<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 July, 1997
PNC MORTGAGE SECURITIES CORP.
MORTGAGE PASS-THROUGH CERTIFICATES,
SERIES 1995-2
(Exact name of the registrant as specified in charter)
Delaware 33-84896 36-4041590
(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 July 1997,
attached hereto.
ITEM 7.
FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION, AND EXHIBITS:
EXHIBITS:
A. PNC Mortgage Securities Corp., Mortgage Pass-Through Certificates,
Series 1995-2, Monthly Distribution Report for July 1997.
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: August 7, 1997
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
07/1997 DISTRIBUTION REPORT
PROCESSING MONTH: 06/1997
SERIES 1995-2 (1372) WEIGHTED AVERAGE PC RATE: 7.5217
- ----------------------------------------------------------------------------------------
<S> <C>
ISSUE DATE: 09/29/1995
CERTIFICATE BALANCE AT ISSUE: $269,988,933.11
<CAPTION>
CERTIFICATE
TOTAL ACCOUNT CERTIFICATE
NUMBER OF ACTIVITY BALANCE
MORTGAGES (@ PC RATE) OUTSTANDING
--------- ------------ ---------------
<S> <C> <C> <C>
BALANCES FROM LAST FISCAL MONTH-END: 821 $237,896,118.36
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collected Due Current Month $208,056.25
Unscheduled Principal Collection/Reversals $46,619.69
Liquidations-in-full 3 $820,862.64
Principal Balance Sales Adjustments $0.00
Net Principal Distributed $1,075,538.58 ($1,075,538.58)
CAPITAL LOSS (PRINCIPAL WRITTEN OFF) $0.00
BALANCE CURRENT FISCAL MONTH-END: 818 $236,820,579.78
SCHEDULED INTEREST AT MORTGAGE RATE: $1,586,114.93
UNSCHEDULED INTEREST AT MORTGAGE RATE:
Unscheduled Interest Collections/Reversals $0.10
Interest Sales Adjustments $0.00
Interest Accrual Adjustment $0.00
Interest Uncollected on Liquidation $0.00
Interest Uncollected on Non-Earning Assets $0.00
Net Unscheduled Interest Distributed $0.10
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: $94,905.26
UNSCHEDULED SERVICING FEES:
Unscheduled Service Fee Collections/Reversals $0.00
Servicing Fees Sales Adjustments $0.00
Servicing Fees Accrual Adjustments $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: $2,566,748.35
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PNC MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
07/1997 DISTRIBUTION REPORT
PROCESSING MONTH: 06/1997
SERIES 1995-2 (1372) WEIGHTED AVERAGE PC RATE: 7.5217
- ----------------------------------------------------------------------------------------
MEMO ITEMS
-----------
MEMO INCOME/EXPENSES TO SERVICERS ISSUER P & I ADVANCES:
- --------------------------------- -----------------------------------
<S> <C> <C> <C>
Late Charges $0.00 Beginning Advance Balance $0.00
Prepayment Fees $0.00 New Advances $0.00
Miscellaneous Fees $0.00 Advances Recovered $0.00
Ending Advance Balances $0.00
<CAPTION>
INSURANCE RESERVES*
- -------------------
COVERAGE
INSURANCE TYPE ORIGINAL BALANCE CLAIMS IN PROGRESS CLAIMS PAID ADJUSTMENTS REMAINING
-------------- ---------------- ------------------ ----------- ----------- ---------
<S> <C> <C> <C> <C> <C>
MPI $0.00 $0.00 $0.00 $0.00 $0.00
SPECIAL HAZARD $2,699,890.00 $0.00 $0.00 $0.00 $2,699,890.00
BANKRUPTCY BOND
SINGLE-UNITS $109,818.00 $0.00 $0.00 $0.00 $109,818.00
MULTI-UNITS $0.00 $0.00 $0.00 $0.00 $0.00
MORTGAGE
REPURCHASE $5,399,779.00 $0.00 $0.00 $0.00 $5,399,799.00
<CAPTION>
DELINQUENT INSTALLMENTS
- -----------------------
ONE TWO THREE
----------------------- ---------------------- ----------------------
COUNT PRIN BALANCE COUNT PRIN BALANCE COUNT PRIN BALANCE
----------------------- ---------------------- ----------------------
<S> <C> <C> <C> <C> <C>
12 $3,698,083.42 2 $480,285.53 0 $0.00
IN FORECLOSURE ACQUIRED
----------------------- ----------------------
COUNT PRIN BALANCE COUNT PRIN BALANCE
----------------------- ----------------------
<S> <C> <C> <C>
2 $552,882.24 0 $0.00
</TABLE>
The Class B-4, Class B-5 and Class B-6 Certificates (the "Junior Subordinate
Certificates") provide Coverage (as defined below) to (i) the Class A-1,
Class A-2, Class A-3, Class A-4, Class A-5, Class A-6 and Class A-7
Certificates (the "Senior Certificates") and (ii) the Class B-1, Class B-2,
Class B-3 Certificates (the "Senior Subordinate Certificates" and, together
with the Junior Subordinate Certificates, the "Subordinate Certificates").
Each Class of Subordinate Certificates provides Coverage to the Senior
Certificates and each Class of Subordinate Certificates with a lower numerical
designation. The Class of Subordinate Certificates with the lowest numerical
designation is the Class B-1 Certificates. "Coverage" is defined as credit
support and special hazard, bankruptcy and fraud coverage. The foregoing is
subject to the description of the credit enhancements in the prospectus
supplement pursuant to which the Senior Certificates (other than the
Class A-7 Certificates) and the Senior Subordinate Certificates were offered.
The Class Principal Balance of the Subordinate Certificates immediately after
the principal and interest distribution on July 25, 1997 are as follows:
<TABLE>
<CAPTION>
CLASS CLASS PRINCIPAL BALANCE
<S> <C>
B-1 $5,972,242.42
B-2 $4,645,078.07
B-3 $2,654,330.61
B-4 $1,592,598.57
B-5 $530,865.53
B-6 $1,194,449.55
</TABLE>
The amount of special hazard, bankruptcy, and fraud coverage immediately
after the principal and interest distribution on July 25, 1997 is
$2,699,890.00, $109,818.00, and $5,399,779.00, respectively.
<PAGE>
<TABLE>
<CAPTION>
PNC MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
07/1997 DISTRIBUTION REPORT
PROCESSING MONTH: 06/1997
SERIES 1995-2 (1372) WEIGHTED AVERAGE PC RATE: 7.5217
- -----------------------------------------------------------------------------------------
BEGINNING ENDING
PRINCIPAL BALANCE PRINCIPAL BALANCE
- ----------------- -----------------
<S> <C>
$237,896,118.36 $236,820,579.78
<CAPTION>
PRINCIPAL SCHEDULED INTEREST NET INTEREST TOTAL
DISTRIBUTION INTEREST DUE ADJUSTMENT DISTRIBUTION DISTRIBUTION
- ------------ ------------- ---------- ------------- -------------
<S> <C> <C> <C> <C>
$1,075,538.58 $1,491,209.67 $0.10 $1,491,209.77 $2,566,748.35
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT A
DELINQUENT* MORTGAGE LOANS (AS OF JUNE 30, 1997):
SERIES 1995-2 (1372)
I II III
TOTAL LOANS TOTAL
IN DELINQ. LOANS DELINQUENT
MORTGAGE POOL LOANS 1 MONTH
-------------------------------------------------------
<S> <C> <C> <C>
DOLLAR AMOUNT $236,820,579.78** $4,731,251.19*** $3,698,083.42***
NUMBER 818 16 12
% OF POOL
(DOLLARS ) 100.00% 2.00% 1.56%
% OF POOL
(NO. OF LOANS) 100.00% 1.96% 1.47%
<CAPTION>
IV V VI
LOANS DELINQUENT LOANS DELINQUENT LOANS IN
2 MONTH 3 MONTH FORECLOSURE
-------------------------------------------------------
<S> <C> <C> <C>
DOLLAR AMOUNT $480,285.53*** $0.00*** $552,882.24***
NUMBER 2 0 2
% OF POOL
(DOLLARS) 0.20% 0.00% 0.23%
% OF POOL
(NO. OF LOANS) 0.24% 0.00% 0.24%
<CAPTION>
VII
LOANS
ACQUIRED
------------------
<S> <C>
DOLLAR AMOUNT $0.00***
NUMBER 0
% OF POOL
(DOLLARS) 0.00%
% OF POOL
(NO. OF LOANS) 0.00%
* 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 July 01, 1997 scheduled payments and June 01, 1997
unscheduled payments on the mortgage loans.
*** Reflects outstanding principal balance of delinquent mortgage loans as of
June 30, 1997.
Trading Factor, calculated as of July 25, 1997: 0.87714921. 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 July 1, and unscheduled prepayments
in months prior to July) can be calculated.
</TABLE>
