8-K 1 gsr026f_8kjulyandaug02.txt STATEMENT TO CERTIFICATEHOLDERS 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): July 25, 2002 GS MORTGAGE SECURITIES CORP (as Depositor under the Trust Agreement, dated as of June 1, 2002 providing for the issuance of GSR Mortgage Loan Trust 2002-6F Mortgage Pass-Through Certificates, Series 2002-6F) GS MORTGAGE SECURITIES CORP (Exact name of registrant as specified in its charter) Delaware 333-89556-01 13-6357101 (State or other jurisdiction (Commission File Number) (IRS Employer of incorporation or organization) Identification No.) 85 Broad Street New York, NY 10004 (Address of principal executive offices) Registrant's telephone number, including area code : (212) 902-1000 N/A (Former name or former address, if changed since last report.) Item 5. Other Events. This report and the attached exhibit is being filed with respect to the Registrant's GSR Mortgage Loan Trust 2002-6F Mortgage Pass-through Certificates, Series 2002-6F (the "Certificates") pursuant to "no-action" positions taken by the Securities and Exchange Commission with respect to alternative means of satisfying the Registrant's reporting obligations under the Securities Exchange Act of 1934, as amended. The Certificates were issued, and this report and exhibit is being filed, pursuant to the terms of the Trust Agreement, dated as of June 1, 2002 among GS Mortgage Securities Corporation, as depositor, and JPMorgan Chase Bank, as Trustee. On July 25, 2002 and August 25, 2002 distributions were made to the Certificateholders.Specific information with respect to the distributions is filed as Exhibits 99.1 and 99.2. No other reportable transactions or matters have occurred during the current reporting period. Item 7. 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 July 25, 2002 is filed as Exhibit 99.1 hereto. Statement to Certificateholders on August 25, 2002 is filed as Exhibit 99.2 hereto. -2- 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. JPMORGAN CHASE BANK, not in its individual capacity but solely as Trustee under the Agreement referred to herein Date: September 18, 2002 By: /s/ Mark W. McDermott -------------------------------------------- Mark W. McDermott Assistant Vice President -3- INDEX TO EXHIBITS Exhibit Number Description of Exhibits 99.1 Monthly Certificateholder Statement on July 25, 2002 99.2 Monthly Certificateholder Statement on August 25, 2002 -4- Exhibit 99.1 Monthly Certificateholder Statement on July 25, 2002 GSR MORTGAGE LOAN TRUST 2002-6F STATEMENT TO CERTIFICATEHOLDERS July 25, 2002 ----------------------------------------------------------------------------------------------------------------------------------- DISTRIBUTION IN DOLLARS ----------------------------------------------------------------------------------------------------------------------------------- Original Beginning Ending Face Principal Realized Deferred Principal Class Value Balance Principal Interest Total Losses Interest Balance ----------------------------------------------------------------------------------------------------------------------------------- ----------------------------------------------------------------------------------------------------------------------------------- I_A1 54,181,819.00 54,181,819.00 1,258,584.74 259,621.22 1,518,205.96 0.00 0.00 52,923,234.26 I_A2 10,269,000.00 10,269,000.00 63,375.00 55,623.75 118,998.75 0.00 0.00 10,205,625.00 I_A3 10,456,000.00 10,456,000.00 0.00 56,636.67 56,636.67 0.00 0.00 10,456,000.00 I_A4 11,700,000.00 11,700,000.00 0.00 0.00 0.00 0.00 63,375.00 11,763,375.00 I_A5 28,770,000.00 28,770,000.00 0.00 155,837.50 155,837.50 0.00 0.00 28,770,000.00 I_A6 57,818,181.00 57,818,181.00 1,343,053.48 112,745.45 1,455,798.93 0.00 0.00 56,475,127.52 I_A8 50,000,000.00 50,000,000.00 1,161,445.63 229,166.67 1,390,612.30 0.00 0.00 48,838,554.37 I_A9 50,000,000.00 50,000,000.00 1,161,445.63 250,000.00 1,411,445.63 0.00 0.00 48,838,554.37 I_B1 6,595,000.00 6,595,000.00 6,276.27 35,722.92 41,999.19 0.00 0.00 6,588,723.73 I_B2 3,166,000.00 3,166,000.00 3,012.99 17,149.17 20,162.16 0.00 0.00 3,162,987.01 I_B3 1,847,000.00 1,847,000.00 1,757.74 10,004.58 11,762.32 0.00 0.00 1,845,242.26 I_B4 1,055,000.00 1,055,000.00 1,004.01 5,714.58 6,718.59 0.00 0.00 1,053,995.99 I_B5 792,000.00 792,000.00 753.72 4,290.00 5,043.72 0.00 0.00 791,246.28 I_B6 1,055,385.00 1,055,385.00 1,004.28 5,716.67 6,720.95 0.00 0.00 1,054,380.72 II_A1 19,555,666.00 19,555,666.00 0.00 36,503.91 36,503.91 0.00 0.00 19,555,666.00 II_A3 52,372,000.00 52,372,000.00 501,106.54 283,681.67 784,788.21 0.00 0.00 51,870,893.46 II_A4 5,782,960.00 5,782,960.00 4,946,850.49 0.00 4,946,850.49 0.00 31,324.37 867,433.88 II_A5 30,498,000.00 30,498,000.00 0.00 139,782.50 139,782.50 0.00 0.00 30,498,000.00 II_A6 2,998,000.00 2,998,000.00 0.00 16,239.17 16,239.17 0.00 0.00 2,998,000.00 II_A7 119,819,960.00 119,819,960.00 5,416,632.66 253,618.92 5,670,251.58 0.00 0.00 114,403,327.34 II_A9 8,613,334.00 8,613,334.00 0.00 39,477.78 39,477.78 0.00 0.00 8,613,334.00 A_P 282,747.00 282,747.00 325.92 0.00 325.92 0.00 0.00 282,421.08 R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TOTALS 527,628,052.00 527,628,052.00 15,866,629.10 1,967,533.13 17,834,162.23 0.00 94,699.37 511,856,122.27 I_A7 57,818,181.00 57,818,181.00 0.00 296,800.00 296,800.00 0.00 0.00 56,475,127.52 II_A2 19,555,666.00 19,555,666.00 0.00 102,015.39 102,015.39 0.00 0.00 19,555,666.00 II_A8 119,819,960.00 119,819,960.00 0.00 595,105.80 595,105.80 0.00 0.00 114,403,327.34 A_X 1,468,323.00 1,468,323.00 0.00 9,177.02 9,177.02 0.00 0.00 1,319,908.97 --------------------------------------------------------------------------------------------------- --------------------------- 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 (%) --------------------------------------------------------------------------------------------------- --------------------------- I_A1 36229RFA2 1,000.00000000 23.22891264 4.79166674 28.02057938 976.77108736 I_A1 5.750000 % I_A2 36229RFB0 1,000.00000000 6.17148700 5.41666667 11.58815367 993.82851300 I_A2 6.500000 % I_A3 36229RFC8 1,000.00000000 0.00000000 5.41666699 5.41666699 1,000.00000000 I_A3 6.500000 % I_A4 36229RFD6 1,000.00000000 0.00000000 0.00000000 0.00000000 1,005.41666667 I_A4 6.500000 % I_A5 36229RFE4 1,000.00000000 0.00000000 5.41666667 5.41666667 1,000.00000000 I_A5 6.500000 % I_A6 36229RFF1 1,000.00000000 23.22891272 1.94999995 25.17891267 976.77108728 I_A6 2.340000 % I_A8 36229RFH7 1,000.00000000 23.22891260 4.58333340 27.81224600 976.77108740 I_A8 5.500000 % I_A9 36229RFJ3 1,000.00000000 23.22891260 5.00000000 28.22891260 976.77108740 I_A9 6.000000 % I_B1 36229RFK0 1,000.00000000 0.95167096 5.41666717 6.36833813 999.04832904 I_B1 6.500000 % I_B2 36229RFL8 1,000.00000000 0.95167088 5.41666772 6.36833860 999.04832912 I_B2 6.500000 % I_B3 36229RFM6 1,000.00000000 0.95167298 5.41666486 6.36833785 999.04832702 I_B3 6.500000 % I_B4 36229RFZ9 1,000.00000000 0.95166825 5.41666351 6.36833175 999.04833175 I_B4 6.500000 % I_B5 36229RGA1 1,000.00000000 0.95166667 5.41666667 6.36833333 999.04833333 I_B5 6.500000 % I_B6 36229RGB9 1,000.00000000 0.95157691 5.41666785 6.36824476 999.04842309 I_B6 6.500000 % II_A1 36229RFN4 1,000.00000000 0.00000000 1.86666667 1.86666667 1,000.00000000 II_A1 2.240000 % II_A3 36229RFQ7 1,000.00000000 9.56821469 5.41666673 14.98488143 990.43178531 II_A3 6.500000 % II_A4 36229RFR5 1,000.00000000 855.41841721 0.00000000 855.41841721 149.99825003 II_A4 6.500000 % II_A5 36229RFS3 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 II_A5 5.500000 % II_A6 36229RFT1 1,000.00000000 0.00000000 5.41666778 5.41666778 1,000.00000000 II_A6 6.500000 % II_A7 36229RFU8 1,000.00000000 45.20643021 2.11666671 47.32309692 954.79356979 II_A7 2.540000 % II_A9 36229RFW4 1,000.00000000 0.00000000 4.58333324 4.58333324 1,000.00000000 II_A9 5.500000 % A_P 36229RFX2 1,000.00000000 1.15269128 0.00000000 1.15269128 998.84730872 A_P 0.000000 % TOTALS 1,000.00000000 30.07161776 3.72901540 33.80063316 970.10786354 I_A7 36229RFG9 1,000.00000000 0.00000000 5.13333341 5.13333341 976.77108728 I_A7 6.160000 % II_A2 36229RFP9 1,000.00000000 0.00000000 5.21666662 5.21666662 1,000.00000000 II_A2 6.260000 % II_A8 36229RFV6 1,000.00000000 0.00000000 4.96666666 4.96666666 954.79356979 II_A8 5.960000 % A_X 36229RFY0 1,000.00000000 0.00000000 6.25000085 6.25000085 898.92276427 A_X 7.500000 % ---------------------------------------------------------------------------------------------------- --------------------------- If there are any questions or comments, please contact the Relationship Manager listed below. -------------------------------------- Nadezhka Thomas JPMorgan Chase Bank - Structured Finance Services 450 West 33rd St, 14th Floor New York, New York 10001 Tel: (212)946-7959/Fax: (212)946-8744 Email: Nadezhka.Thomas@chase.com --------------------------------------- Sec. 4.01(b) Aggregate Schedule Principal Balance of Each Pool of Mortgage Loans Pool 1 Mortgage Loans 511,856,123.01 Sec. 4.01(c) Available Distribution 18,837,260.44 Principal Distribution Amount 480,820.25 Principal Prepayment Amount 15,291,109.58 Sec. 4.01(e) Principal Prepayments Class I_A1 Payoffs in Full 1,139,571.06 Partial Principal Prepayments 37,371.61 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A2 Payoffs in Full 57,382.16 Partial Principal Prepayments 1,881.82 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A3 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A4 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A5 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A6 Payoffs in Full 1,216,052.30 Partial Principal Prepayments 39,879.77 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A8 Payoffs in Full 1,051,617.57 Partial Principal Prepayments 34,487.22 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A9 Payoffs in Full 1,051,617.57 Partial Principal Prepayments 34,487.22 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B1 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B2 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B3 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B4 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B5 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B6 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A1 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A3 Payoffs in Full 475,026.32 Partial Principal Prepayments 15,108.85 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A4 Payoffs in Full 4,689,390.39 Partial Principal Prepayments 149,152.37 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A5 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A6 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A7 Payoffs in Full 5,134,722.62 Partial Principal Prepayments 163,316.76 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A9 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class A_P Payoffs in Full 0.00 Partial Principal Prepayments 43.97 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Sec. 4.01(f) Interest Payment Class I_A1 Accrued and Paid for Current Month 259,621.22 Accrued and Paid from Prior Months 0.00 Class I_A2 Accrued and Paid for Current Month 55,623.75 Accrued and Paid from Prior Months 0.00 Class I_A3 Accrued and Paid for Current Month 56,636.67 Accrued and Paid from Prior Months 0.00 Class I_A4 Accrued and Paid for Current Month 0.00 Accrued and Paid from Prior Months 0.00 Class I_A5 Accrued and Paid for Current Month 155,837.50 Accrued and Paid from Prior Months 0.00 Class I_A6 Accrued and Paid for Current Month 112,745.45 Accrued and Paid from Prior Months 0.00 Class I_A7 Accrued and Paid for Current Month 296,800.00 Accrued and Paid from Prior Months 0.00 Class I_A8 Accrued and Paid for Current Month 229,166.67 Accrued and Paid from Prior Months 0.00 Class I_A9 Accrued and Paid for Current Month 250,000.00 Accrued and Paid from Prior Months 0.00 Class I_B1 Accrued and Paid for Current Month 35,722.92 Accrued and Paid from Prior Months 0.00 Class I_B2 Accrued and Paid for Current Month 17,149.17 Accrued and Paid from Prior Months 0.00 Class I_B3 Accrued and Paid for Current Month 10,004.58 Accrued and Paid from Prior Months 0.00 Class I_B4 Accrued and Paid for Current Month 5,714.58 Accrued and Paid from Prior Months 0.00 Class I_B5 Accrued and Paid for Current Month 4,290.00 Accrued and Paid from Prior Months 0.00 Class I_B6 Accrued and Paid for Current Month 5,716.67 Accrued and Paid from Prior Months 0.00 Class II_A1 Accrued and Paid for Current Month 36,503.91 Accrued and Paid from Prior Months 0.00 Class II_A2 Accrued and Paid for Current Month 102,015.39 Accrued and Paid from Prior Months 0.00 Class II_A3 Accrued and Paid for Current Month 283,681.67 Accrued and Paid from Prior Months 0.00 Class II_A4 Accrued and Paid for Current Month 0.00 Accrued and Paid from Prior Months 0.00 Class II_A5 Accrued and Paid for Current Month 139,782.50 Accrued and Paid from Prior Months 0.00 Class II_A6 Accrued and Paid for Current Month 16,239.17 Accrued and Paid from Prior Months 0.00 Class II_A7 Accrued and Paid for Current Month 253,618.92 Accrued and Paid from Prior Months 0.00 Class II_A8 Accrued and Paid for Current Month 595,105.80 Accrued and Paid from Prior Months 0.00 Class II_A9 Accrued and Paid for Current Month 39,477.78 Accrued and Paid from Prior Months 0.00 Class A_X Accrued and Paid for Current Month 9,177.02 Accrued and Paid from Prior Months 0.00 Sec. 4.01(g) Trust Fees Servicer Fee Paid 109,922.51 Trustee Fee Paid 3,297.68 Sec. 4.01(h) Monthly Advances Current Period Advances 0.00 Current Period Reimbursed Advances 0.00 Aggregate Unreimbursed Advances 0.00 Sec. 4.01(i) Trustee Advances Current Period Advances 0.00 Current Period Reimbursed Advances 0.00 Aggregate Unreimbursed Advances 0.00 Sec. 4.01(k) Number of Outstanding Mortgage Loans 1,036 Balance of Outstanding Mortgage Loans 511,856,123.01 Sec. 4.01(l) Number and Balance of Delinquent Loans Group Totals Principal Period Number Balance Percentage 0-30 days 0 0.00 0.00 % 31-60 days 0 0.00 0.00 % 61-90 days 0 0.00 0.00 % 91-120 days 0 0.00 0.00 % 121+days 0 0.00 0.00 % Total 0 0.00 0.00 % Sec. 4.01(l) Number and Balance of REO Loans Group Totals Principal Number Balance Percentage 0 0.00 0.00 % Sec. 4.01(l) Number and Balance of Loans in Bankruptcy Group Totals Principal Number Balance Percentage 0 0.00 0.00 % Sec. 4.01(m) Number and Balance of Loans in Foreclosure Group Totals Principal Number Balance Percentage 0 0.00 0.00 % Sec. 4.01(o) Aggregate Principal Payment Scheduled Principal 480,820.25 Payoffs 14,815,379.99 Prepayments 475,729.59 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Realized Losses 0.00 Realized Losses Group 1 0.00 Realized Gains 0.00 Sec. 4.01(p) Aggregate Amount of Mortgage Loans Repurchased 0.00 Sec. 4.01(q) Aggregate Amount of Shortfall Allocated for Current Period Class I_A1 0.00 Class I_A2 0.00 Class I_A3 0.00 Class I_A4 0.00 Class I_A5 0.00 Class I_A6 0.00 Class I_A7 0.00 Class I_A8 0.00 Class I_A9 0.00 Class I_B1 0.00 Class I_B2 0.00 Class I_B3 0.00 Class I_B4 0.00 Class I_B5 0.00 Class I_B6 0.00 Class II_A1 0.00 Class II_A2 0.00 Class II_A3 0.00 Class II_A4 0.00 Class II_A5 0.00 Class II_A6 0.00 Class II_A7 0.00 Class II_A8 0.00 Class II_A9 0.00 Class A-X 0.00 Sec. 4.01(s) Group I Senior Subgroup Percentage I 94.960000 % Senior Subgroup Percentage A-P 100.000000 % Senior Prepayment Percentage I 100.000000 % Senior Prepayment Percentage A-P 100.000000 % Subordinate Percentage I 5.040000 % Subordinate Prepayment Percentage I 0.000000 % Aggregate Scheduled Principal 480,820.25 Unscheduled Principal 15,291,109.58 Beginning Balance 527,628,053.42 Ending Balance 511,856,123.01 Net Wac 6.97157 Weighted Averge Maturity 344.00 Groups Net Wac Group 1 6.97157 Wam Group 1 344.00 Copyright 2001 J.P. Morgan Chase & Co. All rights reserved. Exhibit 99.2 Monthly Certificateholder Statement on August 25, 2002 GSR MORTGAGE LOAN TRUST 2002-6F STATEMENT TO CERTIFICATEHOLDERS August 26, 2002 ----------------------------------------------------------------------------------------------------------------------------------- DISTRIBUTION IN DOLLARS ----------------------------------------------------------------------------------------------------------------------------------- Original Beginning Ending Face Principal Realized Deferred Principal Class Value Balance Principal Interest Total Losses Interest Balance ----------------------------------------------------------------------------------------------------------------------------------- I_A1 54,181,819.00 52,923,234.26 1,908,033.79 253,590.50 2,161,624.29 0.00 0.00 51,015,200.47 I_A2 10,269,000.00 10,205,625.00 63,718.28 55,280.47 118,998.75 0.00 0.00 10,141,906.72 I_A3 10,456,000.00 10,456,000.00 0.00 56,636.67 56,636.67 0.00 0.00 10,456,000.00 I_A4 11,700,000.00 11,763,375.00 0.00 0.00 0.00 0.00 63,718.28 11,827,093.28 I_A5 28,770,000.00 28,770,000.00 0.00 155,837.50 155,837.50 0.00 0.00 28,770,000.00 I_A6 57,818,181.00 56,475,127.52 2,036,089.68 133,510.97 2,169,600.65 0.00 0.00 54,439,037.84 I_A8 50,000,000.00 48,838,554.37 1,760,769.41 223,843.37 1,984,612.78 0.00 0.00 47,077,784.96 I_A9 50,000,000.00 48,838,554.37 1,760,769.41 244,192.77 2,004,962.18 0.00 0.00 47,077,784.96 I_B1 6,595,000.00 6,588,723.73 5,269.03 35,688.92 40,957.95 0.00 0.00 6,583,454.70 I_B2 3,166,000.00 3,162,987.01 2,529.45 17,132.85 19,662.30 0.00 0.00 3,160,457.56 I_B3 1,847,000.00 1,845,242.26 1,475.65 9,995.06 11,470.71 0.00 0.00 1,843,766.61 I_B4 1,055,000.00 1,053,995.99 842.89 5,709.14 6,552.03 0.00 0.00 1,053,153.10 I_B5 792,000.00 791,246.28 632.76 4,285.92 4,918.68 0.00 0.00 790,613.52 I_B6 1,055,385.00 1,054,380.72 842.40 5,711.23 6,553.63 0.00 0.00 1,053,538.32 II_A1 19,555,666.00 19,555,666.00 0.00 44,601.26 44,601.26 0.00 0.00 19,555,666.00 II_A3 52,372,000.00 51,870,893.46 5,397,251.37 280,967.34 5,678,218.71 0.00 0.00 46,473,642.09 II_A4 5,782,960.00 867,433.88 872,132.48 0.00 872,132.48 0.00 4,698.60 0.00 II_A5 30,498,000.00 30,498,000.00 0.00 139,782.50 139,782.50 0.00 0.00 30,498,000.00 II_A6 2,998,000.00 2,998,000.00 0.00 16,239.17 16,239.17 0.00 0.00 2,998,000.00 II_A7 119,819,960.00 114,403,327.34 6,264,685.25 289,524.31 6,554,209.56 0.00 0.00 108,138,642.09 II_A9 8,613,334.00 8,613,334.00 0.00 39,477.78 39,477.78 0.00 0.00 8,613,334.00 A_P 282,747.00 282,421.08 336.02 0.00 336.02 0.00 0.00 282,085.06 R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TOTALS 527,628,052.00 511,856,122.27 20,075,377.87 2,012,007.73 22,087,385.60 0.00 68,416.88 491,849,161.28 I_A7 57,818,181.00 56,475,127.52 0.00 266,521.19 266,521.19 0.00 0.00 54,439,037.84 II_A2 19,555,666.00 19,555,666.00 0.00 93,918.04 93,918.04 0.00 0.00 19,555,666.00 II_A8 119,819,960.00 114,403,327.34 0.00 520,832.59 520,832.59 0.00 0.00 108,138,642.09 A_X 1,468,323.00 1,319,908.97 0.00 8,245.94 8,245.94 0.00 0.00 1,239,625.87 ----------------------------------------------------------------------------------------------------------------------------------- --------------------------------------------------------------------------------------------------- --------------------------- 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 (%) --------------------------------------------------------------------------------------------------- --------------------------- I_A1 36229RFA2 976.77108736 35.21538821 4.68036151 39.89574972 941.55569915 I_A1 5.750000 % I_A2 36229RFB0 993.82851300 6.20491577 5.38323790 11.58815367 987.62359723 I_A2 6.500000 % I_A3 36229RFC8 1,000.00000000 0.00000000 5.41666699 5.41666699 1,000.00000000 I_A3 6.500000 % I_A4 36229RFD6 1,005.41666667 0.00000000 0.00000000 0.00000000 1,010.86267350 I_A4 6.500000 % I_A5 36229RFE4 1,000.00000000 0.00000000 5.41666667 5.41666667 1,000.00000000 I_A5 6.500000 % I_A6 36229RFF1 976.77108728 35.21538805 2.30915203 37.52454008 941.55569924 I_A6 2.836880 % I_A8 36229RFH7 976.77108740 35.21538820 4.47686740 39.69225560 941.55569920 I_A8 5.500000 % I_A9 36229RFJ3 976.77108740 35.21538820 4.88385540 40.09924360 941.55569920 I_A9 6.000000 % I_B1 36229RFK0 999.04832904 0.79894314 5.41151175 6.21045489 998.24938590 I_B1 6.500000 % I_B2 36229RFL8 999.04832912 0.79894188 5.41151295 6.21045483 998.24938724 I_B2 6.500000 % I_B3 36229RFM6 999.04832702 0.79894423 5.41151056 6.21045479 998.24938278 I_B3 6.500000 % I_B4 36229RFZ9 999.04833175 0.79894787 5.41150711 6.21045498 998.24938389 I_B4 6.500000 % I_B5 36229RGA1 999.04833333 0.79893939 5.41151515 6.21045455 998.24939394 I_B5 6.500000 % I_B6 36229RGB9 999.04842309 0.79819213 5.41151333 6.20970546 998.25023096 I_B6 6.500000 % II_A1 36229RFN4 1,000.00000000 0.00000000 2.28073337 2.28073337 1,000.00000000 II_A1 2.736880 % II_A3 36229RFQ7 990.43178531 103.05604846 5.36483885 108.42088731 887.37573684 II_A3 6.500000 % II_A4 36229RFR5 149.99825003 150.81074052 0.00000000 150.81074052 0.00000000 II_A4 6.500000 % II_A5 36229RFS3 1,000.00000000 0.00000000 4.58333333 4.58333333 1,000.00000000 II_A5 5.500000 % II_A6 36229RFT1 1,000.00000000 0.00000000 5.41666778 5.41666778 1,000.00000000 II_A6 6.500000 % II_A7 36229RFU8 954.79356979 52.28415408 2.41632788 54.70048196 902.50941571 II_A7 3.036880 % II_A9 36229RFW4 1,000.00000000 0.00000000 4.58333324 4.58333324 1,000.00000000 II_A9 5.500000 % A_P 36229RFX2 998.84730872 1.18841226 0.00000000 1.18841226 997.65889647 A_P 0.000000 % TOTALS 970.10786354 38.04835204 3.81330697 41.86165902 932.18918027 I_A7 36229RFG9 976.77108728 0.00000000 4.60964329 4.60964329 941.55569924 I_A7 5.663120 % II_A2 36229RFP9 1,000.00000000 0.00000000 4.80259992 4.80259992 1,000.00000000 II_A2 5.763120 % II_A8 36229RFV6 954.79356979 0.00000000 4.34679322 4.34679322 902.50941571 II_A8 5.463120 % A_X 36229RFY0 898.92276427 0.00000000 5.61588969 5.61588969 844.24603442 A_X 7.500000 % ---------------------------------------------------------------------------------------------------- --------------------------- If there are any questions or comments, please contact the Relationship Manager listed below. -------------------------------------- Nadezhka Thomas JPMorgan Chase Bank - Structured Finance Services 450 West 33rd St, 14th Floor New York, New York 10001 Tel: (212)946-7959/Fax: (212)946-8744 Email: Nadezhka.Thomas@chase.com --------------------------------------- Sec. 4.01(b) Aggregate Schedule Principal Balance of Each Pool of Mortgage Loans Pool 1 Mortgage Loans 491,849,161.28 Sec. 4.01(c) Available Distribution 22,976,903.35 Principal Distribution Amount 472,720.23 Principal Prepayment Amount 19,534,241.54 Sec. 4.01(e) Principal Prepayments Class I_A1 Payoffs in Full 1,793,148.06 Partial Principal Prepayments 32,927.60 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A2 Payoffs in Full 59,881.70 Partial Principal Prepayments 1,099.61 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A3 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A4 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A5 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A6 Payoffs in Full 1,913,493.51 Partial Principal Prepayments 35,137.51 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A8 Payoffs in Full 1,654,750.70 Partial Principal Prepayments 30,386.21 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_A9 Payoffs in Full 1,654,750.70 Partial Principal Prepayments 30,386.21 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B1 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B2 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B3 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B4 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B5 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class I_B6 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A1 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A3 Payoffs in Full 5,282,906.30 Partial Principal Prepayments 25,708.32 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A4 Payoffs in Full 853,655.66 Partial Principal Prepayments 4,154.16 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A5 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A6 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A7 Payoffs in Full 6,131,962.90 Partial Principal Prepayments 29,840.10 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class II_A9 Payoffs in Full 0.00 Partial Principal Prepayments 0.00 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Class A_P Payoffs in Full 0.00 Partial Principal Prepayments 52.30 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Repurchased Principal 0.00 Sec. 4.01(f) Interest Payment Class I_A1 Accrued and Paid for Current Month 253,590.50 Accrued and Paid from Prior Months 0.00 Class I_A2 Accrued and Paid for Current Month 55,280.47 Accrued and Paid from Prior Months 0.00 Class I_A3 Accrued and Paid for Current Month 56,636.67 Accrued and Paid from Prior Months 0.00 Class I_A4 Accrued and Paid for Current Month 0.00 Accrued and Paid from Prior Months 0.00 Class I_A5 Accrued and Paid for Current Month 155,837.50 Accrued and Paid from Prior Months 0.00 Class I_A6 Accrued and Paid for Current Month 133,510.97 Accrued and Paid from Prior Months 0.00 Class I_A7 Accrued and Paid for Current Month 266,521.19 Accrued and Paid from Prior Months 0.00 Class I_A8 Accrued and Paid for Current Month 223,843.37 Accrued and Paid from Prior Months 0.00 Class I_A9 Accrued and Paid for Current Month 244,192.77 Accrued and Paid from Prior Months 0.00 Class I_B1 Accrued and Paid for Current Month 35,688.92 Accrued and Paid from Prior Months 0.00 Class I_B2 Accrued and Paid for Current Month 17,132.85 Accrued and Paid from Prior Months 0.00 Class I_B3 Accrued and Paid for Current Month 9,995.06 Accrued and Paid from Prior Months 0.00 Class I_B4 Accrued and Paid for Current Month 5,709.14 Accrued and Paid from Prior Months 0.00 Class I_B5 Accrued and Paid for Current Month 4,285.92 Accrued and Paid from Prior Months 0.00 Class I_B6 Accrued and Paid for Current Month 5,711.23 Accrued and Paid from Prior Months 0.00 Class II_A1 Accrued and Paid for Current Month 44,601.26 Accrued and Paid from Prior Months 0.00 Class II_A2 Accrued and Paid for Current Month 93,918.04 Accrued and Paid from Prior Months 0.00 Class II_A3 Accrued and Paid for Current Month 280,967.34 Accrued and Paid from Prior Months 0.00 Class II_A4 Accrued and Paid for Current Month 0.00 Accrued and Paid from Prior Months 0.00 Class II_A5 Accrued and Paid for Current Month 139,782.50 Accrued and Paid from Prior Months 0.00 Class II_A6 Accrued and Paid for Current Month 16,239.17 Accrued and Paid from Prior Months 0.00 Class II_A7 Accrued and Paid for Current Month 289,524.31 Accrued and Paid from Prior Months 0.00 Class II_A8 Accrued and Paid for Current Month 520,832.59 Accrued and Paid from Prior Months 0.00 Class II_A9 Accrued and Paid for Current Month 39,477.78 Accrued and Paid from Prior Months 0.00 Class A_X Accrued and Paid for Current Month 8,245.94 Accrued and Paid from Prior Months 0.00 Sec. 4.01(g) Trust Fees Servicer Fee Paid 106,636.69 Trustee Fee Paid 3,199.10 Sec. 4.01(h) Monthly Advances Current Period Advances 0.00 Current Period Reimbursed Advances 0.00 Aggregate Unreimbursed Advances 0.00 Sec. 4.01(i) Trustee Advances Current Period Advances 0.00 Current Period Reimbursed Advances 0.00 Aggregate Unreimbursed Advances 0.00 Sec. 4.01(k) Number of Outstanding Mortgage Loans 999 Balance of Outstanding Mortgage Loans 491,849,161.28 Sec. 4.01(l) Number and Balance of Delinquent Loans Group Totals Principal Period Number Balance Percentage 0-30 days 0 0.00 0.00 % 31-60 days 0 0.00 0.00 % 61-90 days 0 0.00 0.00 % 91-120 days 0 0.00 0.00 % 121+days 0 0.00 0.00 % Total 0 0.00 0.00 % Sec. 4.01(l) Number and Balance of REO Loans Group Totals Principal Number Balance Percentage 0 0.00 0.00 % Sec. 4.01(l) Number and Balance of Loans in Bankruptcy Group Totals Principal Number Balance Percentage 0 0.00 0.00 % Sec. 4.01(m) Number and Balance of Loans in Foreclosure Group Totals Principal Number Balance Percentage 0 0.00 0.00 % Sec. 4.01(o) Aggregate Principal Payment Scheduled Principal 472,720.23 Payoffs 19,344,549.53 Prepayments 189,692.01 Liquidation Proceeds 0.00 Condemnation Proceeds 0.00 Insurance Proceeds 0.00 Realized Losses 0.00 Realized Losses Group 1 0.00 Realized Gains 0.00 Sec. 4.01(p) Aggregate Amount of Mortgage Loans Repurchased 0.00 Sec. 4.01(q) Aggregate Amount of Shortfall Allocated for Current Period Class I_A1 0.00 Class I_A2 0.00 Class I_A3 0.00 Class I_A4 0.00 Class I_A5 0.00 Class I_A6 0.00 Class I_A7 0.00 Class I_A8 0.00 Class I_A9 0.00 Class I_B1 0.00 Class I_B2 0.00 Class I_B3 0.00 Class I_B4 0.00 Class I_B5 0.00 Class I_B6 0.00 Class II_A1 0.00 Class II_A2 0.00 Class II_A3 0.00 Class II_A4 0.00 Class II_A5 0.00 Class II_A6 0.00 Class II_A7 0.00 Class II_A8 0.00 Class II_A9 0.00 Class A-X 0.00 Sec. 4.01(s) Group I Senior Subgroup Percentage I 95.730000 % Senior Subgroup Percentage A-P 100.000000 % Senior Prepayment Percentage I 100.000000 % Senior Prepayment Percentage A-P 100.000000 % Subordinate Percentage I 4.270000 % Subordinate Prepayment Percentage I 0.000000 % Aggregate Scheduled Principal 472,720.23 Unscheduled Principal 19,534,241.54 Beginning Balance 511,856,123.01 Ending Balance 491,849,161.28 Net Wac 6.96276 Weighted Averge Maturity 343.00 Groups Net Wac Group 1 6.96276 Wam Group 1 343.00 Copyright 2001 J.P. Morgan Chase & Co. All rights reserved.

_________________________________________________

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES AND EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported)

June 28, 2002

GS Mortgage Securities Corp.

(Exact Name of Registrant as Specified in its Charter)

Delaware	333-89556	13-6357101
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)

Item 5. Other Events.1

The Registrant registered issuances of Mortgage Pass-Through Certificates Series 2002-6F on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended (the "Act"), by a Registration Statement on Form S-3 (Registration File No. 333-89556) (the "Registration Statement"). Pursuant to the Registration Statement, the Registrant issued $524,725,667 aggregate principal amount of Class I-A1, Class I-A2, Class I-A3, Class I-A4, Class I-A5, Class I-A6, Class I-A7, Class I-A8, Class I-A9, Class I-B1, Class I-B2, Class I-B3, Class II-A1, Class II-A2, Class II-A3, Class II-A4, Class II-A5, Class II-A6, Class II-A7, Class II-A8, Class II-A9, Class A-P and Class A-X Certificates (the "Certificates") on June 28, 2002. This Current Report on Form 8-K is being filed to satisfy an undertaking, contained in the definitive Prospectus dated November 21, 2001, as supplemented by the Prospectus Supplement dated June 24, 2002 (the "Prospectus Supplement"), to file a copy of the Trust Agreement (as defined below) and other operative agreements executed in connection with the issuance of the Certificates, a form of which was filed as an exhibit to the Registration Statement.

The Certificates were issued pursuant to a Trust Agreement (the "Trust Agreement"), attached hereto as Exhibit 4.5.1, dated as of June 1, 2002, among GS Mortgage Securities Corp., as depositor and JPMorgan Chase Bank, as Trustee. The "Certificates" consist of the following classes: Class I-A1, Class I-A2, Class I-A3, Class I-A4, Class I-A5, Class I-A6, Class I-A7, Class I-A8, Class I-A9, Class I-B1, Class I-B2, Class I-B3, Class II-A1, Class II-A2, Class II-A3, Class II-A4, Class II-A5, Class II-A6, Class II-A7, Class II-A8, Class II-A9, Class A-P and Class A-X Certificates. The Certificates evidence all of the beneficial ownership interest in a trust fund (the "Trust Fund") that consists primarily of a pool of certain conventional, fixed rate, residential mortgage loans (the "Mortgage Loans") with an aggregate outstanding principal balance of $527,628,053 as of June 1, 2002, together with certain other assets. Capitalized terms used herein and not otherwise defined shall have the meanings assigned to them in the Trust Agreement.

1 Capitalized terms used but not otherwise defined herein shall have the same meanings ascribed to them in the Prospectus.

Item 7. Financial Statements; Pro Forma Financial Information and Exhibits

(a)

Not applicable.

(b)

Not applicable.

(c)

Exhibits:

1.1

Purchase Agreement, dated as of June 28, 2002, between Goldman, Sachs & Co. and GS Mortgage Securities Corp.

4.5.1

Trust Agreement, dated as of June 1, 2002, between GS Mortgage Securities Corp., as Depositor, and JPMorgan Chase Bank, as Trustee.

4.5.2

Standard Terms to the Trust Agreement (June 2002- Edition)

4.6

Form of Mortgage Pass-Through Certificate (included as part of Exhibit 4.5.1)

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/ Jay F. Strauss

Name: Jay F. Strauss

Title: Secretary

Dated: June 28, 2002

EXHIBIT INDEX

Exhibit No.

Description

Page No.

1.1

Purchase Agreement, dated as of June 28, 2002, between Goldman, Sachs & Co. and GS Mortgage Securities Corp.

4.5.1

Trust Agreement, dated as of June 1, 2002, between GS Mortgage Securities Corp., as Depositor, and JPMorgan Chase Bank, as Trustee.

1.1.1

Standard Terms to the Trust Agreement (June 2002- Edition)

4.6

Form of Mortgage Pass-Through Certificate (included as part of Exhibit 4.5.1)

Filing Compare · GS MORTGAGE SECURITIES CORP MORT PAS THR CERTS SER 2002 6F