STRUCTURED ASSET SECURITIES CORP SERIES 1995-2
10-K/A, 1997-10-02
ASSET-BACKED SECURITIES
Previous: AVTEL COMMUNICATIONS INC/UT, SC 13D, 1997-10-02
Next: LUCENT TECHNOLOGIES INC, S-8, 1997-10-02




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A
                                 Amendment No. 1


(Mark One)

| x |   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1995

|   |   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Commission File No.:  033-48771-04

    Structured Asset Securities Corporation, Mortgage Pass-Through Certificates,
                              Series 1995-02
             (Exact name of registrant as specified in its charter)

New York (governing law of pooling and servicing agreement)
State or other jurisdiction of incorporation or organization)

52-1949524
(I.R.S. Employer Identification No.)

c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD                                     21044
(Address of principal executive                 (Zip Code)
offices)

Registrant's telephone number, including area code (410) 884-2000

Securities registered pursuant to Section 12(b) of the Act:  NONE

Securities registered pursuant to Section 12(g) of the Act:  NONE

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes    X                No



This Amendment No. 1 on Form 10-K/A amends Item 14 of the original Annual Report
on Form 10-K (the "Original Form 10-K") filed on April 4, 1996, by Norwest Bank
Minnesota,  N.A.  (the  "Reporting  Person"),  on  behalf  of  Structured  Asset
Securities Corporation Mortgage Pass-Through Certificates,  Series 1995-02 Trust
(the "Trust"), established pursuant to a Trust Agreement (the "Trust Agreement")
among Structured Asset Securities Corporation,  as Depositor, (the "Depositor"),
and The Chase  Manhattan  Bank,  N.A., as Trustee (the  "Trustee"),  pursuant to
which  the  Structured  Asset  Securities  Corporation,   Mortgage  Pass-Through
Certificates, Series 1995-02 Trust, certificates registered under the Securities
Act of 1933 (the  "Certificates") were issued. Item 14 of the Original Form 10-K
is amended to read in its entirety as follows:

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

     (a)  Exhibits

          99.1 Annual Report of  Independent  Public  Accountants'  as to master
               servicing activities or servicing activities as applicable:

                    (a) American  Savings Bank,  F.A., as Servicer<F1>  
                    (b) Countrywide Credit Industries, Inc. and Subsidiaries,
                        as  Servicer <F1>
                    (c) Dale Mortgage Bankers Corp., as Servicer<F1> 
                    (d) GE Capital Mortgage Services, Inc., as Servicer <F1> 
                    (e) The Prudential Home Mortgage Company, Inc.,
                        as Servicer <F1>
                    (f) Wells Fargo and Company, as Servicer <F1>
                    (g) Zion Mortgage Company, as Servicer <F1>

          99.2 Management Assertion Letter:

                    (a) American  Savings Bank,  F.A., as Servicer<F1>  
                    (b) Countrywide Credit Industries, Inc. and Subsidiaries,
                        as  Servicer <F1>
                    (c) Dale Mortgage Bankers Corp., as Servicer<F1> 
                    (d) GE Capital Mortgage Services, Inc., as Servicer <F1> 
                    (e) The Prudential Home Mortgage Company, Inc.,
                        as Servicer <F1>
                    (f) Wells Fargo and Company, as Servicer <F1>
                    (g) Zion Mortgage Company, as Servicer <F1>

          99.3 Annual  Statements  of  Compliance  with  obligations  under  the
               Pooling Agreement or servicing agreement, as applicable, of:

                    (a) American  Savings Bank,  F.A., as Servicer<F1>  
                    (b) Countrywide Credit Industries, Inc. and Subsidiaries,
                        as  Servicer <F1>
                    (c) Dale Mortgage Bankers Corp., as Servicer<F1> 
                    (d) GE Capital Mortgage Services, Inc., as Servicer <F1> 
                    (e) PHH US Mortgage Corporation,  as Servicer <F1> 
                    (f) The Prudential Home Mortgage Company, Inc.,
                        as Servicer <F1>
                    (g) Wells Fargo and Company, as Servicer <F1>
                    (h) Zion Mortgage Company, as Servicer <F1>

     (b)  Omitted.

     (c)  Omitted.

     (d)  Omitted.


<F1> Filed herewith.






                                    SIGNATURE

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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 Mortgage Pass-Through Certificates,
                              Series 1995-02 Trust


                       By: Norwest Bank of Minnesota, N.A. 
                           as Agent for the Trustee, Chase Manhattan Bank, N.A.

                       By: /s/ Sherri J. Sharps
                       By: Sherri J. Sharps
                    Title: Vice President
                    Dated: October 1, 1997



                                  EXHIBIT INDEX

          Exhibit No.

          99.1 Annual Report of  Independent  Public  Accountants'  as to master
               servicing activities or servicing activities as applicable:

                    (a) American  Savings Bank,  F.A., as Servicer<F1>  
                    (b) Countrywide Credit Industries, Inc. and Subsidiaries,
                        as  Servicer <F1>
                    (c) Dale Mortgage Bankers Corp., as Servicer<F1> 
                    (d) GE Capital Mortgage Services, Inc., as Servicer <F1> 
                    (e) The Prudential Home Mortgage Company, Inc.,
                        as Servicer <F1>
                    (f) Wells Fargo and Company, as Servicer <F1>
                    (g) Zion Mortgage Company, as Servicer <F1>

          99.2 Management Assertion Letter:

                    (a) American  Savings Bank,  F.A., as Servicer<F1>  
                    (b) Countrywide Credit Industries, Inc. and Subsidiaries,
                        as  Servicer <F1>
                    (c) Dale Mortgage Bankers Corp., as Servicer<F1> 
                    (d) GE Capital Mortgage Services, Inc., as Servicer <F1> 
                    (e) The Prudential Home Mortgage Company, Inc.,
                        as Servicer <F1>
                    (f) Wells Fargo and Company, as Servicer <F1>
                    (g) Zion Mortgage Company, as Servicer <F1>


          99.3 Annual  Statements  of  Compliance  with  obligations  under  the
               Pooling Agreement or servicing agreement, as applicable, of:

                    (a) American  Savings Bank,  F.A., as Servicer<F1>  
                    (b) Countrywide Credit Industries, Inc. and Subsidiaries,
                        as  Servicer <F1>
                    (c) Dale Mortgage Bankers Corp., as Servicer<F1> 
                    (d) GE Capital Mortgage Services, Inc., as Servicer <F1> 
                    (e) PHH US Mortgage Corporation,  as Servicer <F1> 
                    (f) The Prudential Home Mortgage Company, Inc.,
                        as Servicer <F1>
                    (g) Wells Fargo and Company, as Servicer <F1>
                    (h) Zion Mortgage Company, as Servicer <F1>

<F1> Filed herewith.




(logo)KPMG Peat Marwick LLP



           725 South Figueroa Street
           Los Angeles, CA 90017



                        INDEPENDENT ACCOUNTANTS' REPORT



The Audit Commitment of the Board of Directors
American Savings, Bank, F.A.:


We have examined management's assertion about American Savings Bank's compliance
with  the  minimum  servicing  standards  identified  in  the  Mortgage  Bankers
Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS
(USAP)  as of  and  for  the  year  ended  December  31,  1995  included  in the
accompanying  management  assertion.  Management  is  responsible  for  American
Savings  Bank's   compliance  with  those  minimum  servicing   standards.   Our
responsibility  is to express an opinion  on  management's  assertion  about the
entity's compliance based on our examination.

Our  examination  was made in   accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on  a test basis,  evidence about American Savings Bank's compliance
with the minimum servicing  standards and performing such other procedures as we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable  basis for our opinion. Our examination does not provide a
legal  determination  on American  Savings  Bank's  compliance  with the minimum
servicing standards.

In our opinion, management's  assertion that American Savings Bank complied with
the  aforementioned  minimum  servicing  standards  as of and for the year ended
December 31, 1995 is fairly stated, in all material respects. 


                                                        /s/KPMG Peat Marwick LLP


January 26,1996



(logo)Member Firm of 
      Klynveld Peat Marwick Goerdeler






                                                    Suite 700
                                                    1000 Wilshire Boulevard
                                                    Los Angeles, CA 90017-2464
                                                    213 627-1717
                                                    FAX 213 624-6793



                                        (logo)Grant Thornton
                                 GRANT THORNTON LLP Accountants and
                                                    Management Consultants
                                                    The U.S. Member Firm of
                                                    Grant Thornton International



          REPORT OF INDEPENDENT ACCOUNTANTS ON MANAGEMENTS ASSERTION ON
          COMPLIANCE WITH MINIMUM SERVICING STANDARDS SET FORTH IN THE
             UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS



Board of Directors
Countrywide Credit Industries, Inc.



We have examined  management's  assertion about Countrywide  Credit  Industries,
Inc. and Subsidiaries (which includes wholly-owned subsidiary,  Countrywide Home
Loans, Inc. formerly Countrywide Funding Corporation) ("the Company") compliance
with  the  minimum  servicing  standards  identified  in  the  Mortgage  Bankers
Association  of America's  UNIFORM   SINGLE  ATTESTATION  PROGRAM  FOR  MORTGAGE
BANKERS  (USAP) as of and for the year ended  February 29, 1996  included in the
accompanying  management assertion.  Management is responsible for the Company's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express an opinion on management's assertion about the entity's compliance based
on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion,  management's assertion that Countrywide Credit Industries, Inc.
and  Subsidiaries  (which includes  wholly-owned  subsidiary,  Countrywide  Home
Loans, Inc.) complied with the aforementioned  minimum servicing standards as of
and for the year ended  February  29,  1996 is fairly  stated,  in all  material
respects.


/s/Grant Thornton LLP

Los Angeles, California
April 23,1996




                                                    7 Hanover Square
                                                    New York, NY 10004-2616
                                                    212 422-1000
                                                    FAX 212 422-0144


                                        (logo)Grant Thornton
                                Grant Thornton LLP  Accountants and     
                                                    Management Consultants

            INDEPENDENT ACCOUNTANTS' REPORT         The U.S. Member Firm of
                                                    Grant Thornton lnternational



To the Board of Directors
    DALE MORTGAGE BANKERS CORP.



We have examined  management's  assertion  about Dale Mortgage  Bankers  Corp.'s
compliance with minimum servicing  standards  identified in the Mortgage Bankers
Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS
(USAP)  as of and for the  year  ended  December  31,  1995,    included  in the
accompanying management assertion.  Management is responsible for Dale  Mortgage
Bankers  Corp.'s  compliance  with  those  minimum  servicing   standards.   Our
responsibility  is to express an opinion  on  management's  assertion  about the
entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,   on a test  basis,  evidence  about Dale  Mortgage  Bankers  Corp.'s
compliance  with the  minimum  servicing  standards  and  performing  such other
procedures as we considered necessary in the circumstances.  We believe that our
examination  provides a reasonable  basis for our opinion.  Our examination does
not provide a legal  determination on Dale Mortgage  Bankers Corp.'s  compliance
with minimum servicing standards.

In our opinion, management's assertion that Dale Mortgage Bankers Corp. complied
with the aforementioned minimum servicing standards as of and for the year ended
December 31, 1995, is fairly stated in all material respects.



/s/Grant Thornton LLP


New York, New York
March 25, 1996




(logo)KPMG Peat Marwick LLP



           1600 Market Street
           Philadelphia, PA 19103-7212



                        Independent Accountants' Report



The Board of Directors
GE Capital Mortgage Services, Inc.:



We have examined  management's  assertion  about GE Capital  Mortgage  Services,
Inc.'s  (the  Company's)   compliance  with  the  minimum  servicing   standards
identified  in the Mortgage  Bankers  Association  of America's  UNIFORM  SINGLE
ATTESTATION  PROGRAM FOR  MORTGAGE  BANKERS  (USAP) as of and for the year ended
December 31, 1995 included in the accompanying management assertion.  Management
is  responsible  for the  Company's  compliance  with  those  minimum  servicing
standards.  Our responsibility is to express an opinion on managements assertion
about the Company's compliance based on our examination.

Our  examination  was made in  accordance   with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion, except for noncompliance with minimum servicing  standard I. 1.,
management's assertion that the Company complied with the aforementioned minimum
servicing  standards  as of and for the year ended  December  31, 1995 is fairly
stated, in all material respects.

As discussed in management's  assertion,  the material noncompliance occurred at
the Company  during the year ended  December 31,  1995.  With respect to minimum
servicing  standard  I.l., 10 of the 38 accounts  tested  contained  reconciling
items  that  were  not  resolved  within  90  calendar  days of  their  original
identification.

These conditions were considered in determining the nature, timing and extent of
audit tests applied  in our audit of the 1995 consolidated financial statements,
and this  report  does not affect our report  dated  January  19,  1996 on those
consolidated financial statements.

                                                        /s/KPMG Peat Marwick LLP


March 8, 1996








(logo)KPMG Peat Marwick LLP


          1600 Market Street
          Philadelphia, PA 19103-7212



                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
PHH US Mortgage Corporation

We have audited, in accordance with generally accepted auditing  standards,  the
consolidated   financial    statements   of   PHH   US   Mortgage    Corporation
(a wholly-owned  subsidiary of PHH Holdings Corporation)  and subsidiaries as of
and for  the year ended April 30, 1995 and have issued our report  thereon dated
June 12, 1995.

Our audit  referred to above  included tests relating to mortgage loans serviced
for others in  accordance  with the  requirements  of the UNIFORM   SINGLE AUDIT
PROGRAM  FOR MORTGAGE  BANKERS.  Our audit  disclosed no exceptions or errors in
records  relating to mortgage  loans  serviced for others that,  in our opinion,
paragraph 4 of the UNIFORM  SINGLE AUDIT PROGRAM FOR MORTGAGE  BANKERS  requires
us to report.

The Company is covered under  Fidelity Bond and Errors  and Omissions  insurance
policies.  The amounts of such    coverages  are  $20,000,000  and  $20,000,000,
respectively.

We are  independent  Certified  Public  Accountants  with respect to the Company
within the meaning of the Code of Professional  Ethics of the American Institute
of Certified Public Accountants.

This  report  is  intended  solely  for the use of the  Board of  Directors  and
management  of the Company and  investors  in the  mortgage  loans  serviced for
others    by   the   Company   and   should   not be used for any other purpose.


/s/KPMG Peat Marwick LLP


June 12, 1995








(logo)Deloitte &
       Touche LLP

                   Two Hilton Court                Telephone:     (201) 631-7000
                   P.O. Box 319                    Facsimile:     (201) 631-7459
                   Parsippany, New Jersey 07054-0319            



INDEPENDENT ACCOUNTANTS' REPORT ON THE UNIFORM SINGLE ATTESTATION
PROGRAM FOR MORTGAGE BANKERS


Board of Directors
 The Prudential Home Mortgage Company, Inc.
Frederick, Maryland

We have examined  management's  assertion about the compliance of The Prudential
Home Mortgage  Company,  Inc., and  subsidiaries  (the Company) with the minimum
servicing standards  identified in the Mortgage Bankers Association of America's
UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS (USAP) as of and for the
year ended December 31, 1995, included in the accompanying management assertion.
Management  is  responsible  for the  Company's  compliance  with those  minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our  opinion,  management's  assertion  that  The  Prudential  Home  Mortgage
Company,  Inc.,  and  subsidiaries  complied  with  the  aforementioned  minimum
servicing  standards as of and for the year ended  December 31, 1995,  is fairly
stated, in all material respects.



/s/Deloitte & Touche LLP
March 22, 1996



Deloitte Touche
Tohmatsu
International

(logo)KPMG Peat Marwick LLP
     
           750 B Street
           San Diego, CA 92101



                        INDEPENDENT ACCOUNTANT'S REPORT



Wells Fargo and Companies:

We have examined the accompanying Management's Report on Compliance with Minimum
Servicing  Standards  (management's  assertion) about Wells Fargo and Companies'
compliance  with the minimum  servicing  standards  identified  in the  Mortgage
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE
BANKERS  (USAP) as of and for the year ended  December 31, 1995.  Management  is
responsible  for Wells  Fargo  and  Companies'  compliance  with  those  minimum
servicing standards. Our responsibility is to express an opinion an management's
assertion about the entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on  a  test   basis,  evidence  about  Wells  Fargo  and  Companies'
compliance  with the  minimum  servicing  standards  and  performing  such other
procedures as we considered necessary in the circumstances.  We believe that our
examination  provides a reasonable  basis for our opinion.  Our examination does
not provide a legal determination on Wells Fargo and Companies'  compliance with
the minimum servicing standards.

In our opinion,  management's  assertion that Wells Fargo and Companies complied
with the aforementioned minimum servicing standards as of and for the year ended
December 3l, 1995 is fairly stated in all material respects.



                                                        /s/KPMG Peat Marwick LLP



January 16, 1996



(logo) Member Firm of
Klynveld Peat Marwick Goerdeler


(logo)KPMG Peat Marwick LLP

           60 East South Temple
           Suite 900
           Salt Lake City, UT 84111



                        INDEPENDENT ACCOUNTANTS' REPORT



The Board of Directors
Zions Mortgage Company:


We have examined  management's  assertion  about   Zions  Mortgage  Company's (a
wholly owned  subsidiary of Zions First National Bank) (the Company)  compliance
with  the  minimum  servicing  standards  identified  in  the  Mortgage  Bankers
Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS
(USAP)  as of and for  the  year  ended  December  31,  1995,  included   in the
accompanying  management assertion.  Management is responsible for the Company's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express an opinion on  management's  assertion  about the  Company's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our  opinion,  management's  assertion  that  except  for  the  noncompliance
described  in  the   following   paragraph,   the  Company   complied  with  the
aforementioned minimum servicing standards as of and for the year ended December
31, 1995 is fairly stated, in all material respects.

As  discussed  in  the  management's  assertion,   the  custodial  bank  account
reconciliations  were not  prepared  within 45 days  after  month-end,  were not
appropriately  reviewed,  and contained reconciling items that were not resolved
within 90 days.



                                                        /s/KPMG Peat Marwick LLP




February 23, 1996



(logo) Member Firm of 
Klynveld Peat Marwick Goerdeler


                          (logo)AMERICAN SAVINGS BANK



As of and for the twelve month period ended December 31, 1995,  American Savings
Bank has complied in all material respects with the minimum servicing  standards
set forth in the  Mortgage  Bankers  Association  of  America's  UNIFORM  SINGLE
ATTESTATION  PROGRAM FOR  MORTGAGE  BANKERS.  As  of  and for this same  period,
American  Savings  Bank  had  in  effect  a  fidelity  bond  in  the  amount  of
$35,000,000, and  error   an  omissions  policiy  the  amount   of  $22,500,000.



Signed:                                                   Date: January 26, 1996
/s/Michael J. Dilworth
Michael J. Dilworth
Senior Vice President
American Savings Bank







Loan Servicing, 400 E. Main, Dept. 4001, Stockton, CA 95290-4001 (800) 788-7000




                                     (logo)Countrywide
                                     National Headquarters  Corporate Accounting
                                     115 N. Lake Avenue  P.O. Box 7137
                                     Pasadena, CA  91109-7137
                                     (808) 304-8503

April 23, 1996


Grant Thornton LLP
1000 Wilshire Boulevard, Suite 700
Los Angeles, CA 90017


Gentlemen:

As of and for the year ended February 29, 1996, Countrywide Credit Industries,
Inc. and Subsidiaries (which includes its wholly-owned subsidiary, Countrywide
Home Loans, Inc.) ("the Company") has compiled in all material respects with the
minimum servicing standards set forth in the Mortgage Bankers Association of 
America's UNIFORM SINGLE ATTESTATION FOR MORTGAGE BANKERS.  As of and for this
same period, the Company had in effect a fidelity bond and errors and omissions 
policy in the amount of $30,000,000.


/s/Carlos M. Garcia
Carlos M. Garcia
Managing Director Finance
Chief Financial Officer and
Chief Accounting Officer




                                   (logo)DALE
                                MORTGAGE BANKERS



                       MANAGEMENT'S REPORT ON COMPLIANCE



         As of and for the year ended December 31, 1995,  Dale Mortgage  Bankers
Corp.  has  compiled  in  all  material  respects  with  the  minimum  servicing
standards set forth in the Mortgage Bankers  Association  of  America's  UNIFORM
SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS. As of and for this same period,
Dale Mortgage Bankers Corp. had in effect a fidelity bond  policy  in the amount
of $2,600,000  and errors and   omissions   policy  in the amount of $2,600,000.



/s/Mitchell Chiert
MITCHELL CHIERT, President
March 26, 1996


                           DALE MORTGAGE BANKERS CORP.
                 990 STEWART AVENUE. GARDEN CITY. NEW YORK 11530
                                 (516) 229-3200
    BRANCHES: Albany, Binghamton, Fishkill, Hauppauge, Liverpool, Purchase,
              Staten Island, West Nyack, Fairfield NJ, Norwalk CT




(logo)GE                                                              GE CAPITAL

                                       GE CAPITAL MORTGAGE SERVICES, INC.
                                       A UNIT OF GE CAPITAL MORTGAGE CORPORATION
                                       THREE EXECUTIVE CAMPUS, P.0. BOX 5260
                                       CHERRY HILL, NJ 08034-0455
                                       609 661-6100, 800 257-7818





Except for non-compliance  with minimum servicing standard I. 1 described below,
as of and for the year ended  December 31, 1995, GE Capital  Mortgage  Services,
Inc.  (the  Company)  has  complied in all  material  respects  with the minimum
servicing  standards set forth in the Mortgage Bankers  Association of America's
UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS. As of and for this same
period,  the  Company  had in effect a fidelity  bond and  errors and  omissions
policy in the amount of $100 million and $20 million, respectively.

With respect  to  minimum  servicing  standard I.1., certain  accounts contained
reconciling items that were  not  resolved  within  90  calendar  days  of their
original identification.



/s/ Gregory A. Gilman
Vice President, Mortgage Servicing



(logo)PRUDENTIAL HOME MORTGAGE      The Prudential Home Mortgage Company, Inc.
                                    7485 New Horizon Way
                                    Frederick, MD 21701
                                    301 696-7900


December 31, 1995


As of and for the year ended  December 31, 1995,  The  Prudential  Home Mortgage
Company,  Inc. had complied in all material  respects with the minimum servicing
standards set forth in the Mortgage  Bankers  Association  of America's  Uniform
Single  Attestation  Program for  Mortgage  Bankers with respect to its mortgage
servicing  operations.  As of and for  the  same  period,  The  Prudential  Home
Mortgage  Company,  Inc. had in effect a fidelity bond and errors and  omissions
policy in the amount of $178 million.



                            /s/Marvin I. Moskowitz
                            Marvin Moskowitz
                            Chief Executive Officer and Director

                            /s/Jerry Halbrook
                            Jerry Halbrook
                            Executive Vice President, Senior Financial Officer &
                            Controller

                            /s/Brian Bartlett
                            Brian Bartlett
                            Vice President








                     An Affiliate of The Prudential Insurance Company of America
                     doing business as P.H. Mortgage Company, Inc. in Ohio


                             (logo)WELLS FARGO BANK



                        MANAGEMENT'S REPORT ON COMPLIANCE
                        WITH MINIMUM SERVICING STANDARDS



As of and for the year ended  December 31, 1995,  Wells Fargo and  Companies has
complied in all material respects with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  UNIFORM  SINGLE  ATTESTATION
PROGRAM FOR MORTGAGE  BANKERS.  As of and for this same period,  Wells Fargo and
Companies  had in effect a fidelity  bond in the amount of  $115,000,000  and an
errors and omissions policy in the amount of $48,000,000.



Acknowledged: /s/William J. McClung
              William J. McClung, Senior Vice President










January 16, 1996



                   P.O. Box 85071  San Diego, CA 92186-5071




LS35


(logo)ZIONS MORTGAGE COMPANY

                             MANAGEMENT ASSERTION



                                                       4141 South Highland Drive
                                                                  Salt Lake City
                                                                      Utah 84124
                                                                   (801)273-3000


As of and for the year ended  December  31,  1995,  Zions  Mortgage  Company has
complied in all material respects with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  UNIFORM  SINGLE  ATTESTATION
PROGRAM FOR MORTGAGE BANKERS, except that custodial bank accounts were not being
reconciled within 45 days after month-end,  were not appropriately reviewed, and
conatined reconciling items that were not resolved within 90 days. As of and for
this same period,  Zions  Mortgage  Company had in effect a fidelity bond in the
amount  of  $30,000,000  and an  errors  and  omissions  policy  in  the  amount
$3,000,000.


/s/D. Ronald Holmes
D. Ronald Holmes

2-23-96
Date

/s/David G. Fischer
David G. Fischer

2-23-96
Date

/s/Rocky E. Bishop
Rocky E. Bishop

2-23-96
Date

                                      

                          (logo)AMERICAN SAVINGS BANK



Rebecca Kennedy
Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland 21044-3562



OFFICER'S CERTIFICATE

The undersigned Officer certifies the following for the fiscal year:

(A) That to the best of this Officer's  knowledge,  all premiums for each Hazard
Insurance  Policy,  Flood Insurance  Policy (if applicable) and Primary Mortgage
Insurance Policy (if applicable),  with respect to each Mortgaged Property, have
been paid and that all such  insurance  policies are in  full  force and effect;

(B) That all accrued and due real estate taxes, governmental assessments and any
other  expenses,  that if not paid could result in a lien or  encumbrance on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been  paid  with  respect  to  any  Mortgaged  Property,  the   reason  for  the
non-payment has been reported to Norwest Bank Minnesota, N.A.;
  
(C) To the best   of this Officer's  knowledge, the Servicer has fufilled all of
its duties,  responsibilities  or obligations under these Agreements  throughout
such year,  or if there has been a default or failure of the servicer to perform
any  of  such  duties,  responsibilities  or obligations,  a description of each
default or failure  and  the  nature  and  status  thereof has been  reported to
Norwest Bank Minnesota, N.A.;

(D) That this  Officer has  confirmed  that the  Fidelity  Bond,  the Errors and
Omissions  Insurance  Policy and any other bonds required under the terms of the
Servicing  Agreement,  Trust Agreement,  Pooling and Servicing  Agreement and/or
Seller/Servicer Guide are in full force and effect.



Certified By:

/s/Karen Moran
Karen Moran

Vice President
Title

March 29, 1996
Date



      400 E. Main Street, Department 4026, Stockton, California 95290-4026
                        (209) 546-2065 (209) 546-2690 Fax



                             OFFICER'S CERTIFICATE



I, Joseph  Candelario,  hereby  certify that I am the First Vice President, Loan
Administration  of  Countrywide  Home  Loans,  Inc.,  fka,  Countrywide  Funding
Corporation,  and further  certify  with  respect to the  Pooling and  Servicing
Agreements for  Conventional  Residential  Fixed Rate & Adjustable Rate Mortgage
Loans (Inv. 977) by and among Norwest Bank of Minnesota and Countrywide  Funding
Corporation, as Servicer, as follows:

I have reviewed the activities and performance of the Servicer during the fiscal
year  ended  February  29,  1996  under  the  Agreement  and,  to the best of my
knowledge,  based on my review,  the Servicer has  fulfilled  all of its duties,
responsibilities  or  obligations  under  the Agreement through the fiscal year.



                                                   /s/Joseph Candelario  5-28-96
                                                   Joseph Candelario     Date
                                                   First Vice President
                                                   Loan Administration



                                                                         


                                                                         Inv.997


                                   (logo)DALE
                                MORTGAGE BANKERS

MARCH 25, 1996


Nowest Bank Minnesota, N.A.
11000 Broken Land Parkway, 2nd Floor
Columbia, Maryland 21044-3562
Att: Vice President Master Servicing Department

Re: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1995 fiscal year:

         A. I have  reviewed the  activities  and  performances  of the Servicer
         during  the  preceding  fiscal  year  under the terms of the  Servicing
         Agreement,  Trust  Agreement,  Pooling and Servicing  Agreement  and/or
         Servicer  Guide  and to the  best of my  knowledge,  the  Servicer  has
         fulfilled  all of its duties,  responsibilities  or  obligations  under
         these  Agreements  throughout such year, or if there has been a default
         or failure of the Servicer to perform any such duties. responsibilities
         or obligations, a description of each default or failure and the nature
         and status thereof has  been reported  to Norwest Bank Minnesota, N.A.,

         B. I have confirmed that the Servicer is currently an approved FNMA  or
         FHLMC Servicer in good standing;

         C. I have confirmed  that  the  Fidelity Bond, the Errors and Omissions
         Insurance Policy  and  any other bonds required under the terms  of the
         Servicing Agreement,  Trust  Agreement, Pooling and Servicing Agreement
         and/or Servicer Guide are in full force and effect;

         D. All premiums  for each Hazard  Insurance  Policy,   Flood  Insurance
         Policy (if applicable)   and   Primary   Mortgage   Insurance    Policy
         (if  applicable), with  respect  to each Mortgaged  Property, have been
         paid and that all such insurance policies are in full force and effect,

         E. All real  estate  taxes,  governmental  assessments  and   any other
         expenses accrued  and  due, that  if not paid could result in a lien or
         encumbrance on any Mortgaged  Property, have been paid,  or if any such
         costs or  expenses have not been paid with respect   to  any  Mortgaged
         Property, the  reason  for  the non-payment has been reported to Ryland
         Mortgage Company;

         F. All Custodial Accounts have been reconciled and are property funded;
         and

         G. All  annual  reports  of  Foreclosure  and  Abandonment of Mortgaged
         Property  require  per  section 6050J and 6050P of the Internal Revenue
         Code, respectively, have been prepared and filed.

         Certified by :
         /s/ S. Benjamin Murolo                             March 26, 1996
             S. Benjamin Murolo, Senior Vice President  
      
      
      
                           DALE MORTGAGE BANKERS CORP.
                 990 STEWART AVENUE, GARDEN CITY, NEW YORK 11530
                                 (516) 229-3200
    BRANCHES: Albany, Binghamton, Fishkill, Hauppauge, Liverpool, Purchase,
              Staten Island, West Nyack, Fairfield NJ, Norwalk CT







(logo)GE                                                              GE CAPITAL

                         GE CAPITAL MORTGAGE SERVICES, INC.
                         A UNIT OF GENERAL ELECTRIC CAPITAL MORTGAGE CORPORATION
                         4680 HALLMARK PARKWAY, SAN BERNARDINO, CA 92407



                            OFFICER'S CERTIFICATION



The undersigned officer of GE Capital Mortgage Services, Inc.  hereby  certifies
that:

a)     Such servicing officer has reviewed the activities of the Master Servicer
during the  preceding calendar year or portion thereof and its performance under
the Agreement;

b)      To the best of such servicing officer's knowledge, based on such review,
the Master Servicer has performed and fulfilled its duties, responsibilities and
obligations under the Agreement in all material respects  throughout  such year;

c)     An  officer  has  conducted  an  examination  of  the  activities of each
Servicer during  the  preceding  calendar  year  and  its  performance under the
related servicing agreement;

d)    The Master Servicer has received from each Servicer such Servicer's Annual
Certification of Compliance,

e)      To the best of such officer's  knowledge, based on such examination, the
Servicer   has  performed  and  fulfilled  its  duties,   responsibilities   and
obligations under the Servicing Agreement in all material   respects  throughout
such year;

f)      All  premiums   for  each  Standard  Federal  Hazard  Insurance  Policy,
Flood  Insurance Policy  (if any),  Primary Mortgage  Insurance Policy (if any),
and FHA Certificate  of  Mortgage   Insurance  (if any),  with  respect  to each
Mortgage Loan  and  each  Mortgaged  Property  have  been paid and that all such
insurance policies are in full force and effect, and

g)      Such  officer  has  confirmed  that  the  Fidelity   Bond and Errors and
Omissions   Insurance  Policy  are  in   full  force   and  effect  and meet the
requirements of the definitions of such terms.


                                              GE CAPITAL MORTGAGE SERVICES, INC.

March 29, 1996                                    /s/Karol A. Mason
    Date                                          Karol A. Mason, Vice President




PHH US MORTGAGE     6000 Atrium Way       Tel 800 257 0460
CORPORATION         Mt. Laurel, NJ 08054  Fax 609 439 4900
                    



NORWEST BANK MINNESOTA, N.A.
11000 Broken Land Parkway, 2nd Floor                                   (logo)PHH
Columbia, Maryland 21044-3562
Attn: Vice President Master Servicing Department

RE:      Officer's Certificate

Dear Master Servicer:

The   undersigned   Officer  certifies  the  following for the 1995 fiscal year:

(A) I have reviewed the activities and  performances  of the Servicer during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement, Pooling and Servicing Agreement and/or Servicer Guide and to the best
of my knowledge, the Servicer has fulfilled all of its duties,  responsibilities
or obligations under these Agreements throughout such year, or if there has been
a  default  or   failure  of  the   Servicer   to  perform   any  such   duties,
responsibilities  or  obligations,  a description of each default or failure and
the nature and status thereof has been reported to Norwest Bank Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
Servicer in good standing;

(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust  Agreement,  Pooling and Servicing  Agreement and/or Servicer Guide are in
full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real estate  taxes,  governmental   assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Ryland Mortgage Company;

(F) All Custodial  Accounts  have  been  reconciled and are properly funded; and

(G) All annual reports of Foreclosure  and   Abandonment  of Mortgaged  Property
required per section 6050J and 6050P of the Internal Revenue Code, respectively,
have been prepared and filed.



Certified by:

/s/David Bemer
Officer

Vice President, Servicing
Title

03-19-96
Date




(logo)Prudential Home Mortgage        The Prudential Home Mortgage Company, Inc.
                                      7485 New Horizon Way
                                      Frederick, MD 21701
                                      301-846-8100



Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Tracey Waldman

RE: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the fiscal year ending 1995:

(A)     I have reviewed the  activities and  performance of the Servicer  during
        the preceding  fiscal year under the terms of the  Servicing  Agreement,
        Trust Agreement,  Pooling and Servicing Agreement and/or Seller/Servicer
        Guide and to the best of these  Officers'  knowledge,  the  Servicer has
        fulfilled   all of its duties,  responsibilities  or  obligations  under
        these Agreements throughout such year, or if there has been a default or
        failure of the servicer to perform any of such duties,  responsibilities
        or obligations,  a description of each default or failure and the nature
        and  status  thereof  has been reported to Norwest Bank Minnesota, N.A.;

(B)     I  have  confirmed  that  the  Servicer is currently an approved FNMA or
        FHLMC servicer in good standing;

(C)     I have confirmed  that the  Fidelity  Bond,  the  Errors  and  Omissions
        Insurance  Policy and any other  bonds  required  under the terms of the
        Servicing  Agreement,  Trust Agreement,  Pooling and Servicing Agreement
        and/or Seller/Servicer Guide are in full force and effect;

(D)     All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy
        (if applicable) and Primary  Mortgage  Insurance Policy (if applicable),
        with  respect to each  Mortgaged  Property,  have been paid and that all
        such insurance policies are in full force and effect;

(E)     All real estate taxes,  governmental  assessments and any other expenses
        accrued and due, that if not paid could result in a lien or  encumbrance
        on any  Mortgaged  Property,  have been  paid,  or if any such  costs or
        expenses have not been paid with respect to any Mortgaged Property,  the
        reason for the  non-payment has been reported to Norwest Bank Minnesota,
        N.A.;

(F)     All Custodial Accounts have been reconciled and are properly funded; and

(G)     All annual reports of Foreclosure and  Abandonment of Mortgage  Property
        required  per  section   6050J  and   6050P of   the  Internal   Revenue
        Code respectively, have been prepared and filed.



Certified By:

/s/Brian Bartlett
Officer

Vice President
Title



                    An Affiliate of The Prudential  Insurance Company of America
                    doing  business  as  P.H.  Mortgage  Company, Inc.  in Ohio.




                             (logo)WELLS FARGO BANK



                  ANNUAL CERTIFICATION FOR CALENDAR YEAR 1995



Dear Investor:

This is to certify the  following  items with  respect to real  estate  loans we
service on your behalf.

* We   have  complied  with  all applicable provisions of the executed servicing
  agreement and/or servicing guidelines.

* Servicing is in compliance with  applicable  state and federal laws, HUD or VA
  regulations, and all the terms of the loan documents.

* Taxes,  mortgage  insurance,  flood  and/or  hazard  insurance and assessments
  have been  paid,  if  applicable,  by Wells  Fargo Bank as required  by escrow
  agreements and regulations.  Payment of taxes and insurance by  borrowers,  if
  applicable,   is  tracked  and  verified  using  normal  industry  methods and
  standards.

* Insurance   policies   are   in   possession   of  Wells  Fargo  Bank,  or its
  authorized  insurance  vendor, as required   by  the  terms  of  our  mortgage
  impairment coverage.

* ARM   rate  and   payment  changes  are  made  according  to  contractual  and
  regulatory requirements,  and payment change notices sent  as required by law.
  An  ongoing  audit  process  ensures the integrity of our on-line information.

* Interest  is paid on escrow  funds in  compliance  with all  federal and state
  laws, regulations, and contracts.

* Loan  documents are  held in  our vault,  at  401 West  24th Street,  National
  City, California, 91950,  or by a document  custodian  pursuant to  applicable
  servicing contracts.

* All  IRS  information   returns,  including  IRS Forms, 1098 Mortgage Interest
  Statement,  and 1099-A  Acquisition or Abandonment  are filed  pursuant to IRS
  regulations.

Certified by: /s/William J. McClung
              William J. McClung, Senior Vice President
              Loan Servicing Manager, Mortgager, Mortgage Lending Servicing

(word\h:\word\certific)




                   P.O. Box 85071  San Diego, CA 92186-5071



LS35


NORWEST BANK MINNESOTA, N.A.
11000 Broken Land Parkway, 2nd Floor
Columbia, Maryland 21044-3562
Attn: Vice President Master Servicing Department

RE: Officer's Certificate

Dear Master Servicer:

The  undersigned  Officer   certifies  the   following for the 1995 fiscal year:

(A) I have reviewed the activities and  performances  of the Servicer during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement, Pooling and Servicing Agreement and/or Servicer Guide and to the best
of my knowledge, the Servicer has fulfilled all of its duties,  responsibilities
or obligations under these Agreements throughout such year, or if there has been
a  default  or   failure  of  the   Servicer   to  perform   any  such   duties,
responsibilities  or  obligations,  a description of each default or failure and
the nature and status thereof has been reported to Norwest Bank Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
Servicer in good standing;

(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and  Servicing  Agreement and/or Servicer Guide are in
full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid, or if any such costs or  expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Ryland Mortgage Company;

(F) All   Custodial   Accounts have been reconciled and are properly funded; and

(G) All   annual  reports  of  Foreclosure and Abandonment of Mortgaged Property
required per section 6050J and 6050P of the Internal Revenue Code, respectively,
have been prepared and filed.


Certified by:
/s/David G. Fischer
Officer   DAVID G. FISCHER

SVP/CHIEF FINANCIAL OFFICER
Title

4-12-96
Date





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission