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) January 27, 1997
Saxon Mortgage Securities Corporation, Series 1995-2
(Exact name of registrant as specified in charter)
Virginia 34-0-20552 54-1785164
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
10900 Nuckols Road
Glen Allen, Virginia
Attn: Vice President 23060
(Address of principal executive offices) (Zip Code)
Registrant's telephone number including area code (804) 217-5800
<PAGE>
Saxon Mortgage Securities Corporation, 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
2
<PAGE>
ITEM 5. OTHER EVENTS
The Saxon Mortgage Securities Corporation, Series 1995-2 makes monthly
remittances to security holders. The latest remittance was made January 27,
1997. We have furnished a monthly remittance statement delivered to the trustee
with security holder payment instructions.
Monthly Remittance Statement.......................................Exhibit 1
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Exhibits
1. Monthly Remittance Statement dated as of January 27, 1997
3
Signatures
Pursuant to the requirements of the Securities and Exchange Act of
1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
January 30, 1997 SAXON MORTGAGE SECURITIES
CORPORATION
By:______________________________
Name: Lisa R. Cooke
Title: Vice President
4
<PAGE>
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
1. Monthly Remittance Statement dated 6-14
as of January 27, 1997
5
SAXON MORTGAGE SECURITIES CORPORATION
Payments per Bond Denomination
SMSC Series 1995-2--Pool One
Payment Date: 27-Jan-97
Reporting Month: December
<TABLE>
<CAPTION>
Interest Interest Principal
Original Original Integral Record Accrual Payment Payment Ending Remaining
Class Balance Pct Pool Denominatio Date Factor Factor Factor Balance Principal Factor
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1A-1 $47,711,000.00 63.60% $1,000.00 31-Dec-96 5.14553164 5.14553164 17.1179937 $38,463,036.69 0.80616706
1A-2 $10,000,000.00 13.33% $1,000.00 31-Dec-96 6.25000000 6.25000000 0.00000000 $10,000,000.00 1.00000000
1A-3 $9,608,500.00 12.81% $1,000.00 31-Dec-96 6.24999948 6.24999948 0.00000000 $9,608,500.00 1.00000000
1B-1 $3,000,483.00 4.00% $1,000.00 31-Dec-96 6.19125654 6.19125654 0.68115700 $2,970,237.71 0.98991986
1B-2 $1,312,711.00 1.75% $1,000.00 31-Dec-96 6.19125611 6 .1912561 0.68115526 $1,299,478.69 0.98991986
1B-3 $937,651.00 1.25% $1,000.00 31-Dec-96 6.19125879 6.19125879 0.68115962 $928,199.36 0.98991987
1B-4 $1,237,699.00 1.65% $1,000.00 31-Dec-96 6.19125490 6.19125490 0.68115915 $1,225,222.82 0.98991986
1B-5 $525,084.00 0.70% $1,000.00 31-Dec-96 6.19125702 6.19125702 0.68114816 $519,791.08 0.98991986
1B-6 $675,719.47 0.90% $1,000.00 31-Dec-96 6.19125271 6.19125271 0.68115545 $668,908.14 0.98991988
1I $0.00 0.00% $1,000.00 31-Dec-96 N/A N/A N/A $0.00 N/A
1P $3,138.94 0.00% $1,000.00 31-Dec-96 0.00000000 0.00000000 0.31857888 $3,104.37 0.98898673
1R $100.00 0.00% $1,000.00 31-Dec-96 146.10000000 146.10000000 17.1000000 $80.61 0.80610000
$75,012,086.41 $65,686,559.47
</TABLE>
<PAGE>
SAXON MORTGAGE SECURITIES CORPORATION
Credit Enhancement Summary
SMSC Series 1995-2--Pool One
Payment Date: 27-Jan-97
Reporting Month December
Reserve Funds and Subordination
<TABLE>
Initial Coverage Beginning Coverage Adjustments Losses Insured Balance Ending Coverage
Type Purpose
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Subordination 10.25% $7,689,347.47 11.45% $7,617,075.45 $0.00 $0.00 $65,686,559.47 11.59% $7,611,837.80
</TABLE>
Delinquency Statistics
Current % of
# of Loans Balance Current
30+ Days 6 $838,205 1.28%
60+ Days 1 $51,608 0.08%
90+ Days 12 $1,952,226 2.97%
Foreclosure 0 $0 0.00%
REO 0 $0 0.00%
Totals 19 $2,842,039 4.33%
Advances on Delinquencies $24,181.91
Non-Recoverable Advances on Delinquencies $0.00
<PAGE>
SAXON MORTGAGE SECURITIES CORPORATION
Monthly Payment Report
Payment Statement
SMSC Series 1995-2--Pool One
Payment Date: 27-Jan-97
Reporting Month:December
<TABLE>
<CAPTION>
Class Beginning Current Interest Scheduled Unscheduled
Interest Principal Interest ShortFall/ Interest Principal Principal Total Realized Ending
Class Rate Balance Accrual (Recovery) Distribution Distribution Distribution Distribution Losses Principal
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1A-1 7.500000% $39,279,753.29 $245,498.46 $0.00 $245,498.46 $40,492.62 $776,223.98 $1,062,215.06 $0.00 $38,463,036.69
1A-2 7.500000% $10,000,000.00 $62,500.00 $0.00 $62,500.00 $0.00 $0.00 $62,500.00 $0.00 $10,000,000.00
1A-3 7.500000% $9,608,500.00 $60,053.12 $0.00 $60,053.12 $0.00 $0.00 $60,053.12 $0.00 $9,608,500.00
1B-1 7.500000% $2,972,281.51 $18,576.76 $0.00 $18,576.76 $2,043.80 $0.00 $20,620.56 $0.00 $2,970,237.71
1B-2 7.500000% $1,300,372.85 $8,127.33 $0.00 $8,127.33 $894.16 $0.00 $9,021.49 $0.00 $1,299,478.69
1B-3 7.500000% $928,838.05 $5,805.24 $0.00 $5,805.24 $638.69 $0.00 $6,443.93 $0.00 $928,199.36
1B-4 7.500000% $1,226,065.89 $7,662.91 $0.00 $7,662.91 $843.07 $0.00 $8,505.98 $0.00 $1,225,222.82
1B-5 7.500000% $520,148.74 $3,250.93 $0.00 $3,250.93 $357.66 $0.00 $3,608.59 $0.00 $519,791.08
1B-6 7.500000% $669,368.41 $4,183.55 $0.00 $4,183.55 $460.27 $0.00 $4,643.82 $0.00 $668,908.14
1I 1.432678% $66,187,977.73 $79,021.69 $0.00 $79,021.69 $0.00 $0.00 $79,021.69 $0.00 $65,366,395.91
1P 0.000000% $3,105.37 $0.00 $0.00 $0.00 $1.00 $0.00 $1.00 $0.00 $3,104.37
1R 7.500000% $82.32 $14.61 $0.00 $14.61 $0.08 $1.63 $16.32 $0.00 $80.61
$66,508,516.43 $494,694.60 $0.00 $494,694.60 $45,731.35 $776,225.61 $1,316,651.56 $0.00 $65,686,559.47
</TABLE>
<TABLE>
<CAPTION>
Aggregate Aggregate
Class CUSIP Priority Principal Type Interest Type Realized Losses Interest Shortfall
<S> <C> <C> <C> <C> <C> <C>
1A-1 805570JK5 Senior Pro Rata Fixed $0.00 $0.00
1A-2 805570JL3 Senior Sequential Fixed $0.00 $0.00
1A-3 805570JM1 Senior Sequential Fixed $0.00 $0.00
1B-1 805570JN9 Subordinate Pro Rata Fixed $0.00 $0.00
1B-2 805570JP4 Subordinate Pro Rata Fixed $0.00 $0.00
1B-3 805570JQ2 Subordinate Pro Rata Fixed $0.00 $0.00
1B-4 N/A Subordinate Pro Rata Fixed $0.00 $0.00
1B-5 N/A Subordinate Pro Rata Fixed $0.00 $0.00
1B-6 N/A Subordinate Pro Rata Fixed $0.00 $0.00
1I 805570JV1 Senior Interest Only Interest Only $0.00 $0.00
1P 805570JW9 Senior Principal Only Principal Only $0.00 $0.00
1R 805570JX7 Senior Pro Rata Fixed $0.00 $0.00
$0.00 $0.00
</TABLE>
<PAGE>
SAXON MORTGAGE SECURITIES CORPORATION
Payments per Bond Denomination
SMSC Series 1995-2--Pool Two
Payment Date: 27-Jan-97
Reporting Month: December
<TABLE>
<CAPTION>
Interest Interest Principal
Original Original Integral Record Accrual Payment Payment Ending Remaining
Class Balance Pct Pool Denominatio Date Factor Factor Factor Balance Principal Factor
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2A $22,184,000.00 93.24% $1,000.00 31-Dec-96 5.05904030 5.05904030 3.11792463 $17,887,592.17 0.80632853
2B-1 $654,275.00 2.75% $1,000.00 31-Dec-96 5.96553437 5.96553437 3.29801689 $622,338.64 0.95118817
2B-2 $237,918.00 1.00% $1,000.00 31-Dec-96 5.96554275 5.96554275 3.29802705 $226,304.80 0.95118822
2B-3 $237,918.00 1.00% $1,000.00 31-Dec-96 5.96554275 5.96554275 3.29802705 $226,304.80 0.95118822
2B-4 $226,022.00 0.95% $1,000.00 31-Dec-96 5.96552548 5.96552548 3.29799754 $214,989.44 0.95118811
2B-5 $118,959.00 0.50% $1,000.00 31-Dec-96 5.96550072 5.96550072 3.29802705 $113,152.38 0.95118806
2B-6 $131,139.17 0.55% $1,000.00 31-Dec-96 5.96557077 5.96557077 3.29802301 $124,738.05 0.95118834
2I $0.00 0.00% $1,000.00 31-Dec-96 N/A N/A N/A $0.00 N/A
2P $1,515.51 0.01% $1,000.00 31-Dec-96 0.00000000 0.00000000 3.28602253 $1,439.56 0.94988486
2R $100.00 0.00% $1,000.00 31-Dec-96 5.10000000 5.10000000 3.10000000 $80.62 0.80620000
$23,791,846.68 $19,416,940.46
</TABLE>
<PAGE>
SAXON MORTGAGE SECURITIES CORPORATION
Credit Enhancement Summary
SMSC Series 1995-2--Pool Two
Payment Date: 27-Jan-97
Reporting Month December
Reserve Funds and Subordination
<TABLE>
Initial Coverage Beginning Coverage Adjustments Losses Insured Balance Ending Coverage
Type Purpose
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Subordination 6.75% $1,606,231.17 7.87% $1,533,125.49 $0.00 $0.00 $19,416,940.45 7.87% $1,527,828.11
</TABLE>
Delinquency Statistics
Current % of
# of Loans Balance Current
30+ Days 2 $186,426 0.96%
60+ Days 0 $0 0.00%
90+ Days 2 $452,812 2.33%
Foreclosure 0 $0 0.00%
REO 0 $0 0.00%
Totals 4 $639,238 3.29%
Advances on Delinquencies $7,035.16
Non-Recoverable Advances on Delinquencies $0.00
<PAGE>
SAXON MORTGAGE SECURITIES CORPORATION
Monthly Payment Report
Payment Statement
SMSC Series 1995-2--Pool Two
Payment Date: 27-Jan-97
Reporting Month:December
<TABLE>
<CAPTION>
Class Beginning Current Interest Scheduled Unscheduled Ending
Interest Principal Interest ShortFall/ Interest Principal Principal Total Realized Principal
Class Rate Balance Accrual (Recovery) Distribution Distribution Distribution Distribution Losses Balance
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2A 7.500000% $17,956,760.21 $112,229.75 $0.00 $112,229.75 $62,045.51 $7,122.53 $181,397.79 $0.00 $17,887,592.17
2B-1 7.500000% $624,496.45 $3,903.10 $0.00 $3,903.10 $2,157.81 $0.00 $6,060.91 $0.00 $622,338.64
2B-2 7.500000% $227,089.46 $1,419.31 $0.00 $1,419.31 $784.66 $0.00 $2,203.97 $0.00 $226,304.80
2B-3 7.500000% $227,089.46 $1,419.31 $0.00 $1,419.31 $784.66 $0.00 $2,203.97 $0.00 $226,304.80
2B-4 7.500000% $215,734.86 $1,348.34 $0.00 $1,348.34 $745.42 $0.00 $2,093.76 $0.00 $214,989.44
2B-5 7.500000% $113,544.71 $709.65 $0.00 $709.65 $392.33 $0.00 $1,101.98 $0.00 $113,152.38
2B-6 7.500000% $125,170.55 $782.32 $0.00 $782.32 $432.50 $0.00 $1,214.82 $0.00 $124,738.05
2I 1.320607% $19,130,273.07 $21,052.97 $0.00 $21,052.97 $0.00 $0.00 $21,052.97 $0.00 $19,057,046.86
2P 0.000000% $1,444.54 $0.00 $0.00 $0.00 $4.98 $0.00 $4.98 $0.00 $1,439.56
2R 7.500000% $80.93 $0.51 $0.00 $0.51 $0.28 $0.03 $0.82 $0.00 $80.62
$19,491,411.17 $142,865.26 $0.00 $142,865.26 $67,348.15 $7,122.56 $217,335.97 $0.00 $19,416,940.46
</TABLE>
<TABLE>
<CAPTION>
Aggregate Aggregate
Class CUSIP Priority Principal Typ e Interest Type Realized Losses Interest Shortfall
<S> <C> <C> <C> <C> <C> <C>
2A 805570JR0 Senior Pro Rata Fixed $0.00 $0.00
2B-1 805570JS8 Subordinate Pro Rata Fixed $0.00 $0.00
2B-2 805570JT6 Subordinate Pro Rata Fixed $0.00 $0.00
2B-3 805570JU3 Subordinate Pro Rata Fixed $0.00 $0.00
2B-4 N/A Subordinate Pro Rata Fixed $0.00 $0.00
2B-5 N/A Subordinate Pro Rata Fixed $0.00 $0.00
2B-6 N/A Subordinate Pro Rata Fixed $0.00 $0.00
2I 805570JY5 Senior Interest Only Interest Only $0.00 $0.00
2P 805570JZ2 Senior Principal Only Principal Only $0.00 $0.00
2R 805570KA5 Senior Pro Rata Fixed $0.00 $0.00
</TABLE>
<PAGE>
SAXON MORTGAGE SECURITIES CORPORATION
Funds Account Activity Report
SMSC Series 1995-2
Payment Date: 27-Jan-97
Report Date: December
Collateral Proceeds Account
<TABLE>
<S> <C> <C>
Beginning Balance $0.00
Deposits Withdrawals
Interest Net of Servicing Fee, Master
Fee and Trustee Fee $637,559.86 Interest Distribution $637,559.86
Principal $896,427.67 Principal Distribution $896,427.67
Servicing Fee* $17,916.65 Servicing Fee* $17,916.65
Master Servicing and Trustee $2,150.00 Master Servicing and $2,150.00
Deposits From Reserve Fund $0.00
Other Deposits $0.00
Total Deposit $1,554,054.18 Total Withdrawals $1,554,054.18
Ending Balance $0.00
</TABLE>
Note: "Principal" and Interest Net of Servicing Fee" includes
Advances on Delinquencies
* Actual cash deposited and withdrawn from the Trust Account may not
include Servicing Fee, Master Servicing Fee and Trustee Fee.
<PAGE>
