SECURITIES AND EXCHANGE COMMISSION

                            Washington, DC 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) July 30, 2002


                        GS Mortgage Securities Corp.
           (Exact name of registrant as specified in its charter)


            Delaware                    333-89556             13-6357101
  ----------------------------          ---------             ----------
  (State or Other Jurisdiction         (Commission         (I.R.S. Employer
        of Incorporation)               File No.)         Identification No.)


                              85 Broad Street
                             New York, NY 10004
            (Address of Principal Executive Offices) (Zip Code)


                               (212) 902-1000
             Registrant's telephone number, including area code


                               Not Applicable
       (Former name or former address, if changed since last report)




Item 5.  Other Events

         The Registrant registered issuances of Securities on a delayed or
continuous basis pursuant to Rule 415 under the Securities Act of 1933 by a
Registration Statement on Form S-3 (Registration File No. 333-89556) (the
"Registration Statement"). The Securities and Exchange Commission declared
this Registration Statement effective at 9:00AM on June 6, 2002. This
Current Report on Form 8-K discloses the use of additional yield tables and
other computational materials for one or more classes of Mortgage
Pass-Through Certificates, Series 2002-7 (collectively the "Price/Yield
Tables") prepared by the Registrant for an offering of approximately
$453,684,200 of Mortgage Pass-Through Certificates, Series 2002-7 pursuant
to the Registration Statement. This transaction closed on July 30, 2002.
These Price/Yield Tables are filed as Exhibit 99.

Item 7.  Financial Statements and Exhibits

         A description of the Exhibit filed herewith is attached hereto.


                                 SIGNATURE


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: July 30, 2002




                               EXHIBIT INDEX

Exhibit No.      Description
-----------      -----------

   99            Price/Yield Tables as prepared by the Registrant for an
                 offering of approximately $453,684,200 of Mortgage
                 Pass-Through Certificates, Series 2002-7 pursuant to the
                 Registration Statement
[{"type": "8-K", "sequence": "1", "filename": "s660722.txt", "description": "8-K", "secsgml_size_bytes": 3155}]
{"company-data": {"conformed-name": "GS MORTGAGE SECURITIES CORP", "cik": "0000807641", "assigned-sic": "6189", "state-of-incorporation": "DE", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-10677", "film-number": "02714303"}, "business-address": {"street1": "85 BROAD STREET", "city": "NEW YORK", "state": "NY", "zip": "10004"}, "mail-address": {"street1": "85 BROAD STREET", "city": "NEW YORK", "state": "NY", "zip": "10004"}}
SECURITIES AND EXCHANGE COMMISSION

                            Washington, DC 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) July 30, 2002

                        GS Mortgage Securities Corp.
           (Exact name of registrant as specified in its charter)

            Delaware                    333-89556             13-6357101
  ----------------------------          ---------             ----------
  (State or Other Jurisdiction         (Commission         (I.R.S. Employer
        of Incorporation)               File No.)         Identification No.)

                              85 Broad Street
                             New York, NY 10004
            (Address of Principal Executive Offices) (Zip Code)

                               (212) 902-1000
             Registrant's telephone number, including area code

                               Not Applicable
       (Former name or former address, if changed since last report)

Item 5.  Other Events

         The Registrant registered issuances of Securities on a delayed or
continuous basis pursuant to Rule 415 under the Securities Act of 1933 by a
Registration Statement on Form S-3 (Registration File No. 333-89556) (the
"Registration Statement"). The Securities and Exchange Commission declared
this Registration Statement effective at 9:00AM on June 6, 2002. This
Current Report on Form 8-K discloses the use of additional yield tables and
other computational materials for one or more classes of Mortgage
Pass-Through Certificates, Series 2002-7 (collectively the "Price/Yield
Tables") prepared by the Registrant for an offering of approximately
$453,684,200 of Mortgage Pass-Through Certificates, Series 2002-7 pursuant
to the Registration Statement. This transaction closed on July 30, 2002.
These Price/Yield Tables are filed as Exhibit 99.

Item 7.  Financial Statements and Exhibits

         A description of the Exhibit filed herewith is attached hereto.

                                 SIGNATURE

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: July 30, 2002

                               EXHIBIT INDEX

Exhibit No.      Description
-----------      -----------

   99            Price/Yield Tables as prepared by the Registrant for an
                 offering of approximately $453,684,200 of Mortgage
                 Pass-Through Certificates, Series 2002-7 pursuant to the
                 Registration Statement