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) :March 27,2000"
Saxon Asset Securities Trust 2000-1
" Mortgage Loan Asset Backed Certificates, Series 2000-1"
(Exact name of registrant as specified in its charter)
Virginia 333-59479-01 52-1785164
(State or other jurisdiction (Commission File Number) (IRS Employer
of incorporation or organization) Identification No.)
" 4880 Cox Road, Glen Allen, Virginia 23060"
(Address of principal executive offices) (Zip Code)
" Registrant's telephone number, including area code:(804)967-7400"
N/A
" (Former name or former address, if changed since last report.)"
Page 1 of 4
This report consists of 7 consecutively numbered pages.
<PAGE>
Item 5. Other Events.
"On May 25,2000 distributions were made to the Certificateholders."
Specific information with respect to the distributions is
filed as Exhibit 99.1. No other reportable transactions or
matters have occurred during the current reporting period.
Item 7. Financial Statements and Exhibits.
(c) The following exhibits are filed as part of this report:
" Statement to Certificateholders on May 25,2000 filed"
as Exhibit 99.1 hereto.
-2-
<PAGE>
"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.
SAXON ASSET SECURITIES TRUST 2000-1
MORTGAGE LOAN ASSET BACKED CERTIFICATES
SERIES 2000-1
"Date: May 25, 2000 By: /s/ Bradley D. Adams"
---------------
Bradley D. Adams
Sr. Vice President
-3-
<PAGE>
INDEX TO EXHIBITS
Exhibit
Number Description of Exhibits
99.1 Monthly Certificateholder Statement on
" May 25,2000"
-4-
<PAGE>
Exhibit 99.1
" Monthly Certificateholder Statement on May 25,2000"
-5-
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C>
Distribution Date: 25-May-00
Original Beginning Interest Certificates Certificates Applied Ending
Certificate Certificate Principal Interest Carry Forward Carryover Carryover Realized Loss Total Certificate
Class Cusip # Balance Balance Distribution Distribution Amount Amount Paid Amount Amount Distribution Balance
AF-1 clsAF1 805564FC0 "100,000,000.00" "96,948,406.87" "2,838,561.09" "612,794.72 " - N/A N/A N/A "3,451,355.81" "94,109,845.78"
AF-2 clsAF2 805564FD8 "42,000,000.00" "42,000,000.00" - "269,850.00 " - N/A N/A N/A "269,850.00" "42,000,000.00"
AF-3 clsAF3 805564FE6 "40,000,000.00" "40,000,000.00" - "258,500.00 " - N/A N/A N/A "258,500.00" "40,000,000.00"
AF-4 clsAF4 805564FF3 "30,000,000.00" "30,000,000.00" - "201,875.00 " - N/A N/A N/A "201,875.00" "30,000,000.00"
AF-5 clsAF5 805564FG1 "21,914,000.00" "21,914,000.00" - "151,663.14 " - N/A N/A N/A "151,663.14" "21,914,000.00"
AF-6 clsAF6 805564FH9 "26,000,000.00" "26,000,000.00" - "173,441.67 " - N/A N/A N/A "173,441.67" "26,000,000.00"
MF-1 clsMF1 805564FJ5 "15,386,000.00" "15,386,000.00" - "106,868.59 " - N/A N/A - "106,868.59" "15,386,000.00"
MF-2 clsMF2 805564FK2 "10,457,000.00" "10,457,000.00" - "76,074.68 " - N/A N/A - "76,074.68" "10,457,000.00"
BF-1 clsBF1 805564FL0 "8,964,000.00" "8,964,000.00" - "72,907.20 " - N/A N/A - "72,907.20" "8,964,000.00"
BF-1A clsBF2 805564FM8 "4,034,000.00" "3,479,339.74" "329,750.72" "26,066.05 " - N/A N/A - "355,816.77" "3,149,589.02"
AV-1 clsAV1 805564FN6 "128,000,000.00""125,188,235.96""2,058,057.45""666,627.36" - - - N/A "2,724,684.81""123,130,178.51"
MV-1 clsMV1 805564FP1 "13,600,000.00" "13,600,000.00" - "74,573.33 " - - - - "74,573.33" "13,600,000.00"
MV-2 clsMV2 805564FQ9 "10,000,000.00" "10,000,000.00" - "58,083.33 " - - - - "58,083.33" "10,000,000.00"
BV-1 clsBV1 805564FR7 "5,200,000.00" "5,200,000.00" - "35,100.00 " - - - - "35,100.00" "5,200,000.00"
BV-1A clsBV2 805564FS5 "3,200,000.00" "2,575,126.25" "277,309.29" "19,667.53 " - - - - "296,976.82" "2,297,816.96"
Class C clsC 80556C2 N/A N/A N/A "292,288.15 " N/A N/A N/A N/A "292,288.15" N/A
Class R clsR 80556R2 N/A N/A N/A - N/A N/A N/A N/A - N/A
TOTALS "458,755,000.00" "451,712,108.82" "5,503,678.55" " 3,096,380.75 " "8,600,059.30" "446,208,430.27"
Group I "298,755,000.00" "295,148,746.61" "3,168,311.81" "1,950,041.05" " 5,118,352.86 " " 291,980,434.80 "
Group II "160,000,000.00" "156,563,362.21" "2,335,366.74" "854,051.55" " 3,189,418.29 " " 154,227,995.47 "
One Month LIBOR RATE 6.15000%
"Factor Information per $1,000 of the Original Balance"
Principal Interest Interest Certificates Certificates End Prin Current Pass
Class Cusip # Distribution Distribution Carry Forward Carryover Carryover Paid Balance Through Rate
AF-1 805564FC0 28.38561 6.12795 0.00000 N/A N/A 941.09846 7.58500%
AF-2 805564FD8 0.00000 6.42500 0.00000 N/A N/A "1,000.00000" 7.71000%
AF-3 805564FE6 0.00000 6.46250 0.00000 N/A N/A "1,000.00000" 7.75500%
AF-4 805564FF3 0.00000 6.72917 0.00000 N/A N/A "1,000.00000" 8.07500%
AF-5 805564FG1 0.00000 6.92083 0.00000 N/A N/A "1,000.00000" 8.30500%
AF-6 805564FH9 0.00000 6.67083 0.00000 N/A N/A "1,000.00000" 8.00500%
MF-1 805564FJ5 0.00000 6.94583 0.00000 N/A N/A "1,000.00000" 8.33500%
MF-2 805564FK2 0.00000 7.27500 0.00000 N/A N/A "1,000.00000" 8.73000%
BF-1 805564FL0 0.00000 8.13333 0.00000 N/A N/A "1,000.00000" 9.76000%
BF-1A 805564FM8 81.74286 6.46159 0.00000 N/A N/A 780.76079 8.99000%
AV-1 805564FN6 16.07857 5.20803 0.00000 0.00000 0.00000 961.95452 6.39000%
MV-1 805564FP1 0.00000 5.48333 0.00000 0.00000 0.00000 "1,000.00000" 6.58000%
MV-2 805564FQ9 0.00000 5.80833 0.00000 0.00000 0.00000 "1,000.00000" 6.97000%
BV-1 805564FR7 0.00000 6.75000 0.00000 0.00000 0.00000 "1,000.00000" 8.10000%
BV-1A 805564FS5 86.65915 6.14610 0.00000 0.00000 0.00000 718.06780 9.16500%
"If there are any questions or comments, please contact:"
Joan Dolce
Saxon Mortgage
4880 Cox Road
"Glen Allen, VA 23060"
(804) 967-5814
"Investor Relations, contact Ivy Dymacek"
visit our web site www.saxonmortgage.com
Group I Group II
Aggregate Scheduled Mortgage Principal Balance " 292,867,564.34 " " 155,131,130.05 "
Prepayment Amount " 2,649,787.44 " " 1,987,356.00 "
Substitution Shortfall Amount - -
Repurchase Amounts - -
Other Recoveries - -
Extra Principal Distribution Amount - -
Applied Realized Loss Amount - -
Unpaid Realized Loss Amount - -
Group I Group II
Net Rate 9.89588% 9.65624%
Largest Mortgage Loan Balance "498,875.43" "877,683.52"
Servicing Fees "125,671.56" "65,495.63"
Master Servicing Fees "12,321.09" "6,549.55"
The Number and Aggregate Principal Balances
of all Delinquent Mortgage Loans as of the Remittance Date
Group I Group II
Category Number Percentage Principal Balance Number Percentage Principal Balance
30-59 Days 89 2.86952% "8,403,884.49" 57 4.06543% " 6,306,743.17 "
60-89 Days 21 0.73464% "2,151,521.62" 14 1.00057% " 1,552,196.58 "
90+ Days 2 0.05850% " 171,320.40 " - 0.00000% -
Group I Group II
Number of Mortgage Loans in Foreclosure Proceedings 42 27
Scheduled Principal Balance of all Mortgage Loans in Foreclosure Proceedings "4,313,881.77" "3,055,684.23"
Number of Mortgage Loans in Foreclosure in Prior Month 13 2
Scheduled Principal Balance of all Mortgage Loans in Foreclosure in Prior Month " 1,911,080.10 " " 317,721.72 "
Group I Group II
Number of Mortgagors in Bankruptcy Proceedings 7 2
Scheduled Principal Balances of Mortgage Loans in Bankruptcy Proceedings "595,543.44" "138,526.91"
Group I Group II
Number of any REO Properties 1 -
Book Value of any REO Properties " 105,944.54 " -
Group I Group II
Servicer Number Principal Balance Number Principal Balance
Number of 60+ Delinquent Loans Meritech 67 " 6,844,522.04 " 41 " 4,598,270.57 "
Amount on Deposit in Asset Proceeds Account "8,600,059.30"
Interest "3,703,440.76"
Scheduled Principal "259,475.10"
Unscheduled Principal "4,637,143.44"
Group I Group II
Realized Losses for the current period - -
Cumulative Realized Losses - -
Applied Realized Losses - -
Unpaid Realized Losses - -
Group I Group II
Trigger Event Has not occurred Has not occurred
Subordinate Trigger Event Has not occurred Has not occurred
Overcollateralization Target Amount "8,962,731.54" "4,400,026.15"
Overcollateralization Amount "887,129.54" "903,134.58"
REO Properties
Group I
Loan Number Book Value Foreclosure Date Original LTV Ratio Paid Thru Date
11102698 "105,944.54" 04/03/2000 0.75 02/01/2000
Group II
Loan Number Book Value Foreclosure Date Original LTV Ratio Paid Thru Date
</TABLE>
