<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
September 19, 1997
(date of earliest event reported)
PNC MORTGAGE SECURITIES CORP.
as Depositor and Master Servicer under a
Pooling and Servicing Agreement
dated as of September 1, 1997
providing for the issuance of
695,684,820 (approximately)
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-6
Delaware 33-84896 T/B/D
(State or other jurisdiction (Commission (IRS Employer
of Incorporation) File Number) Identification
Number)
75 NORTH FAIRWAY DRIVE
VERNON HILLS, ILLINOIS 60061
(Address of principal executive offices)
Registrant's telephone number, including area code:
(847) 549-6500
<PAGE>
Items 1 through 4, Item 6 and Item 8 are not included because they are not
applicable.
Item 5. Other Events
The tables and materials filed separately, under cover of Form SE
in accordance with Rule 202 of Regulation S-T pursuant to a
continuing hardship exemption, were prepared by Goldman, Sachs
& Co., Donaldson, Lufkin & Jenrette Securities Corporation and PNC
Capital Markets, Inc. (the "Underwriters") at the request of certain
prospective investors, based on assumptions provided by, and
satisfying the special requirements of, such prospective investors.
Such tables and assumptions may be based on assumptions that differ
from the Structuring Assumptions. Accordingly, such tables and
other materials may not be relevant to or appropriate for investors
other than those specifically requesting them.
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits
(a) Not applicable
(b) Not applicable
(c) Exhibits
The following Exhibit is filed separately, under cover of Form SE
in accordance with Rule 202 of Regulation S-T pursuant to a
continuing hardship exemption.
P 99.1 Certain Computational Materials and Collateral Term Sheets
prepared by the Underwriters in connection with PNC Mortgage
Securities Corp. Mortgage Pass-Through Certificates,
Series 1997-6.
Capitalized terms used herein and not otherwise defined shall have the
meanings assigned to them in the Prospectus and Prospectus Supplement of PNC
Mortgage Securities Corp. relating to its Mortgage Pass-Through Certificates,
Series 1997-6.
2
<PAGE>
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 thereunto duly authorized.
PNC MORTGAGE SECURITIES CORP.
Date: September 19, 1997 By: /s/ Thomas G. Lehmann
--------------------------------
Thomas G. Lehmann
Vice President and
General Counsel
3
<PAGE>
EXHIBIT INDEX
EXHIBIT
p 99.1 Certain Computational Materials and Collateral Term
Sheets Prepared by the Underwriters in Connection
with PNC Mortgage Securities Corp. Mortgage Pass-Through
Certificates, Series 1997-6 (Filed separately under cover
of Form SE in accordance with Rule 202 of Regulation S-T
pursuant to a continuing hardship exemption).
4
