SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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 25,
1996
Structured Asset Securities Corporation, Series 1995-2
(Exact name of registrant as specified in its charter)
Delaware 33-48771 74-2440850
(State or other jurisdiction (Commission
(IRS Employer
of incorporation or File Number)
Identification
organization) Number)
200 Vesey Street
New York, New York 10285-
0800
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number including area code (212) 526-
5594
Structured Asset Securities, Series 1995-2
Form 8-K
INDEX
Page Number
Item 5. Other Events
3
Item 7. Financial Statements and Exhibits
3
SIGNATURES 4
INDEX OF EXHIBITS 5
ITEM 5. OTHER EVENTS
The Structured Asset Securities Corporation, Series 1995-2
makes monthly remittances to security holders. The latest
remittance was made July 25, 1996. We have furnished a
monthly remittance statement delivered to the trustee with
security holder payment instructions.
Monthly Remittance
Statement...................................................
......Exhibit 21.1
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Exhibits
21.1 Monthly Remittance Statement dated as of July 25,
1996.
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.
Structured Asset Securities Corporation,
Series 1995-2
(Registrant)
By: Lehman Brothers
Name: Michael J. O'Hanlon
Title: Managing Director
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
21.1 Monthly Remittance Statement dated 6-14
as of July 25, 1996.
EXHIBIT 21.1 PAGE 6
Structured
Asset Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Series Structure Summary
Aggregate Realized Aggregate
Ending
Class
Original Principal Losses Principal
Aggregate Interest Undistributed Principal
Class Description Principal Type Interest Type
Balance Pass Through Rate Balance Reduction
Shortfall Principal Factor
____________________________________________________________
____________________________________________________________
_______________________________________________
I-A Senior Shift Interest WANR
149,022,521.00 6.99994409% 0.00
0.00 0.00 0.9312294180
I-B1 Subordinate Prorata WANR
12,606,143.00 6.99994409% 0.00
0.00 0.00 0.9991528940
I-B2 Subordinate Prorata WANR
8,554,169.00 6.99994409% 0.00
0.00 0.00 0.9991528961
I-B3 Subordinate Prorata WANR
4,051,975.00 6.99994409% 0.00
0.00 0.00 0.9991528946
I-B4 Subordinate Prorata WANR
1,890,921.00 6.99994409% 0.00
0.00 0.00 0.9991528890
I-B5 Subordinate Prorata WANR
3,961,930.12 6.99994409% 135,242.98
0.00 0.00 0.9650295473
II-A Senior Shift Interest Reduced PT
74,075,139.00 7.43366343% 0.00
0.01 0.00 0.7473928135
II-AX Senior Interest Only Notional IO
0.00 0.08000000% 0.00 0.00
0.00 0.0000000000
II-B1 Subordinate Prorata Reduced PT
812,312.00 7.61366343% 0.00
0.00 0.00 0.9895290972
II-B2 Subordinate Prorata Reduced PT
850,994.00 7.61366343% 0.00
0.00 0.00 0.9895291154
II-B3 Subordinate Prorata Reduced PT
386,815.00 7.61366343% 0.00
0.00 0.00 0.9895291289
II-B4 Subordinate Prorata Reduced PT
1,237,809.35 7.61366343% 0.00
0.00 0.00 0.9895290902
R Residual Priority Pay WANR
100.00 0.00000000% 0.00
0.00 0.00 0.0000000000
R-1 Residual Residual Residual
0.00 0.00000000% 0.00 0.00
0.00 0.0000000000
R-2 Residual Residual Residual
0.00 0.00000000% 0.00 0.00
0.00 0.0000000000
____________________________________________________________
____________________________________________________________
_______________________________________________
Totals
257,450,828.47 135,242.98
0.01 0.00 0.8867499651
Report 1
07/23/96 -- 7:35am
Page 1 of 1
EXHIBIT 21.1 PAGE 7
Structured Asset
Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996 Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Class Distribution Summary
Beginning
Principal Ending
Pass Through
Principal Total Interest Total Principal
Balance Principal Total
Class Record Date Rate
Balance Distribution Distribution
Reduction Balance Distribution
____________________________________________________________
____________________________________________________________
____________________________________
I-A 06/28/1996 6.99994409%
139,718,153.72 788,589.45 970,424.82
0.00 138,774,155.50 1,759,014.27
I-B1 06/28/1996 6.99994409%
12,599,999.52 71,116.22 6,918.45
0.00 12,595,464.26 78,034.67
I-B2 06/28/1996 6.99994409%
8,550,000.22 48,257.43 4,694.66
0.00 8,546,922.73 52,952.09
I-B3 06/28/1996 6.99994409%
4,050,000.31 22,858.78 2,223.79
0.00 4,048,542.55 25,082.57
I-B4 06/28/1996 6.99994409%
1,889,999.47 10,667.43 1,037.77
0.00 1,889,319.18 11,705.20
I-B5 06/28/1996 6.99994409%
3,824,756.32 21,587.48 2,100.11
0.00 3,823,379.63 23,687.59
II-A 06/28/1996 7.43366343%
56,484,710.32 349,906.93 1,121,483.77
0.00 55,363,226.55 1,471,390.70
II-AX 06/28/1996 0.08000000%
0.00 3,982.76 0.00
0.00 0.00 3,982.76
II-B1 06/28/1996 7.61366343%
804,608.46 5,105.02 802.10
0.00 803,806.36 5,907.12
II-B2 06/28/1996 7.61366343%
842,923.63 5,348.11 840.29
0.00 842,083.34 6,188.40
II-B3 06/28/1996 7.61366343%
383,146.66 2,430.96 381.95
0.00 382,764.71 2,812.91
II-B4 06/28/1996 7.61366343%
1,226,070.60 7,779.07 1,222.24
0.00 1,224,848.36 9,001.31
R 06/28/1996 0.00000000%
0.00 0.00 0.00
0.00 0.00 0.00
R-1 06/28/1996 0.00000000%
0.00 0.00 0.00
0.00 0.00 0.00
R-2 06/28/1996 0.00000000%
0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
____________________________________
Totals
230,374,369.23 1,337,629.64 2,112,129.95
0.00 228,294,513.17 3,449,759.59
Report 2
07/23/96 -- 7:35am
Page 1 of 1
EXHIBIT 21.1 PAGE 8
Structured Asset
Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services Reporting
Month: June 1996 Phone:
(410) 884-2114
11000 Broken Land Parkway Distribution
Date: July 25, 1996 InvestorDirect:
(800) 605-4167
Columbia, MD 21044-7800
Class Distribution
Per 1,000 of Original Balance
Total Other
Total
Interest Scheduled Principal Total Principal
Principal Ending
Distribution Principal Distribution Distribution
Balance Principal
Class Cusip Original Balance
Factor Factor Factor Factor
Reduction Factor
____________________________________________________________
____________________________________________________________
_____________________________
I-A 863572FZ1 149,022,521.00
5.29174681 0.51480051 5.99713348 6.51193399
(0.17733293) 0.9312294180
I-B1 863572GB3 12,606,143.00
5.64139404 0.54881576 0.00000000 0.54881576
(0.18904989) 0.9991528940
I-B2 863572GC1 8,554,169.00
5.64139310 0.54881544 0.00000000 0.54881544
(0.18905051) 0.9991528961
I-B3 863572GD9 4,051,975.00
5.64139216 0.54881632 0.00000000 0.54881632
(0.18905102) 0.9991528946
I-B4 863572GH0 1,890,921.00
5.64139380 0.54881722 0.00000000 0.54881722
(0.18905073) 0.9991528890
I-B5 863572GJ6 3,961,930.12
5.44872811 0.53007245 0.00000000 0.53007245
(0.18259282) 0.9650295473
II-A 863572GE7 74,075,139.00
4.72367565 0.76015112 14.37966212 15.13981324
0.00000000 0.7473928135
II-AX 863572GG2 0.00
N/A N/A N/A N/A
N/A N/A
II-B1 863572GK3 812,312.00
6.28455569 0.98742848 0.00000000 0.98742848
0.00000000 0.9895290972
II-B2 863572GL1 850,994.00
6.28454490 0.98742177 0.00000000 0.98742177
0.00000000 0.9895291154
II-B3 863572GM9 386,815.00
6.28455463 0.98742293 0.00000000 0.98742293
0.00000000 0.9895291289
II-B4 863572GN7 1,237,809.35
6.28454616 0.98742185 0.00000000 0.98742185
0.00000000 0.9895290902
R 863572GA5 100.00
0.00000000 0.00000000 0.00000000 0.00000000
0.00000000 0.0000000000
R-1 N/A 0.00
N/A N/A N/A N/A
N/A N/A
R-2 N/A 0.00
N/A N/A N/A N/A
N/A N/A
____________________________________________________________
____________________________________________________________
_____________________________
Totals 257,450,828.47
0.8867499651
Report 3
07/23/96 -- 7:35am
Page 1 of 1
EXHIBIT 21.1 PAGE 9
Structured
Asset Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Class Principal Distribution
Beginning
Principal Ending Current
Principal Scheduled
Unscheduled Other Total
Principal Balance Principal Undistributed
Class Balance Principal
Principal Accretion Principal Distribution
Reduction* Balance Principal
____________________________________________________________
____________________________________________________________
____________________________________________
I-A 139,718,153.72 76,716.87
893,707.95 0.00 0.00
970,424.82 (26,426.60) 138,774,155.50
0.00
I-B1 12,599,999.52 6,918.45
0.00 0.00 0.00 6,918.45
(2,383.19) 12,595,464.26 0.00
I-B2 8,550,000.22 4,694.66
0.00 0.00 0.00 4,694.66
(1,617.17) 8,546,922.73 0.00
I-B3 4,050,000.31 2,223.79
0.00 0.00 0.00 2,223.79
(766.03) 4,048,542.55 0.00
I-B4 1,889,999.47 1,037.77
0.00 0.00 0.00 1,037.77
(357.48) 1,889,319.18 0.00
I-B5 3,824,756.32 2,100.11
0.00 0.00 0.00 2,100.11
(723.42) 3,823,379.63 0.00
II-A 56,484,710.32 56,308.30
1,065,175.47 0.00 0.00
1,121,483.77 0.00 55,363,226.55
0.00
II-AX 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
II-B1 804,608.46 802.10
0.00 0.00 0.00 802.10
0.00 803,806.36 0.00
II-B2 842,923.63 840.29
0.00 0.00 0.00 840.29
0.00 842,083.34 0.00
II-B3 383,146.66 381.95
0.00 0.00 0.00 381.95
0.00 382,764.71 0.00
II-B4 1,226,070.60 1,222.24
0.00 0.00 0.00 1,222.24
0.00 1,224,848.36 0.00
R 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
R-1 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
R-2 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
____________________________________________
Totals 230,374,369.23 153,246.53
1,958,883.42 0.00 0.00
2,112,129.95 (32,273.89) 228,294,513.17
0.00
*Principal Balance Reduction
Realized Losses Principal Balance Reduction
0.00
Negative Amortization Principal Balance Reduction
(32,273.89)
Other
0.00
Report 4
07/23/96 -- 7:35am
Page 1 of 1
EXHIBIT 21.1 PAGE 10
Structured
Asset Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Class Interest Distribution
Beginning
Negative Ending
Principal/
Interest Amortization
Principal/
Notional
Interest Shortfall/ Other
Interest Total Interest Notional
Class Pass-Through Rate Balance
Accrual (Recovery) Accretion Interest
Reduction Distribution Balance
____________________________________________________________
____________________________________________________________
_____________________________________________
I-A 6.99994409% 139,718,153.72
815,016.05 0.00 0.00
0.00 26,426.60 788,589.45 138,774,155.50
I-B1 6.99994409% 12,599,999.52
73,499.41 0.00 0.00 0.00
2,383.19 71,116.22 12,595,464.26
I-B2 6.99994409% 8,550,000.22
49,874.60 0.00 0.00 0.00
1,617.17 48,257.43 8,546,922.73
I-B3 6.99994409% 4,050,000.31
23,624.81 0.00 0.00 0.00
766.03 22,858.78 4,048,542.55
I-B4 6.99994409% 1,889,999.47
11,024.91 0.00 0.00 0.00
357.48 10,667.43 1,889,319.18
I-B5 6.99994409% 3,824,756.32
22,310.90 0.00 0.00 0.00
723.42 21,587.48 3,823,379.63
II-A 7.43366343% 56,484,710.32
349,906.94 0.01 0.00
0.00 0.00 349,906.93 55,363,226.55
II-AX 0.08000000% 59,741,459.67
3,982.76 0.00 0.00 0.00
0.00 3,982.76 58,616,729.32
II-B1 7.61366343% 804,608.46
5,105.02 0.00 0.00 0.00
0.00 5,105.02 803,806.36
II-B2 7.61366343% 842,923.63
5,348.11 0.00 0.00 0.00
0.00 5,348.11 842,083.34
II-B3 7.61366343% 383,146.66
2,430.96 0.00 0.00 0.00
0.00 2,430.96 382,764.71
II-B4 7.61366343% 1,226,070.60
7,779.07 0.00 0.00 0.00
0.00 7,779.07 1,224,848.36
R 0.00000000% 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
R-1 0.00000000% 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
R-2 0.00000000% 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
_____________________________________________
Totals
1,369,903.54 0.01 0.00
0.00 32,273.89 1,337,629.64
Report 5
07/23/96 -- 7:35am
Page 1 of 1
EXHIBIT 21.1 PAGE 11
Structured Asset Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Fund Account Summary
____________________________________________________________
____________________________________________________________
______________________________________________________
Proceeds Account
Beginning Balance
0.00
DEPOSITS:
WITHDRAWALS:
Interest Net of Servicing Fee 1,381,500.17
Interest Payments 1,337,629.64
Scheduled Principal 153,246.53
Scheduled Principal Payment 153,246.53
Other Principal 1,958,883.41
Other Principal Payments 1,958,883.42
Negative Amortization (32,273.88)
Reserve Fund 1 0.00
Deposits from Reserve Fund 0.00
Fees and Expenses 11,596.64
Gain/Loss Adjustment 0.00
Other Withdrawals 0.00
Other Deposits 0.00
Total Deposit
3,461,356.23 Total Withdrawals
3,461,356.23
Ending Balance
0.00
____________________________________________________________
____________________________________________________________
______________________________________________________
Report 6
07/23/96 -- 7:35am
Page 1 of 1
EXHIBIT 21.1 PAGE 12
Structured
Asset Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Loss/Delinquency Detail
Current Current Current
Current Total Aggregate Aggregate
Aggregate Aggregate Total
Fraud Bankruptcy Special Hazard
Credit Current Fraud Bankruptcy
Special Hazard Credit Aggregate
Pool # Losses Losses Losses
Losses Losses Losses Losses
Losses Losses Losses
____________________________________________________________
____________________________________________________________
_________________________________________________
1 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 135,242.98 135,242.98
2 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
_________________________________________________
Totals 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 135,242.98 135,242.98
____________________________________________________________
____________________________________________________________
________________________________________
30 Days Delinquent 60 Days Delinquent
90 Days Delinquent Foreclosures
REO's Totals
Number Balance Number Balance
Number Balance Number Balance Number
Balance Number Balance
1 54 11,367,787.01 9 2,656,484.79
8 2,417,350.98 21 5,686,565.53 7
1,668,701.86 99 23,796,890.17
2 14 1,570,845.01 1 218,488.34
5 920,908.98 2 354,563.39 10
653,004.09 32 3,717,809.81
____________________________________________________________
____________________________________________________________
________________________________________
Totals 68 12,938,632.02 10 2,874,973.13
13 3,338,259.96 23 6,041,128.92 17
2,321,705.95 131 27,514,699.98
Report 7
07/23/96 -- 7:36am
Page 1 of 1
EXHIBIT 21.1 PAGE 13
Structured Asset
Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services Reporting
Month: June 1996 Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Collateral Summary
Total| Pool 1 Pool 2
____________________________________________________________
_____________________________________________
Monthly P&I Constant
1,593,283.44| 1,110,802.12 482,481.32
|
Positive Amortization
153,246.53| 93,691.64 59,554.89
Negative Amortization
(32,273.88)| (32,273.88) 0.00
Regular Curtailments
26,365.42| 20,163.40 6,202.02
Regular Curtailment Interest
165.93| 123.22 42.71
Prepaid Curtailments
3,072.12| 532.01 2,540.11
Prepaid Curtailment Interest
(4.73)| (0.80) (3.93)
Liquidations
1,928,592.07| 872,480.37 1,056,111.70
Principal Adjustments
692.60| 409.75 282.85
Total Principal Trust Distribution
2,079,856.06| 955,125.71 1,124,730.35
|
Scheduled Interest
1,472,310.79| 1,049,384.36 422,926.43
Servicing Fee
71,991.98| 53,322.76 18,669.22
Master Servicing Fee
3,123.93| 710.91 2,413.02
Spread
18,818.62| 0.00 18,818.62
Total Pass-Through Interest
1,378,376.26| 995,350.69 383,025.57
|
Beginning Balance
230,374,369.23| 170,632,909.56 59,741,459.67
Ending Balance
228,294,513.17| 169,677,783.85 58,616,729.32
Gross P&I Distribution
3,480,174.87| 1,951,187.31 1,528,987.56
Realized Losses/(Gains)
0.00| 0.00 0.00
Net P&I Trust Distribution
3,480,174.87| 1,951,187.31 1,528,987.56
|
Beginning Loan Count
1136| 655 481
Number of Loan Payoffs
12| 3 9
Ending Loan Count
1124| 652 472
|
Weighted Average Maturity
360.7246681000| 377.0671454400 314.0474614700
Weighted Average Gross Rate
7.669138510%| 7.379943500% 8.495134170%
Weighted Average Net Rate
7.294138560%| 7.004943670% 8.120133900%
Weighted Average Pass-Through Rate
7.179841730%| 6.999944090% 7.693663430%
Weighted Average Margin
2.583600000%| 2.398800000% 2.835200000%
|
Advances on Delinquencies
|
Current Period Principal
11,793.47| 8,233.38 3,560.09
Current Period Interest
163,727.73| 138,673.50 25,054.23
|
|
Report 8
07/23/96 -- 7:36am
Page 1 of 1
EXHIBIT 21.1 PAGE 14
Structured
Asset Securities Corporation Series 1995-02
Norwest Bank Minnesota, N.A.
Contact: Andy Rosenfeld
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2114
11000 Broken Land Parkway
Distribution Date: July 25, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Credit Enhancement Summary
Initial Current Current
Current Current Current
Coverage Period Period Cumulative
Coverage Coverage Pool
Type/Purpose
Amount Losses Additions Losses
Percentage Amount Balance
____________________________________________________________
____________________________________________________________
___________________________________________
Subordination
34,353,068.47 0.00 0.00
135,242.98 14.96187125% 34,157,131.12
228,294,513.17
Scheduled Unscheduled
Principal Principal
Percentage Percentage
Pool #
____________________________________________________________
_______________________________________
1 Senior
81.88230165% 100.00000000%
1 Subordinate
18.11769835% 0.00000000%
2 Senior
94.54859428% 100.00000000%
2 Subordinate
5.45140572% 0.00000000%
Report 9
07/23/96 -- 7:37am
Page 1 of 1
