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
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, Series 1995-2 makes
monthly remittances to security holders.  The latest
remittance was made March 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 March
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,
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 March 25, 1996.






















Notes:
**Contact InvestorDirect (SM) at (800) 605-4167 to
obtain additional collateral and security information.


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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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       7.14632254%               0.00
0.00               0.00   0.9570943515
I-B1     Subordinate    Prorata          WANR
12,606,143.00       7.14632254%
0.00
0.00               0.00   1.0001227663
I-B2     Subordinate    Prorata          WANR
8,554,169.00       7.14632254%
0.00
0.00               0.00   1.0001227682
I-B3     Subordinate    Prorata          WANR
4,051,975.00       7.14632254%
0.00
0.00               0.00   1.0001227648
I-B4     Subordinate    Prorata          WANR
1,890,921.00       7.14632254%
0.00
0.00               0.00   1.0001227656
I-B5     Subordinate    Prorata          WANR
3,961,930.12       7.14632254%
0.00
0.00               0.00   1.0001227659
II-A     Senior         Shift Interest   Reduced
PT
74,075,139.00       7.39864763%
0.00
0.00               0.00   0.8211654490
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       7.57864763%               0.00
0.00               0.00   0.9934108569
II-B2    Subordinate    Prorata
Reduced
PT
850,994.00       7.57864763%
0.00
0.00               0.00   0.9934108819
II-B3    Subordinate    Prorata
Reduced
PT
386,815.00       7.57864763%
0.00
0.00               0.00   0.9934108812
II-B4    Subordinate    Prorata
Reduced
PT
1,237,809.35       7.57864763%
0.00
0.00               0.00   0.9934108512
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                                 0.00
0.00               0.00   0.9236395816



Report  1
   03/21/96 --  1:49pm
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:      February 1996
Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution Date:     March 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        02/29/1996          7.14632254%
144,962,191.82         824,293.88
2,372,573.67
0.00     142,628,613.09       3,196,867.55
I-B1       02/29/1996          7.14632254%
12,608,903.83          71,697.60
4,605.03
0.00      12,607,690.61          76,302.63
I-B2       02/29/1996          7.14632254%
8,556,042.44          48,651.95
3,124.84
0.00       8,555,219.18          51,776.79
I-B3       02/29/1996          7.14632254%
4,052,862.41          23,045.66
1,480.19
0.00       4,052,472.44          24,525.85
I-B4       02/29/1996          7.14632254%
1,891,335.12          10,754.64
690.75
0.00       1,891,153.14          11,445.39
I-B5       02/29/1996          7.14632254%
3,962,797.80          22,533.53
1,447.29
0.00       3,962,416.51          23,980.82
II-A       02/29/1996          7.39864763%
63,225,165.98         389,817.27
2,397,221.20
0.00      60,827,944.78       2,787,038.47
II-AX      02/29/1996
0.08000000%
0.00           4,432.97
0.00
0.00               0.00
4,432.97
II-B1      02/29/1996
7.57864763%
807,732.27           5,101.27
772.71
0.00         806,959.56           5,873.98
II-B2      02/29/1996          7.57864763%
846,196.20           5,344.19
809.50
0.00         845,386.70           6,153.69
II-B3      02/29/1996          7.57864763%
384,634.19           2,429.17
367.96
0.00         384,266.23           2,797.13
II-B4      02/29/1996          7.57864763%
1,230,830.70           7,773.36
1,177.46
0.00       1,229,653.24           8,950.82
R          02/29/1996
0.00000000%
0.00               0.00
0.00
0.00               0.00
0.00
R-1        02/29/1996
0.00000000%
0.00               0.00
0.00
0.00               0.00
0.00
R-2        02/29/1996
0.00000000%
0.00               0.00
0.00
0.00               0.00
0.00
________________________________________________________
__ __
________________________________________________________
__ __ ____________________________________
Totals
242,528,692.76       1,415,875.49       4,784,270.60
0.00     237,791,775.48       6,200,146.09















Report  2
   03/21/96 --  1:49pm
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:      February 1996             Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution
Date:     March 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
5.53133764      0.35526939     15.56563742
15.92090681
(0.26167146)    0.9570943515
I-B1             863572GB3              12,606,143.00
5.68751283      0.36530047      0.00000000
0.36530047
(0.26906009)    1.0001227663
I-B2             863572GC1               8,554,169.00
5.68751330      0.36530024      0.00000000
0.36530024
(0.26905945)    1.0001227682
I-B3             863572GD9               4,051,975.00
5.68751288      0.36530087      0.00000000
0.36530087
(0.26905892)    1.0001227648
I-B4             863572GH0               1,890,921.00
5.68751418      0.36529818      0.00000000
0.36529818
(0.26905936)    1.0001227656
I-B5             863572GJ6               3,961,930.12
5.68751324      0.36529922      0.00000000
0.36529922
(0.26906078)    1.0001227659
II-A             863572GE7              74,075,139.00
5.26245749      0.81651592     31.54550503
32.36202095
0.00000000    0.8211654490
II-AX            863572GG2                       0.00
N/A             N/A             N/A             N/A
N/A             N/A
II-B1            863572GK3
812,312.00
6.27993924      0.95124780      0.00000000
0.95124780
0.00000000    0.9934108569
II-B2            863572GL1
850,994.00
6.27993852      0.95124055      0.00000000
0.95124055
0.00000000    0.9934108819
II-B3            863572GM9
386,815.00
6.27992710      0.95125577      0.00000000
0.95125577
0.00000000    0.9934108812
II-B4            863572GN7
1,237,809.35
6.27993317      0.95124504      0.00000000
0.95124504
0.00000000    0.9934108512
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
0.9236395816


























Report  3
   03/21/96 --  1:49pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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           144,962,191.82        52,943.14
2,319,630.53             0.00
0.00
2,372,573.67      (38,994.94)
142,628,613.09
0.00
I-B1           12,608,903.83
4,605.03
0.00             0.00             0.00
4,605.03
(3,391.81)    12,607,690.61             0.00
I-B2            8,556,042.44
3,124.84
0.00             0.00             0.00
3,124.84
(2,301.58)     8,555,219.18
0.00
I-B3            4,052,862.41
1,480.19
0.00             0.00             0.00
1,480.19
(1,090.22)     4,052,472.44
0.00
I-B4            1,891,335.12
690.75
0.00             0.00             0.00
690.75
(508.77)     1,891,153.14             0.00
I-B5            3,962,797.80
1,447.29
0.00             0.00             0.00
1,447.29
(1,066.00)     3,962,416.51
0.00
II-A           63,225,165.98
60,483.53
2,336,737.67             0.00
0.00
2,397,221.20             0.00
60,827,944.78
0.00
II-AX                   0.00
0.00
0.00             0.00             0.00
0.00
0.00             0.00             0.00
II-B1             807,732.27
772.71
0.00             0.00             0.00
772.71
0.00       806,959.56             0.00
II-B2             846,196.20
809.50
0.00             0.00             0.00
809.50
0.00       845,386.70             0.00
II-B3             384,634.19
367.96
0.00             0.00             0.00
367.96
0.00       384,266.23             0.00
II-B4           1,230,830.70
1,177.46
0.00             0.00             0.00
1,177.46
0.00     1,229,653.24             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        242,528,692.76       127,902.40
4,656,368.20             0.00             0.00
4,784,270.60      (47,353.32)   237,791,775.48
0.00


*Principal Balance Reduction

Realized Losses Principal Balance Reduction
0.00
Negative Amortization Principal Balance
Reduction (47,353.32)
Other
0.00




















Report  4
   03/21/96 --  1:49pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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               7.14632254%   144,962,191.82
863,288.82             0.00             0.00
0.00        38,994.94       824,293.88   142,628,613.09
IB1               7.14632254%    12,608,903.83
75,089.41             0.00             0.00
0.00
3,391.81        71,697.60    12,607,690.61
I-B2              7.14632254%
8,556,042.44
50,953.53             0.00             0.00
0.00
2,301.58        48,651.95     8,555,219.18 I-
B3                7.14632254%
4,052,862.41
24,135.88             0.00             0.00
0.00
1,090.22        23,045.66     4,052,472.44 I-
B4                7.14632254%
1,891,335.12
11,263.41             0.00             0.00
0.00
508.77        10,754.64     1,891,153.14 I-
B5                7.14632254%
3,962,797.80
23,599.53             0.00             0.00
0.00
1,066.00        22,533.53     3,962,416.51
II-A              7.39864763%
63,225,165.98
389,817.27             0.00             0.00
0.00             0.00       389,817.27
60,827,944.78 II-AX   0.08000000%    66,494,559.35
4,432.97             0.00             0.00
0.00
0.00         4,432.97    64,094,210.52
II-B1             7.57864763%
807,732.27
5,101.27             0.00             0.00
0.00
0.00         5,101.27       806,959.56
II-B2             7.57864763%
846,196.20
5,344.19             0.00             0.00
0.00
0.00         5,344.19       845,386.70
II-B3             7.57864763%
384,634.19
2,429.17             0.00             0.00
0.00
0.00         2,429.17       384,266.23
II-B4             7.57864763%
1,230,830.70
7,773.36             0.00             0.00
0.00
0.00         7,773.36     1,229,653.24
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
1,463,228.81             0.00             0.00
0.00        47,353.32     1,415,875.49


Report  5
   03/21/96 --  1:49pm
Page  1 of  1




EXHIBIT 21.1                       PAGE 11

Structured Asset Securities Corporation Series
199502 Norwest Bank Minnesota, N.A.
Contact:                         Andy Rosenfeld
Securities Administration Services
Reporting   Month:      February 1996
Phone:                           (410)
884-
2114 11000 Broken Land Parkway
Distribution Date:     March 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
1,476,137.21 Interest Payments
1,415,875.49
    Scheduled Principal
    127,902.40
Scheduled Principal Payment
    127,902.40 Other Principal
    4,656,368.20
Other Principal Payments
    4,656,368.20 Negative Amortization
    (47,353.32)
Reserve Fund 1
0.00
    Deposits from Reserve Fund
0.00
Fees and Expenses
12,908.40
    Gain/Loss Adjustment
0.00
Other Withdrawals
0.00
    Other Deposits
0.00

   Total Deposit
6,213,054.49                Total Withdrawals
6,213,054.49


Ending Balance
0.00

________________________________________________________

__ __

________________________________________________________

__ __

______________________________________________________









Report  6
   03/21/96 --  1:49pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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            0.00            0.00
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            0.00            0.00





________________________________________________________
__ __
________________________________________________________
__ __ ________________________________________
             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                  63 13,480,589.63        12
2,260,068.89
6  1,411,090.68        15  5,763,064.72         2
328,828.54        98      23,243,642.46
2                  17  2,240,794.64         2
95,892.17
2    354,916.63        11    782,160.55         0
0.00        32       3,473,763.99
________________________________________________________
__ __
________________________________________________________
__ __ ________________________________________
Totals             80 15,721,384.27        14
2,355,961.06
8  1,766,007.31        26  6,545,225.27         2
328,828.54       130      26,717,406.45





Report  7
   03/21/96 --  1:50pm
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:      February 1996              Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution Date:     March 25, 1996
InvestorDirect:                  (800) 605-
4167
Columbia, MD 21044-7800


Collateral Summary


Total|              Pool 1
Pool
2

________________________________________________________
__ __ _____________________________________________
Monthly P&I Constant
1,653,469.53|        1,121,012.59           532,456.94
|
Positive Amortization
127,902.40|           64,291.24            63,611.16
Negative Amortization
(47,353.32)|         (47,353.32)                 0.00
Regular Curtailments
35,751.68|           22,158.88            13,592.80
Regular Curtailment Interest
240.86|              138.92               101.94
Prepaid Curtailments
5,738.88|              200.00             5,538.88
Prepaid Curtailment Interest
29.00|                0.00                29.00
Liquidations
4,615,407.15|        2,297,887.25         2,317,519.90
Principal Adjustments
(799.37)|            (754.52)              (44.85)
   Total Principal Trust Distribution
4,736,917.28|        2,336,568.45         2,400,348.83

|
Scheduled Interest
1,572,920.45|        1,104,074.67           468,845.78
Servicing Fee
75,790.27|           55,010.71            20,779.56
Master Servicing Fee
3,424.63|              733.38             2,691.25
Spread
20,992.97|                0.00            20,992.97
     Total Pass-Through Interest
1,472,712.58|        1,048,330.58           424,382.00
|
Beginning Balance
242,528,692.76|      176,034,133.41
66,494,559.35
Ending Balance
237,791,775.48|      173,697,564.96
64,094,210.52
Gross P&I Distribution
6,234,047.46|        3,385,632.41         2,848,415.05
Realized Losses/(Gains)
0.00|                0.00                 0.00
Net P&I Trust Distribution
6,234,047.46|        3,385,632.41         2,848,415.05

|
Beginning Loan Count
1183|                 667                  516
Number of Loan Payoffs
19|                   6                   13
Ending Loan Count
1164|                 661
503
|
Weighted Average Maturity
364.0156951300|      380.7714320900
319.6574549300
Weighted Average Gross Rate
7.782603030%|        7.526322180%
8.461067210%
Weighted Average Net Rate
7.407602760%|        7.151321890%
8.086067020%
Weighted Average Pass-Through Rate
7.286787700%|        7.146322540%
7.658647630%
Weighted Average Margin
2.597600000%|        2.399000000%
2.854400000%

|
Advances on Delinquencies
|
  Current Period Principal
4,967.23|            1,453.73             3,513.50
  Current Period Interest
161,544.86|          138,162.98            23,381.88

|

|

























Report  8
   03/21/96 --  1:50pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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
0.00      14.43919477%   34,335,217.61

237,791,775.48



Scheduled   Unscheduled

Principal     Principal

Percentage    Percentage
 Pool #
________________________________________________________
__ __ _______________________________________
1        Senior
82.34891098% 100.00000000%
1        Subordinate
17.65108902%   0.00000000%
2        Senior
95.08321673% 100.00000000%
2        Subordinate
4.91678327%   0.00000000%







Report  9
   03/21/96 --  1:50pm
Page  1 of  1
[{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 27312}]
{"company-data": {"conformed-name": "STRUCTURED ASSET SECURITIES CORP SERIES 1995-2", "cik": "0001006208", "assigned-sic": "[]", "irs-number": "521949524", "state-of-incorporation": "DE", "fiscal-year-end": "1130"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-48771-04", "film-number": "96582794"}, "business-address": {"street1": "C/O NORWEST BANK MINNESOTA TAX DEPT", "street2": "11000 BROKEN LAND PKWY", "city": "COLUMBIA", "state": "MD", "zip": "21044", "phone": "4108842076"}, "mail-address": {"street1": "C/O NORWEST BANK MINNESOTA TAX DEPT", "street2": "11000 BROKEN LAND PKWY", "city": "COLUMBIA", "state": "MD", "zip": "21044"}}
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
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, Series 1995-2 makes
monthly remittances to security holders.  The latest
remittance was made March 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 March
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,
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 March 25, 1996.

Notes:
**Contact InvestorDirect (SM) at (800) 605-4167 to
obtain additional collateral and security information.

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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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       7.14632254%               0.00
0.00               0.00   0.9570943515
I-B1     Subordinate    Prorata          WANR
12,606,143.00       7.14632254%
0.00
0.00               0.00   1.0001227663
I-B2     Subordinate    Prorata          WANR
8,554,169.00       7.14632254%
0.00
0.00               0.00   1.0001227682
I-B3     Subordinate    Prorata          WANR
4,051,975.00       7.14632254%
0.00
0.00               0.00   1.0001227648
I-B4     Subordinate    Prorata          WANR
1,890,921.00       7.14632254%
0.00
0.00               0.00   1.0001227656
I-B5     Subordinate    Prorata          WANR
3,961,930.12       7.14632254%
0.00
0.00               0.00   1.0001227659
II-A     Senior         Shift Interest   Reduced
PT
74,075,139.00       7.39864763%
0.00
0.00               0.00   0.8211654490
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       7.57864763%               0.00
0.00               0.00   0.9934108569
II-B2    Subordinate    Prorata
Reduced
PT
850,994.00       7.57864763%
0.00
0.00               0.00   0.9934108819
II-B3    Subordinate    Prorata
Reduced
PT
386,815.00       7.57864763%
0.00
0.00               0.00   0.9934108812
II-B4    Subordinate    Prorata
Reduced
PT
1,237,809.35       7.57864763%
0.00
0.00               0.00   0.9934108512
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                                 0.00
0.00               0.00   0.9236395816

Report  1
   03/21/96 --  1:49pm
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:      February 1996
Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution Date:     March 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        02/29/1996          7.14632254%
144,962,191.82         824,293.88
2,372,573.67
0.00     142,628,613.09       3,196,867.55
I-B1       02/29/1996          7.14632254%
12,608,903.83          71,697.60
4,605.03
0.00      12,607,690.61          76,302.63
I-B2       02/29/1996          7.14632254%
8,556,042.44          48,651.95
3,124.84
0.00       8,555,219.18          51,776.79
I-B3       02/29/1996          7.14632254%
4,052,862.41          23,045.66
1,480.19
0.00       4,052,472.44          24,525.85
I-B4       02/29/1996          7.14632254%
1,891,335.12          10,754.64
690.75
0.00       1,891,153.14          11,445.39
I-B5       02/29/1996          7.14632254%
3,962,797.80          22,533.53
1,447.29
0.00       3,962,416.51          23,980.82
II-A       02/29/1996          7.39864763%
63,225,165.98         389,817.27
2,397,221.20
0.00      60,827,944.78       2,787,038.47
II-AX      02/29/1996
0.08000000%
0.00           4,432.97
0.00
0.00               0.00
4,432.97
II-B1      02/29/1996
7.57864763%
807,732.27           5,101.27
772.71
0.00         806,959.56           5,873.98
II-B2      02/29/1996          7.57864763%
846,196.20           5,344.19
809.50
0.00         845,386.70           6,153.69
II-B3      02/29/1996          7.57864763%
384,634.19           2,429.17
367.96
0.00         384,266.23           2,797.13
II-B4      02/29/1996          7.57864763%
1,230,830.70           7,773.36
1,177.46
0.00       1,229,653.24           8,950.82
R          02/29/1996
0.00000000%
0.00               0.00
0.00
0.00               0.00
0.00
R-1        02/29/1996
0.00000000%
0.00               0.00
0.00
0.00               0.00
0.00
R-2        02/29/1996
0.00000000%
0.00               0.00
0.00
0.00               0.00
0.00
________________________________________________________
__ __
________________________________________________________
__ __ ____________________________________
Totals
242,528,692.76       1,415,875.49       4,784,270.60
0.00     237,791,775.48       6,200,146.09

Report  2
   03/21/96 --  1:49pm
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:      February 1996             Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution
Date:     March 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
5.53133764      0.35526939     15.56563742
15.92090681
(0.26167146)    0.9570943515
I-B1             863572GB3              12,606,143.00
5.68751283      0.36530047      0.00000000
0.36530047
(0.26906009)    1.0001227663
I-B2             863572GC1               8,554,169.00
5.68751330      0.36530024      0.00000000
0.36530024
(0.26905945)    1.0001227682
I-B3             863572GD9               4,051,975.00
5.68751288      0.36530087      0.00000000
0.36530087
(0.26905892)    1.0001227648
I-B4             863572GH0               1,890,921.00
5.68751418      0.36529818      0.00000000
0.36529818
(0.26905936)    1.0001227656
I-B5             863572GJ6               3,961,930.12
5.68751324      0.36529922      0.00000000
0.36529922
(0.26906078)    1.0001227659
II-A             863572GE7              74,075,139.00
5.26245749      0.81651592     31.54550503
32.36202095
0.00000000    0.8211654490
II-AX            863572GG2                       0.00
N/A             N/A             N/A             N/A
N/A             N/A
II-B1            863572GK3
812,312.00
6.27993924      0.95124780      0.00000000
0.95124780
0.00000000    0.9934108569
II-B2            863572GL1
850,994.00
6.27993852      0.95124055      0.00000000
0.95124055
0.00000000    0.9934108819
II-B3            863572GM9
386,815.00
6.27992710      0.95125577      0.00000000
0.95125577
0.00000000    0.9934108812
II-B4            863572GN7
1,237,809.35
6.27993317      0.95124504      0.00000000
0.95124504
0.00000000    0.9934108512
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
0.9236395816

Report  3
   03/21/96 --  1:49pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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           144,962,191.82        52,943.14
2,319,630.53             0.00
0.00
2,372,573.67      (38,994.94)
142,628,613.09
0.00
I-B1           12,608,903.83
4,605.03
0.00             0.00             0.00
4,605.03
(3,391.81)    12,607,690.61             0.00
I-B2            8,556,042.44
3,124.84
0.00             0.00             0.00
3,124.84
(2,301.58)     8,555,219.18
0.00
I-B3            4,052,862.41
1,480.19
0.00             0.00             0.00
1,480.19
(1,090.22)     4,052,472.44
0.00
I-B4            1,891,335.12
690.75
0.00             0.00             0.00
690.75
(508.77)     1,891,153.14             0.00
I-B5            3,962,797.80
1,447.29
0.00             0.00             0.00
1,447.29
(1,066.00)     3,962,416.51
0.00
II-A           63,225,165.98
60,483.53
2,336,737.67             0.00
0.00
2,397,221.20             0.00
60,827,944.78
0.00
II-AX                   0.00
0.00
0.00             0.00             0.00
0.00
0.00             0.00             0.00
II-B1             807,732.27
772.71
0.00             0.00             0.00
772.71
0.00       806,959.56             0.00
II-B2             846,196.20
809.50
0.00             0.00             0.00
809.50
0.00       845,386.70             0.00
II-B3             384,634.19
367.96
0.00             0.00             0.00
367.96
0.00       384,266.23             0.00
II-B4           1,230,830.70
1,177.46
0.00             0.00             0.00
1,177.46
0.00     1,229,653.24             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        242,528,692.76       127,902.40
4,656,368.20             0.00             0.00
4,784,270.60      (47,353.32)   237,791,775.48
0.00

*Principal Balance Reduction

Realized Losses Principal Balance Reduction
0.00
Negative Amortization Principal Balance
Reduction (47,353.32)
Other
0.00

Report  4
   03/21/96 --  1:49pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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               7.14632254%   144,962,191.82
863,288.82             0.00             0.00
0.00        38,994.94       824,293.88   142,628,613.09
IB1               7.14632254%    12,608,903.83
75,089.41             0.00             0.00
0.00
3,391.81        71,697.60    12,607,690.61
I-B2              7.14632254%
8,556,042.44
50,953.53             0.00             0.00
0.00
2,301.58        48,651.95     8,555,219.18 I-
B3                7.14632254%
4,052,862.41
24,135.88             0.00             0.00
0.00
1,090.22        23,045.66     4,052,472.44 I-
B4                7.14632254%
1,891,335.12
11,263.41             0.00             0.00
0.00
508.77        10,754.64     1,891,153.14 I-
B5                7.14632254%
3,962,797.80
23,599.53             0.00             0.00
0.00
1,066.00        22,533.53     3,962,416.51
II-A              7.39864763%
63,225,165.98
389,817.27             0.00             0.00
0.00             0.00       389,817.27
60,827,944.78 II-AX   0.08000000%    66,494,559.35
4,432.97             0.00             0.00
0.00
0.00         4,432.97    64,094,210.52
II-B1             7.57864763%
807,732.27
5,101.27             0.00             0.00
0.00
0.00         5,101.27       806,959.56
II-B2             7.57864763%
846,196.20
5,344.19             0.00             0.00
0.00
0.00         5,344.19       845,386.70
II-B3             7.57864763%
384,634.19
2,429.17             0.00             0.00
0.00
0.00         2,429.17       384,266.23
II-B4             7.57864763%
1,230,830.70
7,773.36             0.00             0.00
0.00
0.00         7,773.36     1,229,653.24
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
1,463,228.81             0.00             0.00
0.00        47,353.32     1,415,875.49

Report  5
   03/21/96 --  1:49pm
Page  1 of  1

EXHIBIT 21.1                       PAGE 11

Structured Asset Securities Corporation Series
199502 Norwest Bank Minnesota, N.A.
Contact:                         Andy Rosenfeld
Securities Administration Services
Reporting   Month:      February 1996
Phone:                           (410)
884-
2114 11000 Broken Land Parkway
Distribution Date:     March 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
1,476,137.21 Interest Payments
1,415,875.49
    Scheduled Principal
    127,902.40
Scheduled Principal Payment
    127,902.40 Other Principal
    4,656,368.20
Other Principal Payments
    4,656,368.20 Negative Amortization
    (47,353.32)
Reserve Fund 1
0.00
    Deposits from Reserve Fund
0.00
Fees and Expenses
12,908.40
    Gain/Loss Adjustment
0.00
Other Withdrawals
0.00
    Other Deposits
0.00

   Total Deposit
6,213,054.49                Total Withdrawals
6,213,054.49

Ending Balance
0.00

________________________________________________________

__ __

________________________________________________________

__ __

______________________________________________________

Report  6
   03/21/96 --  1:49pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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            0.00            0.00
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            0.00            0.00

________________________________________________________
__ __
________________________________________________________
__ __ ________________________________________
             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                  63 13,480,589.63        12
2,260,068.89
6  1,411,090.68        15  5,763,064.72         2
328,828.54        98      23,243,642.46
2                  17  2,240,794.64         2
95,892.17
2    354,916.63        11    782,160.55         0
0.00        32       3,473,763.99
________________________________________________________
__ __
________________________________________________________
__ __ ________________________________________
Totals             80 15,721,384.27        14
2,355,961.06
8  1,766,007.31        26  6,545,225.27         2
328,828.54       130      26,717,406.45

Report  7
   03/21/96 --  1:50pm
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:      February 1996              Phone:
(410) 884-2114
11000 Broken Land Parkway
Distribution Date:     March 25, 1996
InvestorDirect:                  (800) 605-
4167
Columbia, MD 21044-7800

Collateral Summary

Total|              Pool 1
Pool
2

________________________________________________________
__ __ _____________________________________________
Monthly P&I Constant
1,653,469.53|        1,121,012.59           532,456.94
|
Positive Amortization
127,902.40|           64,291.24            63,611.16
Negative Amortization
(47,353.32)|         (47,353.32)                 0.00
Regular Curtailments
35,751.68|           22,158.88            13,592.80
Regular Curtailment Interest
240.86|              138.92               101.94
Prepaid Curtailments
5,738.88|              200.00             5,538.88
Prepaid Curtailment Interest
29.00|                0.00                29.00
Liquidations
4,615,407.15|        2,297,887.25         2,317,519.90
Principal Adjustments
(799.37)|            (754.52)              (44.85)
   Total Principal Trust Distribution
4,736,917.28|        2,336,568.45         2,400,348.83

|
Scheduled Interest
1,572,920.45|        1,104,074.67           468,845.78
Servicing Fee
75,790.27|           55,010.71            20,779.56
Master Servicing Fee
3,424.63|              733.38             2,691.25
Spread
20,992.97|                0.00            20,992.97
     Total Pass-Through Interest
1,472,712.58|        1,048,330.58           424,382.00
|
Beginning Balance
242,528,692.76|      176,034,133.41
66,494,559.35
Ending Balance
237,791,775.48|      173,697,564.96
64,094,210.52
Gross P&I Distribution
6,234,047.46|        3,385,632.41         2,848,415.05
Realized Losses/(Gains)
0.00|                0.00                 0.00
Net P&I Trust Distribution
6,234,047.46|        3,385,632.41         2,848,415.05

|
Beginning Loan Count
1183|                 667                  516
Number of Loan Payoffs
19|                   6                   13
Ending Loan Count
1164|                 661
503
|
Weighted Average Maturity
364.0156951300|      380.7714320900
319.6574549300
Weighted Average Gross Rate
7.782603030%|        7.526322180%
8.461067210%
Weighted Average Net Rate
7.407602760%|        7.151321890%
8.086067020%
Weighted Average Pass-Through Rate
7.286787700%|        7.146322540%
7.658647630%
Weighted Average Margin
2.597600000%|        2.399000000%
2.854400000%

|
Advances on Delinquencies
|
  Current Period Principal
4,967.23|            1,453.73             3,513.50
  Current Period Interest
161,544.86|          138,162.98            23,381.88

|

|

Report  8
   03/21/96 --  1:50pm
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:      February 1996
Phone:                           (410)
884-
2114
11000 Broken Land Parkway
Distribution Date:     March 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
0.00      14.43919477%   34,335,217.61

237,791,775.48

Scheduled   Unscheduled

Principal     Principal

Percentage    Percentage
 Pool #
________________________________________________________
__ __ _______________________________________
1        Senior
82.34891098% 100.00000000%
1        Subordinate
17.65108902%   0.00000000%
2        Senior
95.08321673% 100.00000000%
2        Subordinate
4.91678327%   0.00000000%

Report  9
   03/21/96 --  1:50pm
Page  1 of  1