulative Loss Percentage								0.000000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Net Monthly Excess Cashflow														1,627,248.16
Senior Enhancement Percentage														24.334193%



Page 24 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-1A										$0.00		$0.00
													$0.00		$0.00
			A-2A										$0.00		$0.00
													$0.00		$0.00
			A-2B										$0.00		$0.00
													$0.00		$0.00
			A-2C										$0.00		$0.00
													$0.00		$0.00
			M-1										$0.00		$0.00
													$0.00		$0.00
			M-2										$0.00		$0.00
													$0.00		$0.00
			M-3										$0.00		$0.00
													$0.00		$0.00
			M-4										$0.00		$0.00
													$0.00		$0.00
			M-5										$0.00		$0.00
													$0.00		$0.00
			M-6										$0.00		$0.00
													$0.00		$0.00
			B-1										$0.00		#######
													$0.00		#######
			B-2										$0.00		#######
													$0.00		#######




Page 25 of 26
GSAMP Trust 2005-WMC2

Asset Backed Certificates
Asset Backed Certificates
2005-WMC2

December 27, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current Scheduled Payments										2,171,400.44		657,226.21		2,828,626.64
Current Scheduled Payments 1 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 2 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 3 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 4 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 5 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 6 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 7 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 8 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 9 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 10 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 11 Month Prior										0.00		0.00		0.00


Sched. Payments for 60+Day Delinquent Loans										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior										0.00		0.00		0.00




Page 26 of 26

GSAMP TRUST 2005-WMC2 8-K