<PAGE>
SECURITIES AND EXCHANGE COMMISSION
450 Fifth Street, NW
Washington, DC 20549
------------------------------------------
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the Month of December, 1999
PNC MORTGAGE SECURITIES CORP.
MORTGAGE PASS-THROUGH CERTIFICATES,
SERIES: 1997-1
(Exact name of the registrant as specified in charter)
Delaware 33-84896 36-4130904
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification
Incorporation) Number)
75 NORTH FAIRWAY DRIVE
VERNON HILLS, IL 60061
(Address of principal executive offices)
Registrant's telephone number, including area code:
(847) 549-6500
<PAGE>
ITEM 5.
See Exhibit A, the Distribution Report for the Month of December, 1999,
attached hereto.
ITEM 7.
FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION, AND EXHIBITS:
EXHIBITS:
A. PNC Mortgage Securities Corp., Mortgage Pass-Through Certificates,
SERIES: 1997-1 , Monthly Distribution Report for December 1999.
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.
Dated: January 10, 2000
PNC MORTGAGE SECURITIES CORP.
(Registrant)
By: /s/ (RICHIE MOORE)
------------------
RICHIE MOORE
SECOND VICE PRESIDENT
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT A
PNC MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/1999 DISTRIBUTION REPORT
SERIES: 1997-1 WEIGHTED AVERAGE PC RATE: 7.91016%
POOL NUMBER: 1387
____________________________________________________________________________________________
<S> <C>
ISSUE DATE: 01/29/1997
CERTIFICATE BALANCE AT ISSUE: $148,556,153.63
<CAPTION>
CERTIFICATE
TOTAL ACCOUNT CERTIFICATE
NUMBER OF ACTIVITY BALANCE
MORTGAGES (@PC RATE) OUTSTANDING
_________ __________________ __________________
<S> <C> <C> <C>
BALANCES FROM LAST FISCAL MONTH-END: 205 $44,629,696.47
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month $42,518.59
Unscheduled Principal Collection/Reversals $7,365.51
Liquidations-in-full 1 $316,830.85
Net principal Distributed $366,714.95 ($366,714.95)
CAPITAL LOSS (PRINCIPAL WRITTEN OFF): $0.00
BALANCE CURRENT FISCAL MONTH-END: 204 $44,262,981.52
SCHEDULED INTEREST AT MORTGAGE RATE: $305,149.64
UNSCHEDULED INTEREST AT MORTGAGE RATE:
Unscheduled Interest Collection/Reversals $0.00
Interest Uncollected on Liquidation $0.00
Interest Uncollected on Non-Earning Assets $0.00
Net Unscheduled Interest Distributed $0.00
OTHER:
Loan Conversion Fees $0.00
Expense Reimbursements $0.00
Gain on Liquidations $0.00
Hazard Insurance Premium Refunds $0.00
Net Other Distributions $0.00
SCHEDULED SERVICING FEE EXPENSES: $10,935.78
UNSCHEDULED SERVICING FEES:
Unscheduled Service Fee Collections/Reversals $0.00
Servicing Fees Uncollected on Liquidation $0.00
Servicing Fees Uncollected/Non-Earning Assets $0.00
Net Unscheduled Service Fees Distributed $0.00
MISCELLANEOUS EXPENSES: $0.00
NET FUNDS DISTRIBUTED: $660,928.81
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PNC MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/1999 DISTRIBUTION REPORT
SERIES: 1997-1 WEIGHTED AVERAGE PC RATE: 7.91016%
POOL NUMBER: 1387
____________________________________________________________________________________________
<CAPTION>
AGGREGATE LOSS AMOUNTS FROM INCEPTION OF POOL
Loan Count Of Aggregate Loss
Incurred Loss Amount
__________________ _________________
<S> <C>
0 $0.00
*Aggregate Loss Amount and Count do not include this month's activity
<CAPTION>
SUMMARY OF DISTRIBUTIONS FOR CURRENT CYCLE
Principal Scheduled Interest Net Interest Total
Distribution Interest Due Adjustment Distribution Other Distribution
__________________ ________________ ________________ ________________ ________________ ________________
<S> <C> <C> <C> <C> <C>
$366,714.95 $294,213.86 $0.00 $294,213.86 $0.00 $660,928.81
<CAPTION>
INSURANCE RESERVES
Original Claims In Claims Coverage Coverage
Insurance Type Balance Progress Paid Adjustments Remaining
___________________ ________________ ________________ ________________ ________________ ________________
<S> <C> <C> <C> <C> <C>
MPI $0.00 $0.00 $0.00 $0.00 $0.00
Special Hazard $1,997,375.00 $0.00 $0.00 $0.00 $1,997,375.00
Bankruptcy Bond
Single-Units $100,000.00 $0.00 $0.00 $0.00 $100,000.00
Multi-Units $0.00 $0.00 $0.00 $0.00 $0.00
Mortgage Repurchase $2,970,038.00 $0.00 $0.00 $0.00 $2,970,038.00
<CAPTION>
DELINQUENT INSTALLMENTS
ONE TWO THREE
Count Principal Balance Count Principal Balance Count Principal Balance
_____ _________________ _____ _________________ _____ _________________
<S> <C> <C> <C> <C> <C>
5 $1,435,019.81 2 $447,948.11 0 $0.00
FOUR IN FORECLOSURE ACQUIRED
Count Principal Balance Count Principal Balance Count Principal Balance
_____ _________________ _____ _________________ _____ _________________
0 $0.00 5 $1,009,462.30 1 $290,160.71
</TABLE>
The Class B-1, Class B-2, Class B-3 (the "Senior Subordinate Certificates"),
Class B-4, Class B-5 and Class B-6 Certificates (the "Junior Subordinate
Certificates" and, together with the Senior Subordinate Certificates, the
"Subordinate Certificates") are subordinate in right of payment and provide
credit support, special hazard, bankruptcy and fraud coverage (collectively,
"Coverage") to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class
A-6, Class X, Class P and Class R Certificates (the "Senior Certificates") to
the extent described in the prospectus supplement (the "Prospectus Supplement")
pursuant to which the Senior Certificates and the Senior Subordinate
Certificates, were offered. In addition, the Junior Subordinate Certificates
are subordinate in right of payment and provide Coverage to the Senior
Subordinate Certificates, the Class B-3 Certificates are subordinate in right
of payment and provide Coverage to the Class B-1 and Class B-2 Certificates
and the Class B-2 Certificates are subordinate in right of payment and provide
Coverage to the Class B-1 Certificates, in each case to the extent described in
the Prospectus Supplement.
The Class Principal Balances of each Class of the Class B1, B2, B3, B4, B5, B6
Certificates immediately after the principal and interest distribution on
12/27/1999 are as follows:
<TABLE>
<CAPTION>
<S> <C> <C> <C>
Class Class Principal Balance
B1 $2,878,941.55
B2 $1,439,470.74
B3 $1,439,470.74
B4 $575,788.29
B5 $287,894.17
B6 $576,215.79
__________________
Total $7,197,781.28
==================
</TABLE>
Capitalized items used but not defined herein have the meanings ascribed to
them in the Prospectus Supplement.
The amount of the special hazard, bankruptcy and fraud coverage as of the above
referenced date is $1,997,375.00, $100,000.00 and $2,970,038.00, respectively.
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT A
DELINQUENT* MORTGAGE LOANS (As of November 31, 1999):
SERIES: 1997-1 POOL NUMBER: 1387
I II III
Total Loans In Total Delinquent Loans Delinquent
Mortgage Pool Loans 1 Month
-------------------- --------------------- ---------------------
<S> <C> <C> <C>
Dollar Amount: $44,262,981.52** $3,182,590.93*** $1,435,019.81***
Number: 318 13 5
% of Pool: 100.00% 7.19% 3.24%
(Dollars)
% of Pool: 100.00% 4.09% 1.57%
(No. of Loans)
<CAPTION>
IV V VI
Loans Delinquent Loans Delinquent Loans In
2 Month 3 Month Foreclosure
-------------------- --------------------- ---------------------
<S> <C> <C> <C>
Dollar Amount: $447,948.11*** $0.00*** $1,009,462.30***
Number: 2 0 5
% of Pool: 1.01% 0.00% 2.28%
(Dollars)
% of Pool: 0.63% 0.00% 1.57%
(No. of Loans)
<CAPTION>
VII
Loans Acquired
--------------------
<S> <C>
Dollar Amount: $290,160.71***
Number: 1
% of Pool: 0.66%
(Dollars)
% of Pool: 0.31%
(No. of Loans)
* A Mortgage Loan is considered delinquent in a given month when a payment
due on the first day of the prior month has not been made on or before the
first day of such prior month.
** Reflects the outstanding principal balance of the Mortgage Pool after the
application of all December 01, 1999 scheduled payments and November 01, 1999
unscheduled payments on the mortgage loans.
*** Reflects outstanding principal balance of delinquent mortgage loans as of
November 31, 1999.
Trading Factor, calculated as of distribution date : 0.29806336.
By multiplying this factor by the original balance of the Mortgage Pool as of
the Cut-Off Date, current outstanding balance of the Mortgage Pool (after
application of scheduled payments up to and including December 01, 1999, and
unscheduled prepayments in months prior to December ) can be calculated.
</TABLE>
