8-K 1 gsr5f_jun05.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Sec. 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported) June 27, 2005 GS MORTGAGE SECURITIES CORP as Depositor under the Master Servicing and Trust Agreement, dated as of May 1, 2005, providing for the issuance of Mortgage Pass- Through Certificates, Series 2005-5F (Exact name of registrant as specified in its charter) Delaware 333-120274-21 13-3387389 (State or other jurisdiction (Commission (IRS Employer of incorporation) File Number) 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 N/A (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: [] 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 8.1 Other Events. This current report on Form 8-K relates to the monthly distribution reported to the holders of GSR Mortgage Loan Trust 2005-5F Mortgage Pass-Through Certificates, Series 2005-5F pursuant to the terms of the Master Servicing and Trust Agreement, dated as of May 1, 2005 among GS Mortgage Securities Corp., as depositor, JPMorgan Chase Bank, N.A., as Securities Administrator, Custodian, and Master Servicer, and Wachovia Bank, N.A., as Trustee. On June 27, 2005 distributions were made to the Certificateholders. Specific information with respect to the distributions is filed as Exhibit 99.1. Item 9.1 Financial Statements and Exhibits. (a) Not applicable (b) Not applicable (c) The following exhibit is filed as part of this report: Statement to Certificateholders on June 27, 2005 is filed as Exhibit 99.1 hereto. SIGNATURE 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. GSR MORTGAGE LOAN TRUST 2005-5F MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2005-5F JPMorgan Chase Bank, N.A., Securities Administrator, Custodian, and Master Servicer under the Agreement referred to herein By: /s/ Annette Marsula ---------------------------------------------- Annette Marsula Vice President Date: July 8, 2005 EXHIBIT INDEX Exhibit Description 99.1 Monthly Certificateholder Statement on June 27, 2005 Exhibit 99.1 Monthly Certificateholder Statement on June 27, 2005 GSR Mortgage Loan Trust Series 2005-5F Statement To Certificateholders June 27, 2005 ---------------------------------------------------------------------------------------------------------------------------------- DISTRIBUTION IN DOLLARS ---------------------------------------------------------------------------------------------------------------------------------- Original Beginning Ending Face Principal Realized Deferred Principal Class Value Balance Principal Interest Total Losses Interest Balance ---------------------------------------------------------------------------------------------------------------------------------- IA1 28,202,000.00 28,202,000.00 298,225.78 117,508.33 415,734.11 0.00 0.00 27,903,774.22 IA2 5,351,000.00 5,351,000.00 0.00 22,295.83 22,295.83 0.00 0.00 5,351,000.00 IIA1 32,844,000.00 32,844,000.00 288,749.51 150,535.00 439,284.51 0.00 0.00 32,555,250.49 IIA2 35,466,000.00 35,466,000.00 0.00 162,552.50 162,552.50 0.00 0.00 35,466,000.00 IIA3 136,000,000.00 136,000,000.00 869,689.34 623,333.33 1,493,022.67 0.00 0.00 135,130,310.66 IIA4 8,170,000.00 8,170,000.00 61,302.51 37,445.83 98,748.34 0.00 0.00 8,108,697.49 IIA5 18,714,000.00 18,714,000.00 617,978.92 85,772.50 703,751.42 0.00 0.00 18,096,021.08 IIA6 7,721,000.00 7,721,000.00 0.00 35,387.92 35,387.92 0.00 0.00 7,721,000.00 IIA7 3,000,000.00 3,000,000.00 0.00 13,750.00 13,750.00 0.00 0.00 3,000,000.00 IIA8 41,802,000.00 41,802,000.00 0.00 191,592.50 191,592.50 0.00 0.00 41,802,000.00 IIA9 6,000,000.00 6,000,000.00 0.00 27,500.00 27,500.00 0.00 0.00 6,000,000.00 IIA10 29,779,466.00 29,779,466.00 983,385.82 94,053.48 1,077,439.30 0.00 0.00 28,796,080.18 IIA11 10,000,000.00 10,000,000.00 330,222.79 60,083.33 390,306.12 0.00 0.00 9,669,777.21 IIA12 5,214,588.00 5,214,588.00 172,197.58 47,965.21 220,162.79 0.00 0.00 5,042,390.42 IIA13 1,977,946.00 1,977,946.00 65,316.28 13,186.31 78,502.59 0.00 0.00 1,912,629.72 IIA14 17,600,000.00 17,600,000.00 726,490.13 55,586.67 782,076.80 0.00 0.00 16,873,509.87 IIA15 6,400,000.00 6,400,000.00 264,178.23 54,413.33 318,591.56 0.00 0.00 6,135,821.77 IIA16 628,571.00 628,571.00 20,756.85 2,194.76 22,951.61 0.00 0.00 607,814.15 IIA17 146,287.00 146,287.00 4,830.73 1,262.39 6,093.12 0.00 0.00 141,456.27 IIA18 25,142.00 25,142.00 830.25 209.52 1,039.77 0.00 0.00 24,311.75 IIA19 27,942,000.00 27,942,000.00 0.00 128,067.50 128,067.50 0.00 0.00 27,942,000.00 IIIA1 12,959,000.00 12,959,000.00 0.00 56,695.63 56,695.63 0.00 0.00 12,959,000.00 IIIA2 90,570,000.00 90,570,000.00 1,002,073.34 377,375.00 1,379,448.34 0.00 0.00 89,567,926.66 IIIA3 2,942,125.00 2,942,125.00 32,551.89 12,258.85 44,810.74 0.00 0.00 2,909,573.11 IIIA4 13,358,875.00 13,358,875.00 147,803.60 38,295.44 186,099.04 0.00 0.00 13,211,071.40 IIIA6 14,517,000.00 14,517,000.00 0.00 63,511.88 63,511.88 0.00 0.00 14,517,000.00 IIIA7 1,001,000.00 1,001,000.00 0.00 4,379.38 4,379.38 0.00 0.00 1,001,000.00 IVA1 201,751,250.00 201,751,250.00 3,909,313.69 578,353.58 4,487,667.27 0.00 0.00 197,841,936.31 IVA3 100,000,000.00 100,000,000.00 1,937,689.95 500,000.00 2,437,689.95 0.00 0.00 98,062,310.05 IVA4 3,249,000.00 3,249,000.00 62,955.55 16,245.00 79,200.55 0.00 0.00 3,186,044.45 IVA5 14,374,000.00 14,374,000.00 0.00 65,880.83 65,880.83 0.00 0.00 14,374,000.00 IVA6 1,110,000.00 1,110,000.00 0.00 5,087.50 5,087.50 0.00 0.00 1,110,000.00 IVA7 127,063,000.00 127,063,000.00 2,908,990.95 582,372.08 3,491,363.03 0.00 0.00 124,154,009.05 IVA8 7,579,750.00 7,579,750.00 0.00 34,740.52 34,740.52 0.00 0.00 7,579,750.00 VA1 8,913,000.00 8,913,000.00 34,967.74 33,423.75 68,391.49 0.00 0.00 8,878,032.26 VIA1 74,022,000.00 74,022,000.00 306,975.18 308,425.00 615,400.18 0.00 0.00 73,715,024.82 VIIA1 7,084,000.00 7,084,000.00 32,958.68 20,012.30 52,970.98 0.00 0.00 7,051,041.32 VIIIA1 164,000,000.00 164,000,000.00 2,337,988.24 490,633.33 2,828,621.57 0.00 0.00 161,662,011.76 VIIIA2 25,000,000.00 25,000,000.00 356,400.65 74,791.67 431,192.32 0.00 0.00 24,643,599.35 VIIIA3 225,845,000.00 225,845,000.00 3,219,652.16 675,652.96 3,895,305.12 0.00 0.00 222,625,347.84 VIIIA6 49,147,000.00 49,147,000.00 0.00 215,018.13 215,018.13 0.00 0.00 49,147,000.00 VIIIA7 49,147,000.00 49,147,000.00 0.00 225,257.08 225,257.08 0.00 0.00 49,147,000.00 VIIIA9 2,000,000.00 2,000,000.00 0.00 9,166.67 9,166.67 0.00 0.00 2,000,000.00 VIIIA10 7,591,000.00 7,591,000.00 0.00 34,792.08 34,792.08 0.00 0.00 7,591,000.00 AP 385,956.70 385,956.70 505.6 0 505.6 0.00 0.00 385,451.10 B1 24,570,000.00 24,570,000.00 27,074.24 117,630.11 144,704.35 0.00 0.00 24,542,925.76 B2 10,057,000.00 10,057,000.00 11,082.04 48,148.39 59,230.43 0.00 0.00 10,045,917.96 B3 5,028,000.00 5,028,000.00 5,540.47 24,071.80 29,612.27 0.00 0.00 5,022,459.53 B4 4,190,000.00 4,190,000.00 4,617.06 20,059.84 24,676.90 0.00 0.00 4,185,382.94 B5 3,352,000.00 3,352,000.00 3,693.65 16,047.87 19,741.52 0.00 0.00 3,348,306.35 B6 2,517,964.94 2,517,964.94 2,774.56 12,054.88 14,829.44 0.00 0.00 2,515,190.38 X 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 R1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TOTALS 1,676,308,921.64 1,676,308,921.64 21,049,763.96 6,585,077.79 27,634,841.75 0.00 0.00 1,655,259,157.68 --------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Original Beginning Ending Face Notional Realized Deferred Notional Class Value Balance Principal Interest Total Losses Interest Balance ---------------------------------------------------------------------------------------------------------------------------------- IIIA5 13,358,875.00 13,358,875.00 0.00 39,631.33 39,631.33 0.00 0.00 13,211,071.40 IVA2 201,751,250.00 201,751,250.00 0.00 682,591.73 682,591.73 0.00 0.00 197,841,936.31 VIIA2 7,084,000.00 7,084,000.00 0.00 21,311.03 21,311.03 0.00 0.00 7,051,041.32 VIIIA4 389,845,000.00 389,845,000.00 0.00 620,503.29 620,503.29 0.00 0.00 384,287,359.60 VIIIA5 25,000,000.00 25,000,000.00 0.00 39,791.67 39,791.67 0.00 0.00 24,643,599.35 VIIIA8 2,233,954.54 2,233,954.54 0.00 10,238.96 10,238.96 0.00 0.00 2,233,954.54 AX 468,232.66 468,232.66 0.00 2,536.26 2,536.26 0.00 0.00 460,061.92 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Factor Information Per $1,000 of Original Face Pass-through Rates ---------------------------------------------------------------------------------------------------------------------------------- Current Beginning Ending Class Pass-thru Class CUSIP Principal Principal Interest Total Principal Rate (%) ---------------------------------------------------------------------------------------------------------------------------------- IA1 36242D5T6 1,000.00000000 10.57463230 4.16666655 14.74129884 989.42536770 IA1 5.000000 % IA2 36242D5U3 1,000.00000000 0.00000000 4.16666604 4.16666604 1,000.00000000 IA2 5.000000 % IIA1 36242D5V1 1,000.00000000 8.79154518 4.58333333 13.37487852 991.20845482 IIA1 5.500000 % IIA2 36242D5W9 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 IIA2 5.500000 % IIA3 36242D5X7 1,000.00000000 6.39477456 4.58333331 10.97810787 993.60522544 IIA3 5.500000 % IIA4 36242D5Y5 1,000.00000000 7.50336720 4.58333293 12.08670012 992.49663280 IIA4 5.500000 % IIA5 36242D5Z2 1,000.00000000 33.02227851 4.58333333 37.60561184 966.97772149 IIA5 5.500000 % IIA6 36242D6A6 1,000.00000000 0.00000000 4.58333377 4.58333377 1,000.00000000 IIA6 5.500000 % IIA7 36242D6B4 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 IIA7 5.500000 % IIA8 36242D6C2 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 IIA8 5.500000 % IIA9 36242D6D0 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 IIA9 5.500000 % IIA10 36242D6E8 1,000.00000000 33.02227851 3.15833333 36.18061184 966.97772149 IIA10 3.790000 % IIA11 36242D6F5 1,000.00000000 33.02227900 6.00833300 39.03061200 966.97772100 IIA11 7.210000 % IIA12 36242D6G3 1,000.00000000 33.02227904 9.19827415 42.22055319 966.97772096 IIA12 11.037930 % IIA13 36242D6H1 1,000.00000000 33.02227664 6.66666835 39.68894500 966.97772336 IIA13 8.000000 % IIA14 36242D6J7 1,000.00000000 41.27784830 3.15833352 44.43618182 958.72215170 IIA14 3.790000 % IIA15 36242D6K4 1,000.00000000 41.27784844 8.50208281 49.77993125 958.72215156 IIA15 10.202500 % IIA16 36242D6L2 1,000.00000000 33.02228388 3.49166602 36.51394990 966.97771612 IIA16 4.190000 % IIA17 36242D6M0 1,000.00000000 33.02227812 8.62954330 41.65182142 966.97772188 IIA17 10.355449 % IIA18 36242D6N8 1,000.00000000 33.02243258 8.33346591 41.35589850 966.97756742 IIA18 10.000000 % IIA19 36242D6P3 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 IIA19 5.500000 % IIIA1 36242D6Q1 1,000.00000000 0.00000000 4.37500039 4.37500039 1,000.00000000 IIIA1 5.250000 % IIIA2 36242D6R9 1,000.00000000 11.06407574 4.16666667 15.23074241 988.93592426 IIIA2 5.000000 % IIIA3 36242D6S7 1,000.00000000 11.06407444 4.16666525 15.23073969 988.93592556 IIIA3 5.000000 % IIIA4 36242D6T5 1,000.00000000 11.06407538 2.86666654 13.93074192 988.93592462 IIIA4 3.440000 % IIIA6 36242D6V0 1,000.00000000 0.00000000 4.37500034 4.37500034 1,000.00000000 IIIA6 5.250000 % IIIA7 36242D6W8 1,000.00000000 0.00000000 4.37500500 4.37500500 1,000.00000000 IIIA7 5.250000 % IVA1 36242D6X6 1,000.00000000 19.37689947 2.86666665 22.24356612 980.62310053 IVA1 3.440000 % IVA3 36242D6Z1 1,000.00000000 19.37689950 5.00000000 24.37689950 980.62310050 IVA3 6.000000 % IVA4 36242D7A5 1,000.00000000 19.37690058 5.00000000 24.37690058 980.62309942 IVA4 6.000000 % IVA5 36242D7B3 1,000.00000000 0.00000000 4.58333310 4.58333310 1,000.00000000 IVA5 5.500000 % IVA6 36242D7C1 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 IVA6 5.500000 % IVA7 36242D7D9 1,000.00000000 22.89408364 4.58333331 27.47741695 977.10591636 IVA7 5.500000 % IVA8 36242D7E7 1,000.00000000 0.00000000 4.58333322 4.58333322 1,000.00000000 IVA8 5.500000 % VA1 36242D7F4 1,000.00000000 3.92322899 3.75000000 7.67322899 996.07677101 VA1 4.500000 % VIA1 36242D7G2 1,000.00000000 4.14708033 4.16666667 8.31374699 995.85291967 VIA1 5.000000 % VIIA1 36242D7H0 1,000.00000000 4.65255223 2.82500000 7.47755223 995.34744777 VIIA1 3.390000 % VIIIA1 36242D7K3 1,000.00000000 14.25602585 2.99166665 17.24769250 985.74397415 VIIIA1 3.590000 % VIIIA2 36242D7L1 1,000.00000000 14.25602600 2.99166680 17.24769280 985.74397400 VIIIA2 3.590000 % VIIIA3 36242D7M9 1,000.00000000 14.25602586 2.99166667 17.24769253 985.74397414 VIIIA3 3.590000 % VIIIA6 36242D7Q0 1,000.00000000 0.00000000 4.37500010 4.37500010 1,000.00000000 VIIIA6 5.250000 % VIIIA7 36242D7R8 1,000.00000000 0.00000000 4.58333327 4.58333327 1,000.00000000 VIIIA7 5.500000 % VIIIA9 36242D7T4 1,000.00000000 0.00000000 4.58333500 4.58333500 1,000.00000000 VIIIA9 5.500000 % VIIIA10 36242D7U1 1,000.00000000 0.00000000 4.58333289 4.58333289 1,000.00000000 VIIIA10 5.500000 % AP 36242D7W7 1,000.00000000 1.30999151 0.00000000 1.30999151 998.69000849 AP 0.000000 % B1 36242D7X5 1,000.00000000 1.10192267 4.78755026 5.88947293 998.89807733 B1 5.745061 % B2 36242D7Y3 1,000.00000000 1.10192304 4.78754997 5.88947300 998.89807696 B2 5.745061 % B3 36242D7Z0 1,000.00000000 1.10192323 4.78754972 5.88947295 998.89807677 B3 5.745061 % B4 362341AA7 1,000.00000000 1.10192363 4.78755131 5.88947494 998.89807637 B4 5.745061 % B5 362341AB5 1,000.00000000 1.10192422 4.78755072 5.88947494 998.89807578 B5 5.745061 % B6 362341AC3 1,000.00000000 1.10190573 4.78754879 5.88945452 998.89809427 B6 5.745061 % TOTALS 1,000.00000000 12.55721048 3.92831996 16.48553044 987.44278952 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Current Beginning Ending Class Pass-thru Class CUSIP Notional Principal Interest Total Notional Rate (%) ---------------------------------------------------------------------------------------------------------------------------------- IIIA5 36242D6U2 1,000.00000000 0.00000000 2.96666673 2.96666673 988.93592462 IIIA5 3.560000 % IVA2 36242D6Y4 1,000.00000000 0.00000000 3.38333334 3.38333334 980.62310053 IVA2 4.060000 % VIIA2 36242D7J6 1,000.00000000 0.00000000 3.00833286 3.00833286 995.34744777 VIIA2 3.610000 % VIIIA4 36242D7N7 1,000.00000000 0.00000000 1.59166666 1.59166666 985.74397414 VIIIA4 1.910000 % VIIIA5 36242D7P2 1,000.00000000 0.00000000 1.59166680 1.59166680 985.74397400 VIIIA5 1.910000 % VIIIA8 36242D7S6 1,000.00000000 0.00000000 4.58333409 4.58333409 1,000.00000000 VIIIA8 5.500000 % AX 36242D7V9 1,000.00000000 0.00000000 5.41666615 5.41666615 982.54982897 AX 6.500000 % ---------------------------------------------------------------------------------------------------------------------------------- If there are any questions or comments, please contact the Relationship Manager listed below. -------------------------------------- Yanilka Fernandez JPMorgan Chase Bank, N.A. - Structured Finance Services 15th Floor, 4 NYP, New York, New York 10004 Tel: (212) 623-4506 Fax: (212) 623-6214 Email: yanilka.x.fernandez@chase.com --------------------------------------- Sec. 4.01(ii) Aggregate Beginning Scheduled Principal Balance of Each Collateral Group Collateral Group 1 34,621,214.46 Collateral Group 2 401,682,567.22 Collateral Group 3 139,606,785.22 Collateral Group 4 469,446,058.24 Collateral Group 5 9,049,167.01 Collateral Group 6 75,149,513.25 Collateral Group 7 7,192,562.58 Collateral Group 8 539,175,096.96 Collateral Group I-P 371,936.07 Collateral Group II-P 14,020.63 Sec. 4.01(ii) Aggregate Ending Scheduled Principal Balance of Each Collateral Group Collateral Group 1 34,321,829.59 Collateral Group 2 397,263,985.00 Collateral Group 3 138,419,755.36 Collateral Group 4 460,612,908.59 Collateral Group 5 9,013,671.66 Collateral Group 6 74,838,290.18 Collateral Group 7 7,159,194.61 Collateral Group 8 533,244,071.60 Collateral Group I-P 371,487.58 Collateral Group II-P 13,963.53 Sec. 4.01(ii) Scheduled Principal for Each Collateral Group Collateral Group 1 37,566.42 Collateral Group 2 414,853.56 Collateral Group 3 150,826.07 Collateral Group 4 465,526.81 Collateral Group 5 35,063.48 Collateral Group 6 283,125.51 Collateral Group 7 27,116.28 Collateral Group 8 556,854.41 Collateral Group I-P 430.63 Collateral Group II-P 55.46 Sec. 4.01(ii) Principal Prepayments for Each Collateral Group Collateral Group 1 261,818.45 Collateral Group 2 4,003,728.66 Collateral Group 3 1,036,203.80 Collateral Group 4 8,367,622.84 Collateral Group 5 431.88 Collateral Group 6 28,097.57 Collateral Group 7 6,251.69 Collateral Group 8 5,374,170.96 Collateral Group I-P 17.86 Collateral Group II-P 1.65 Sec. 4.01(ii) CPR for Each Collateral Group Collateral Group 1 8.715816 % Collateral Group 2 11.337550 % Collateral Group 3 8.560887 % Collateral Group 4 19.429606 % Collateral Group 5 0.057479 % Collateral Group 6 0.449435 % Collateral Group 7 1.041963 % Collateral Group 8 11.337550 % Collateral Group I-P 0.057674 % Collateral Group II-P 0.141689 % Sec. 4.01(ii) Aggregate Ending Scheduled Principal Balance of Each Loan Group Loan Group 1 1,564,234,037.72 Loan Group 2 91,025,119.97 Sec. 4.01(iii) Available Distribution 29,051,446.01 Aggregate Principal Distribution Amount 21,049,763.99 Principal Prepayment Amount 19,078,345.36 Sec. 4.01(iv) Unscheduled Principal By Categories Payoffs 18,636,027.89 Principal Prepayments 442,317.47 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Sec. 4.01(v) Interest Payment Class IA1 Accrued and Paid for Current Month 117,508.33 Accrued and Paid from Prior Months 0.00 Class IA2 Accrued and Paid for Current Month 22,295.83 Accrued and Paid from Prior Months 0.00 Class IIA1 Accrued and Paid for Current Month 150,535.00 Accrued and Paid from Prior Months 0.00 Class IIA2 Accrued and Paid for Current Month 162,552.50 Accrued and Paid from Prior Months 0.00 Class IIA3 Accrued and Paid for Current Month 623,333.33 Accrued and Paid from Prior Months 0.00 Class IIA4 Accrued and Paid for Current Month 37,445.83 Accrued and Paid from Prior Months 0.00 Class IIA5 Accrued and Paid for Current Month 85,772.50 Accrued and Paid from Prior Months 0.00 Class IIA6 Accrued and Paid for Current Month 35,387.92 Accrued and Paid from Prior Months 0.00 Class IIA7 Accrued and Paid for Current Month 13,750.00 Accrued and Paid from Prior Months 0.00 Class IIA8 Accrued and Paid for Current Month 191,592.50 Accrued and Paid from Prior Months 0.00 Class IIA9 Accrued and Paid for Current Month 27,500.00 Accrued and Paid from Prior Months 0.00 Class IIA10 Accrued and Paid for Current Month 94,053.48 Accrued and Paid from Prior Months 0.00 Class IIA11 Accrued and Paid for Current Month 60,083.33 Accrued and Paid from Prior Months 0.00 Class IIA12 Accrued and Paid for Current Month 47,965.21 Accrued and Paid from Prior Months 0.00 Class IIA13 Accrued and Paid for Current Month 13,186.31 Accrued and Paid from Prior Months 0.00 Class IIA14 Accrued and Paid for Current Month 55,586.67 Accrued and Paid from Prior Months 0.00 Class IIA15 Accrued and Paid for Current Month 54,413.33 Accrued and Paid from Prior Months 0.00 Class IIA16 Accrued and Paid for Current Month 2,194.76 Accrued and Paid from Prior Months 0.00 Class IIA17 Accrued and Paid for Current Month 1,262.39 Accrued and Paid from Prior Months 0.00 Class IIA18 Accrued and Paid for Current Month 209.52 Accrued and Paid from Prior Months 0.00 Class IIA19 Accrued and Paid for Current Month 128,067.50 Accrued and Paid from Prior Months 0.00 Class IIIA1 Accrued and Paid for Current Month 56,695.63 Accrued and Paid from Prior Months 0.00 Class IIIA2 Accrued and Paid for Current Month 377,375.00 Accrued and Paid from Prior Months 0.00 Class IIIA3 Accrued and Paid for Current Month 12,258.85 Accrued and Paid from Prior Months 0.00 Class IIIA4 Accrued and Paid for Current Month 38,295.44 Accrued and Paid from Prior Months 0.00 Class IIIA5 Accrued and Paid for Current Month 39,631.33 Accrued and Paid from Prior Months 0.00 Class IIIA6 Accrued and Paid for Current Month 63,511.88 Accrued and Paid from Prior Months 0.00 Class IIIA7 Accrued and Paid for Current Month 4,379.38 Accrued and Paid from Prior Months 0.00 Class IVA1 Accrued and Paid for Current Month 578,353.58 Accrued and Paid from Prior Months 0.00 Class IVA2 Accrued and Paid for Current Month 682,591.73 Accrued and Paid from Prior Months 0.00 Class IVA3 Accrued and Paid for Current Month 500,000.00 Accrued and Paid from Prior Months 0.00 Class IVA4 Accrued and Paid for Current Month 16,245.00 Accrued and Paid from Prior Months 0.00 Class IVA5 Accrued and Paid for Current Month 65,880.83 Accrued and Paid from Prior Months 0.00 Class IVA6 Accrued and Paid for Current Month 5,087.50 Accrued and Paid from Prior Months 0.00 Class IVA7 Accrued and Paid for Current Month 582,372.08 Accrued and Paid from Prior Months 0.00 Class IVA8 Accrued and Paid for Current Month 34,740.52 Accrued and Paid from Prior Months 0.00 Class VA1 Accrued and Paid for Current Month 33,423.75 Accrued and Paid from Prior Months 0.00 Class VIA1 Accrued and Paid for Current Month 308,425.00 Accrued and Paid from Prior Months 0.00 Class VIIA1 Accrued and Paid for Current Month 20,012.30 Accrued and Paid from Prior Months 0.00 Class VIIA2 Accrued and Paid for Current Month 21,311.03 Accrued and Paid from Prior Months 0.00 Class VIIIA1 Accrued and Paid for Current Month 490,633.33 Accrued and Paid from Prior Months 0.00 Class VIIIA2 Accrued and Paid for Current Month 74,791.67 Accrued and Paid from Prior Months 0.00 Class VIIIA3 Accrued and Paid for Current Month 675,652.96 Accrued and Paid from Prior Months 0.00 Class VIIIA4 Accrued and Paid for Current Month 620,503.29 Accrued and Paid from Prior Months 0.00 Class VIIIA5 Accrued and Paid for Current Month 39,791.67 Accrued and Paid from Prior Months 0.00 Class VIIIA6 Accrued and Paid for Current Month 215,018.13 Accrued and Paid from Prior Months 0.00 Class VIIIA7 Accrued and Paid for Current Month 225,257.08 Accrued and Paid from Prior Months 0.00 Class VIIIA8 Accrued and Paid for Current Month 10,238.96 Accrued and Paid from Prior Months 0.00 Class VIIIA9 Accrued and Paid for Current Month 9,166.67 Accrued and Paid from Prior Months 0.00 Class VIIIA10 Accrued and Paid for Current Month 34,792.08 Accrued and Paid from Prior Months 0.00 Class AX Accrued and Paid for Current Month 2,536.26 Accrued and Paid from Prior Months 0.00 Class B1 Accrued and Paid for Current Month 117,630.11 Accrued and Paid from Prior Months 0.00 Class B2 Accrued and Paid for Current Month 48,148.39 Accrued and Paid from Prior Months 0.00 Class B3 Accrued and Paid for Current Month 24,071.80 Accrued and Paid from Prior Months 0.00 Class B4 Accrued and Paid for Current Month 20,059.84 Accrued and Paid from Prior Months 0.00 Class B5 Accrued and Paid for Current Month 16,047.87 Accrued and Paid from Prior Months 0.00 Class B6 Accrued and Paid for Current Month 12,054.88 Accrued and Paid from Prior Months 0.00 Sec. 4.01(vi) Servicing Fees Servicer Fee Paid 338,433.48 Sec. 4.01(vii) Monthly Advances Current Period Advances 7,403,052.97 Current Period Reimbursed Advances 0.00 Aggregate Unreimbursed Advances 7,403,052.97 Sec. 4.01(vii) Advances by Master Servicer or Securities Administrator Current Period Advances 0.00 Current Period Reimbursed Advances 0.00 Aggregate Unreimbursed Advances 0.00 Sec. 4.01(viii) Number of Outstanding Mortgage Loans 3,644 Balance of Outstanding Mortgage Loans 1,655,259,157.70 Sec. 4.01(ix) Number and Balance of Delinquent Loans Group 1: 30 Year Mortgage Pool Number of Loans 0-29 days delinquent 3,471 Balance of Loans 0-29 days delinquent 1,564,234,037.70 Number of Loans 30-59 days delinquent 0 Balance of Loans 30-59 days delinquent 0.00 Number of Loans 60-89 days delinquent 0 Balance of Loans 60-89 days delinquent 0.00 Number of Loans are 90-119 days delinquent 0 Balance of Loans are 90-119 days delinquent 0.00 Number of Loans are 120+ days delinquent 0 Balance of Loans are 120+ days delinquent 0.00 Group 2: 15 Year Mortgage Pool Number of Loans 0-29 days delinquent 173 Balance of Loans 0-29 days delinquent 91,025,119.97 Number of Loans 30-59 days delinquent 0 Balance of Loans 30-59 days delinquent 0.00 Number of Loans 60-89 days delinquent 0 Balance of Loans 60-89 days delinquent 0.00 Number of Loans 90-119 days delinquent 0 Balance of Loans 90-119 days delinquent 0.00 Number of Loans 120+ days delinquent 0 Balance of Loans 120+ days delinquent 0.00 Sec. 4.01(ix) Number and Balance of Bankrupt Loans Group 1: 30 Year Mortgage Pool Number of Bankrupt Loans 0 Balance of Bankrupt Loans 0.00 Group 2: 15 Year Mortgage Pool Number of Bankrupt Loans 0 Balance of Bankrupt Loans 0.00 Sec. 4.01(ix) Number and Balance of Foreclosures Group 1: 30 Year Mortgage Pool Number of Foreclosures 0 Balance of Foreclosures 0.00 Group 2: 15 Year Mortgage Pool Number of Foreclosures Loans 0 Balance of Foreclosures Loans 0.00 Sec. 4.01(ix) Number and Balance of REOs Group 1: 30 Year Mortgage Pool Number of REOs 0 Balance of REOs 0.00 Group 2: 15 Year Mortgage Pool Number of REOs 0 Balance of REOs 0.00 Sec. 4.01(xi) Aggregate Principal Payment Scheduled Principal Payoffs Prepayments Liquidation Proceeds Condemnation Proceeds Insurance Proceeds Realized Losses Realized Losses Group 1 0.00 Realized Losses Group 2 0.00 Realized Losses Group 3 0.00 Realized Losses Group 4 0.00 Realized Losses Group 5 0.00 Realized Losses Group 6 0.00 Realized Losses Group 7 0.00 Realized Losses Group 8 0.00 Realized Losses Group AP-I 0.00 Realized Losses Group AP-II 0.00 Realized Gains 0.00 Realized Gains Group 1 0.00 Realized Gains Group 2 0.00 Realized Gains Group 3 0.00 Realized Gains Group 4 0.00 Realized Gains Group 5 0.00 Realized Gains Group 6 0.00 Realized Gains Group 7 0.00 Realized Gains Group 8 0.00 Realized Gains Group AP-I 0.00 Realized Gains Group AP-II 0.00 Sec. 4.01(xii) Aggregate Amount of Shortfall Allocated for Current Period 0.00 Class IA1 0.00 Class IA2 0.00 Class IIA1 0.00 Class IIA2 0.00 Class IIA3 0.00 Class IIA4 0.00 Class IIA5 0.00 Class IIA6 0.00 Class IIA7 0.00 Class IIA8 0.00 Class IIA9 0.00 Class IIA10 0.00 Class IIA11 0.00 Class IIA12 0.00 Class IIA13 0.00 Class IIA14 0.00 Class IIA15 0.00 Class IIA16 0.00 Class IIA17 0.00 Class IIA18 0.00 Class IIA19 0.00 Class IIIA1 0.00 Class IIIA2 0.00 Class IIIA3 0.00 Class IIIA4 0.00 Class IIIA5 0.00 Class IIIA6 0.00 Class IIIA7 0.00 Class IVA1 0.00 Class IVA2 0.00 Class IVA3 0.00 Class IVA4 0.00 Class IVA5 0.00 Class IVA6 0.00 Class IVA7 0.00 Class IVA8 0.00 Class VA1 0.00 Class VIA1 0.00 Class VIIA1 0.00 Class VIIA2 0.00 Class VIIIA1 0.00 Class VIIIA2 0.00 Class VIIIA3 0.00 Class VIIIA4 0.00 Class VIIIA5 0.00 Class VIIIA6 0.00 Class VIIIA7 0.00 Class VIIIA8 0.00 Class VIIIA9 0.00 Class VIIIA10 0.00 Class B1 0.00 Class B2 0.00 Class B3 0.00 Class B4 0.00 Class B5 0.00 Class B6 0.00 Class AX 0.00 Sec. 4.01(xii) Group 1 Senior Percentage 1 96.9146 % Senior Prepayment Percentage 1 100.0000 % Subordinate Percentage 1 3.0854 % Subordinate Prepayment Percentage 1 0.0000 % Sec. 4.01(xix) Group 2 Senior Percentage 2 96.9499 % Senior Prepayment Percentage 2 100.0000 % Subordinate Percentage 2 3.0501 % Subordinate Prepayment Percentage 2 0.0000 % Sec. 4.01(xix) Group 3 Senior Percentage 3 96.9494 % Senior Prepayment Percentage 3 100.0000 % Subordinate Percentage 3 3.0506 % Subordinate Prepayment Percentage 3 0.0000 % Sec. 4.01(xix) Group 4 Senior Percentage 4 96.9498 % Senior Prepayment Percentage 4 100.0000 % Subordinate Percentage 4 3.0502 % Subordinate Prepayment Percentage 4 0.0000 % Sec. 4.01(xix) Group 5 Senior Percentage 5 98.4953 % Senior Prepayment Percentage 5 100.0000 % Subordinate Percentage 5 1.5047 % Subordinate Prepayment Percentage 5 0.0000 % Sec. 4.01(xix) Group 6 Senior Percentage 6 98.4996 % Senior Prepayment Percentage 6 100.0000 % Subordinate Percentage 6 1.5004 % Subordinate Prepayment Percentage 6 0.0000 % Sec. 4.01(xix) Group 7 Senior Percentage 7 98.4906 % Senior Prepayment Percentage 7 100.0000 % Subordinate Percentage 7 1.5094 % Subordinate Prepayment Percentage 7 0.0000 % Sec. 4.01(xix) Group 8 Senior Percentage 8 96.9500 % Senior Prepayment Percentage 8 100.0000 % Subordinate Percentage 8 3.0500 % Subordinate Prepayment Percentage 8 0.0000 % Sec. 4.01 Class 8A-1 and 8A-2 Basis Risk Reserve Fund Beginning Balance 1,000.00 Current Period Class 8A-1 and 8A-2 Interest Rate Cap Amount 0.00 Earnings on Permitted Investments 0.00 Total Deposits to the Reserve Fund 0.00 Class 8A-1 Basis Risk Shortfall Paid 0.00 Class 8A-2 Basis Risk Shortfall Paid 0.00 Class 8A-1 Basis Risk Shortfall Remaining Unpaid 0.00 Class 8A-2 Basis Risk Shortfall Remaining Unpaid 0.00 Ending Balance 1,000.00 Sec. 4.01 Class 8A-3 Basis Risk Reserve Fund Beginning Balance 1,000.00 Current Period Class 8A-3 Interest Rate Cap Amount 0.00 Earnings on Permitted Investments 0.00 Total Deposits to the Reserve Fund 0.00 Class 8A-3 Basis Risk Shortfall Paid 0.00 Class 8A-3 Basis Risk Shortfall Remaining Unpaid 0.00 Ending Balance 1,000.00 Copyright 2001 J.P. Morgan Chase & Co. All rights reserved.

________________________________________________

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)

May 26, 2005

GS Mortgage Securities Corp.

(Exact Name of Registrant as Specified in its Charter)

Delaware	333-120274	13-3387389
(State or Other Jurisdiction Of Incorporation)	(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

None

(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:

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

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

[ ] 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.

The Registrant registered issuances of Mortgage Pass-Through Certificates, Series 2005-5F on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended, by a Registration Statement on Form S-3 (Registration File No. 333-120274) (the “Registration Statement”). Pursuant to the Registration Statement, the Registrant issued $1,666,248,956 aggregate principal amount of the Class 1A-1, Class 1A-2, Class 2A-1, Class 2A-2, Class 2A-3, Class 2A-4, Class 2A-5, Class 2A-6, Class 2A-7, Class 2A-8, Class 2A-9, Class 2A-10, Class 2A-11, Class 2A-12, Class 2A-13, Class 2A-14, Class 2A-15, Class 2A-16, Class 2A-17, Class 2A-18, Class 2A-19, Class 3A-1, Class 3A-2, Class 3-A3, Class 3-A4, Class 3A-5, Class 3A-6, Class 3A-7, Class 4A-1, Class 4A-2, Class 4A-3, Class 4A-4, Class 4A-5, Class 4A-6, Class 4A-7, Class 4A-8, Class 5A-1, Class 6A-1, Class 7A-1, Class 7A-2, Class 8A-1, Class 8A-2, Class 8A-3, Class 8A-4, Class 8A-5, Class 8A-6, Class 8A-7, Class 8A-8, Class 8A-9, Class 8A-10, Class A-X, Class A-P, Class B1, Class B2 and Class B3 Certificates (the “Publicly Offered Certificates”) on May 26, 2005. This Current Report on Form 8-K is being filed to satisfy an undertaking, contained in the definitive Prospectus dated December 1, 2004, as supplemented by the Prospectus Supplement dated May 23, 2005, to file a copy of the Master Servicing and Trust Agreement (as defined below) and other operative agreements executed in connection with the issuance of the Publicly Offered Certificates, a form of which was filed as an exhibit to the Registration Statement.

The Publicly Offered Certificates were issued pursuant to a Master Servicing and Trust Agreement (the “Trust Agreement”), attached hereto as Exhibit 4.5.1, dated as of May 1, 2005, among GS Mortgage Securities Corp., as depositor, JPMorgan Chase Bank, National Association, as securities administrator, custodian and master servicer, and Wachovia Bank, National Association, as Trustee, which incorporates by reference the Standard Terms to Master Servicing and Trust Agreement, May 2005 Edition (the “Standard Terms”), attached hereto as Exhibit 4.5.2. The “Certificates” consist of the Publicly Offered Certificates and the Class B4, Class B5, Class B6, Class C, Class R1 and Class R2 Certificates. The Certificates evidence all of the beneficial ownership interest in a trust fund that consists primarily of a pool of certain conventional, fixed rate, residential mortgage loans with an aggregate outstanding principal balance of approximately $1,676,308,922 as of May 1, 2005, together with certain other assets. Capitalized terms used herein and not otherwise defined herein shall have the meanings assigned to them in the Trust Agreement and the Standard Terms.

Item 9.01. Financial Statements and Exhibits.

(a)

Not applicable.

(b)

Not applicable.

(c)

Exhibits:

4.5.1

Master Servicing and Trust Agreement, dated as of May 1, 2005, among GS Mortgage Securities Corp., as depositor, JPMorgan Chase Bank, National Association, as securities administrator, custodian and master servicer, and Wachovia Bank, National Association, as Trustee

4.5.2

Standard Terms to Master Servicing and Trust Agreement (May 2005 Edition)

4.6

Form of Publicly Offered Certificate

SIGNATURES

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

GS MORTGAGE SECURITIES CORP.

By: /s/ Greg Finck

Name: Greg Finck

Title: Vice President

Dated: June 9, 2005

EXHIBIT INDEX

Exhibit No.	Description	Page No.
4.5.1	Master Servicing and Trust Agreement, dated as of May 1, 2005, among GS Mortgage Securities Corp., as depositor, JPMorgan Chase Bank, National Association, as securities administrator, custodian and master servicer, and Wachovia Bank, National Association, as Trustee
4.5.2	Standard Terms to Master Servicing and Trust Agreement (May 2005 Edition)
4.6	Form of Publicly Offered Certificate

Filing Compare · GSR Mortgage Loan Trust 2005-5F