LEHMAN ABS CORP
10-K, 1996-04-01
ASSET-BACKED SECURITIES
Previous: PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACC, 10-K, 1996-04-01
Next: LEHMAN ABS CORP, 10-K, 1996-04-01




<PAGE>







                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                                  FORM 10-K

                Annual Report Pursuant to Section 13 or 15(d)
                    of the Securities Exchange Act of 1934

     For the fiscal year ended                     Commission file number
         December 31, 1995                                33-98594    
     -------------------------                     ---------------------- 
     
                                                       

                            LEHMAN ABS CORPORATION
 (as depositor under the Pooling and Servicing Agreement dated as of
      December 1, 1994, providing for the issuance of the Lehman FHA
        Title I Loan Trust 1995-2, FHA Title I Loan Asset-Backed
                       Certificates, Series 1995-2)

                            LEHMAN ABS CORPORATION
            (Exact name of Registrant as specified in its Charter)

          Delaware                                  13-3447441
     (State or other jurisdiction of             (I.R.S. Employer
     incorporation or organization)           Identification Number)

                         Three World Financial Center
                               200 Vesey Street
                          New York, New York  10022
                   (Address of principal executive offices)

Registrant's telephone number, including area code:  (212) 298-2000

Securities registered pursuant to Section 12(b) of the Act:  Not Applicable.

Securities registered pursuant to Section 12(g) of the Act:  Not Applicable.

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 _
    -

Indicate  by check mark if  disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K  is not contained herein, and will not be contained, to
the  best  of  Registrant's  knowledge, in  definitive  proxy  or information
statements incorporated by  reference in  Part III  of the Form  10-K or  any
amendment to this Form 10-K. ( ).

Aggregate  market  value  of  voting  stock held  by  non-affiliates  of  the
Registrant as of December 31, 1995:  Not Applicable.

Number of shares of  common stock outstanding as  of December 31, 1995:   Not
Applicable.


                                      1
<PAGE>
                     DOCUMENTS INCORPORATED BY REFERENCE

Documents in Part  II and  Part IV  incorporated herein by  reference are  as
follows:

     Monthly Report to Certificateholders as to distributions made on January
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
     February 25, 1995 hereby incorporated herein by reference as exhibits to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly  Report to Certificateholders as to  distributions made on March
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly Report  to Certificateholders as to distributions  made on April
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly Report to Certificateholders as to distributions made on May 25,
     1995 hereby incorporated herein by reference as exhibits to Registrant's
     Current  Report on  Form  8-K  filed with  the  Securities and  Exchange
     Commission.

     Monthly Report  to Certificateholders as  to distributions made  on June
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly Report to  Certificateholders as to  distributions made on  July
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly Report to Certificateholders as  to distributions made on August
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
     September 25, 1995 hereby incorporated  herein by reference as  exhibits
     to Registrant's Current Report on Form 8-K filed with the Securities and
     Exchange Commission.

     Monthly Report to Certificateholders as to distributions made on October
     25,  1995  hereby  incorporated  herein  by  reference  as  exhibits  to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
     November 25, 1995 hereby incorporated herein by reference as exhibits to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

                                      2
<PAGE>

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
     December 25, 1995 hereby incorporated herein by reference as exhibits to
     Registrant's Current  Report on Form  8-K filed with the  Securities and
     Exchange Commission.

                                    PART I

Item 1.  Business.

     The trust fund  relating to Lehman FHA Title I Loan Trust 1995-2, Asset-
Backed Certificates, Series 1995-2 ("Series 1995-2") was established pursuant
to a  Pooling and  Servicing Agreement  dated as  of December  1, 1994  among
Lehman ABS  Corporation, as depositor  (the "Depositor"), The  First National
Bank of  Keystone, as seller  (the "Seller"),  Lomas Mortgage  USA, Inc.,  as
master servicer and claims  administrator (the "Master Servicer"  and "Claims
Administrator"),  Coast  Partners  Acceptance  Corporation,  as  contract  of
insurance holder (the "Contract of Insurance Holder") and First Bank National
Association, as trustee (the "Trustee").

     With respect  to the Series  listed herein, Series 1995-2  issued Lehman
FHA Title  I Loan Trust  1995-2, FHA Title  I Loan Asset-Backed  Certificates
(the  "Certificates").    The  Certificates  represent  beneficial  ownership
interests in a trust fund (the  "Trust").  The Trust consists primarily of  a
pool of closed-end fixed-rate home improvement  loans (the "Mortgage Loans"),
secured by first and junior mortgages,  deeds of trust and security deeds  on
residences  (which are primarily  condominiums, townhouses and  one- to four-
family   residences),   including  investment   properties   (the  "Mortgaged
Properties") and partially insured by the Federal Housing Administration (the
"FHA") of the United States Department of Housing and Urban Development under
Title  I  of  the National  Housing  Act  of 1934  (the  "Title  I Program").
Certificateholders receive Monthly Reports regarding distributions.

     Information with  respect to  the business  of the  Trust  would not  be
meaningful because the  only "business" of the Trust is the collection on the
Mortgage  Loans  and   distribution  of  payments  on  the   Certificates  to
Certificateholders.  This information is accurately summarized in the Monthly
Reports  to Certificateholders,  which are filed  on Form  8-K.  There  is no
additional  relevant  information  to  report  in response  to  Item  101  of
Regulation S-K.

Item 2.  Properties.

     The Issuer  owns no property.   The Series  1995-2 Certificates, in  the
aggregate,  represent the  beneficial ownership  in  a trust  fund consisting
primarily of the Mortgage Loans.  The Trust will acquire title to real estate
only upon default of the mortgagors  under a Mortgage Loan.  Therefore,  this
item is inapplicable.

Item 3.  Legal Proceedings.

     None.

Item 4.  Submission of Matters to a Vote of Security Holders.

     No matters  were submitted  to a vote  of Certificateholders  during the
fiscal year covered by this report.


                                      3
<PAGE>
                                   PART II


Item  5.   Market  for  Registrant's Common  Equity  and Related Stockholder
Matters.

     The   Series  1995-2  Certificates  represent,  in  the  aggregate,  the
beneficial ownership in the Trust consisting primarily of the Mortgage Loans.
The  Certificates are  owned by  Certificateholders  as Trust  beneficiaries.
Strictly speaking,  Registrant has  no "common equity,"  but for  purposes of
this Item only,  Registrant's FHA Title I Loan  Asset-Backed Certificates are
treated as "common equity."

(a)  Market Information.  There is no established public trading market for
     ------------------
Registrant's Certificates.   Registrant believes the Certificates  are traded
primarily in intra-dealer markets and non-centralized inter-dealer markets.
 
(b)  Holders.  The number of registered holders of all classes of
     -------
Certificates on December 31, 1995 was 1.

(c)  Dividends.  Not applicable.  The information regarding dividends
     ---------
required by  Sub-paragraph (c) of Item 201  of Regulation S-K is inapplicable
because the  Trust  does  not pay  dividends.   However,  information  as  to
distribution to  Certificateholders is  provided in  the  Monthly Reports  to
Certificateholders for each month of the  fiscal year in which a distribution
to Certificateholders was made.

Item 6.  Selected Financial Data.

     Not Applicable.   Because of  the limited activities  of the Trust,  the
Selected Financial  Data required by Item 301 of  Regulation S-K does not add
relevant  information to that  which is  provided by  the Monthly  Reports to
Certificateholders.

Item  7.   Management's Discussion  and Analysis  of Financial  Condition and
Results of Operations.

     Not Applicable.  The information required by Item 303  of Regulation S-K
is inapplicable because the Trust does not have management per se, but rather
the Trust has a Trustee who causes the preparation of the Monthly Reports  to
Certificateholders.    The information  provided  by the  Monthly  Reports to
Certificateholders does  provide the relevant financial information regarding
the financial status of the Trust.

Item 8.  Financial Statements and Supplementary Data.

     Monthly Report to Certificateholders as to distributions made on January
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
February  25, 1995  hereby incorporated  herein by  reference as  exhibits to
Registrant's  Current  Report on  Form  8-K  filed  with the  Securities  and
Exchange Commission.

     Monthly  Report to Certificateholders as  to distributions made on March
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.


                                      4
<PAGE>
     Monthly  Report to Certificateholders as to  distributions made on April
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly Report to Certificateholders as to distributions made on May 25,
1995  hereby incorporated  herein by  reference as  exhibits  to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly Report to  Certificateholders as to  distributions made on  June
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly Report  to Certificateholders as  to distributions made  on July
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly Report to Certificateholders as to distributions  made on August
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
September 25,  1995 hereby  incorporated herein by  reference as  exhibits to
Registrant's  Current  Report on  Form  8-K  filed  with the  Securities  and
Exchange Commission.

     Monthly Report to Certificateholders as to distributions made on October
25, 1995 hereby incorporated herein  by reference as exhibits to Registrant's
Current Report on Form 8-K filed with the Securities and Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
November  25, 1995  hereby incorporated  herein by  reference as  exhibits to
Registrant's  Current  Report on  Form  8-K  filed  with the  Securities  and
Exchange Commission.

     Monthly  Report  to  Certificateholders  as  to  distributions  made  on
December  25, 1995  hereby incorporated  herein by  reference as  exhibits to
Registrant's  Current  Report on  Form  8-K  filed  with the  Securities  and
Exchange Commission.

     Annual Statement of Compliance by the Master Servicer attached hereto.

     Independent   Accountant's   Report  on   Master   Servicer's  servicing
activities dated January 15, 1996 attached hereto.

Item 9.   Changes  in and  Disagreements with  Accountants on Accounting  and
Financial Disclosure.

     None.


                                      5
<PAGE>
                                   PART III


Item 10.  Directors and Executive Officers of Registrant.

     Not  Applicable.    The  Trust  does not  have  officers  or  directors.
Therefore, the information required by items 401 and 405 of Regulation S-K is
inapplicable.

Item 11.  Executive Compensation.

     Not Applicable.  The Trust does  not have officers or directors to  whom
compensation needs to  be paid.  Therefore, the  information required by Item
402 of Regulation S-K is inapplicable.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

     (a)  Security ownership of certain beneficial owners.  Under the Pooling
          -----------------------------------------------
          and Servicing Agreement governing the  Trust, the holders of the
          Certificates generally do not have the right to  vote and are pro-
          hibited from taking  part in management of  the Trust.   For pur-
          poses of this Item and  Item 13  only, however, the Certificate-
          holders are treated as "voting security" holders.

          As of  December 31, 1995,  the following are the  only persons
          known to Registrant  to be the beneficial owners  of more than
          5% of any class of voting securities.


TITLE               NAME AND            AMOUNT AND NATURE   PERCENT
OF                  ADDRESS OF             OF BENEFICIAL       OF
CLASS               BENEFICIAL OWNERS        OWNERSHIP       CLASS  
_____               _________________   _________________   _______


Series 1995-2       Citibank, N.A.           $5,600,000        23%
Class A-1           111 Wall Street
                    20th Floor, Zone 9
                    New York, NY  10043

Series 1995-2       The First National       $10,770,000        45%
Class A-1           Bank of Boston
                    c/o ADP Proxy Services
                    51 Mercedes Way
                    Edgewood, NY  11717

Series 1995-2       LBI-Lehman Government    $1,730,000           7%
Class A-1           Securities, Inc. (LBI)
                    200 Vesey Street
                    New York, NY  10285

Series 1995-2       Northern Trust Co.-      $1,900,000           8%
Class A-1           Trust
                    801 S. Canal C-In
                    Chicago, IL  60607


                                      6
<PAGE>
TITLE               NAME AND            AMOUNT AND NATURE   PERCENT
OF                  ADDRESS OF            OF BENEFICIAL       OF
CLASS               BENEFICIAL OWNERS       OWNERSHIP        CLASS  
_____               _________________   _________________   _______

Series 1995-2       SSB-Custodian            $3,700,000        15%
Class A-1           c/o ADP Proxy Services
                    51 Mercedes Way
                    Edgewood, NY  11717

Series 1995-2       Bank of New York         $1,000,000         9%
Class A-2           925 Patterson Plank Rd.
                    Secaucus, NJ  07094

Series 1995-2       Harris Trust & Savings   $10,000,000        91%
Class A-2           Bank
                    Proxy Services
                    111 West Monroe Street,
                    1130
                    Chicago, IL  60603

Series 1995-2       Boston Safe Deposit      $4,550,000         34%
Class A-3           & Trust Co.
                    c/o ADP Proxy Services
                    51 Mercedes Way
                    Edgewood, NY  11717

Series 1995-2       Chemical Bank            $1,000,000           7%
Class A-3           Auto Settle Department
                    4 New York Plaza, 4th Fl.
                    New York, NY  10004

Series 1995-2       Harris Trust &           $2,000,000           15%
Class A-3           Savings Bank
                    Proxy Operations
                    111 West Monroe Street,
                    1130
                    Chicago, IL  60603

Series 1995-2       Northern Trust Co.-Trust $2,600,000           19%
Class A-3           801 S. Canal C-In
                    Chicago, IL  60607

Series 1995-2       SSB-Custodian            $3,000,000           22%
Class A-3           c/o ADP Proxy Services
                    51 Mercedes Way
                    Edgewood, NY  11717

Series 1995-2       Bank One Trust Company   $7,500,000           41%
Class A-4           N.A.-State
                    30 West Spring Street
                    Columbus, OH  43266-0581


                                      7
<PAGE>
TITLE               NAME AND            AMOUNT AND NATURE   PERCENT
OF                  ADDRESS OF            OF BENEFICIAL       OF
CLASS               BENEFICIAL OWNERS       OWNERSHIP        CLASS  
_____               _________________   _________________   _______


Series 1995-2       Northern Trust Co.-Trust $7,500,000               41%
Class A-4           801 S. Canal C-In
                    Chicago, IL  60607

Series 1995-2       The Fifth Third Bank          $3,000,000          16%
Class A-4           Dept. 00850-Proxy
                    38 Fountain Square Plaza
                    Cincinnati, OH  45263

     (b)  Security ownership of management.  Not Applicable.  The Trust does
          --------------------------------
not have any officers or directors.   Therefore, the information required  by
Item 403 of Regulation S-K is inapplicable.

     (c)  Changes in control.  Not Applicable.  Since Certificateholders do
          ------------------
not  possess, directly  or  indirectly,  the power  to  direct or  cause  the
direction of the management and policies of the Trust, other than  in respect
to  certain required  consents regarding  any amendments  to the  Pooling and
Servicing Agreement,  the information requested  with respect to Item  403 of
Regulation S-K is inapplicable.

Item 13.  Certain Relationships and Related Transactions

     (a)  Transactions with management and others.  Registrant knows of no
          ---------------------------------------
transaction or series  of transactions during the fiscal  year ended December
31, 1995, or any currently proposed transaction or series of transactions, in
an  amount   exceeding  $60,000  involving   the  Registrant  in   which  the
Certificateholders identified  in Item  12(a) had  or will  have a  direct or
indirect material interest.   There are no persons of the  types described in
Item  404(a)(1), (2)  and (4)  of  Regulation S-K;  however, the  information
required  by Item  404(a)(3)  of  Regulation S-K  is  hereby incorporated  by
reference in Item 12(a) herein.

     (b)  Certain business relationships.  None.
          ------------------------------

     (c)  Indebtedness of management.  Not Applicable.  The Trust does not
          --------------------------
have  management consisting  of any  officers or  directors.   Therefore, the
information required by Item 404(c) of Regulation S-K is inapplicable.

     (d)  Transactions with promoters.  Not Applicable.  The Trust does not
          ---------------------------
use  promoters.   Therefore,  the  information  required  by Item  404(d)  of
Regulation S-K is inapplicable.


                                   PART IV


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

     (a)  The following is a list of documents filed as part of this report:

                                      8
<PAGE>

               EXHIBITS
               --------

               Monthly Report to Certificateholders as to distributions  made
               on January 25, 1995 hereby incorporated herein by reference as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly Report to Certificateholders as to  distributions made
               on February 25,  1995 hereby incorporated herein  by reference
               as  exhibits to Registrant's Current  Report on Form 8-K filed
               with the Securities and Exchange Commission.

               Monthly Report to Certificateholders as  to distributions made
               on March 25, 1995  hereby incorporated herein by reference  as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly Report to Certificateholders  as to distributions made
               on  April 25, 1995 hereby  incorporated herein by reference as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly Report to Certificateholders  as to distributions made
               on May  25, 1995  hereby incorporated  herein by  reference as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly Report  to Certificateholders as to distributions made
               on June  25, 1995 hereby  incorporated herein by  reference as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly  Report to Certificateholders as to distributions made
               on July 25,  1995 hereby incorporated  herein by reference  as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly Report to Certificateholders as to  distributions made
               on August 25,  1995 hereby incorporated herein by reference as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission.

               Monthly Report to Certificateholders as  to distributions made
               on  September 25, 1995 hereby incorporated herein by reference
               as exhibits to Registrant's  Current Report on Form  8-K filed
               with the Securities and Exchange Commission.

               Monthly Report to Certificateholders  as to distributions made
               on October 25, 1995 hereby incorporated herein by reference as
               exhibits to Registrant's Current Report on Form 8-K filed with
               the Securities and Exchange Commission on.

               Monthly Report to Certificateholders  as to distributions made
               on November 25,  1995 hereby incorporated herein  by reference
               as  exhibits to Registrant's Current Report  on Form 8-K filed
               with the Securities and Exchange Commission.

               Monthly Report  to Certificateholders as to distributions made
               on December 25,  1995 hereby incorporated herein  by reference
               as exhibits  to Registrant's Current Report on  Form 8-K filed
               with the Securities and Exchange Commission.


                                      9
<PAGE>
               Annual Statement of Compliance by the Master Servicer attached
               hereto.

               Independent  Accountant's   Report  on   Servicer's  servicing
               activities dated January 15, 1996 attached hereto.

     (b)  No Reports on  Form 8-K were filed  during the last quarter  of the
          period covered by this Report:

     (c)  The exhibits  required to be  filed by Registrant pursuant  to Item
          601  of Regulation S-K  are listed above  and in the  Exhibit Index
          that immediately follows the signature page hereof.

     (d)  Not  Applicable.   The  Trust  does not  have  any subsidiaries  or
          affiliates.   Therefore,  no financial  statements  are filed  with
          respect to subsidiaries or affiliates.

               SUPPLEMENTAL INFORMATION TO  BE FURNISHED  WITH REPORTS  FILED
               PURSUANT TO SECTION 15(D) OF THE ACT BY REGISTRANTS WHICH HAVE
               NOT REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT

               No  annual report,  proxy statement,  form of  proxy or  other
               soliciting material  has been sent to  Certificateholders, and
               the Registrant does not contemplate sending any such materials
               subsequent to the filing of this report.

                                      10
<PAGE>
                                  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.

                       By:  First  National Bank  Association, not
                            in  its individual  capacity but solely as Trustee
                            on behalf of the Registrant Trust Fund,





                       By:  /s/Christina Hatfield
                            ---------------------
                            Christina Hatfield
                            Assistant Vice President


Date:     March 28, 1996

                                      11
<PAGE>
                                EXHIBIT INDEX

                                                                  Sequential
Exhibit                       Document                           Page Number
- -------                       --------                           -----------

1.1            Monthly Report to Certificateholders as to distributions  *
               made on January 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.2            Monthly Report to Certificateholders as to distributions  *
               made on February 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.3            Monthly Report to Certificateholders as to distributions   *
               made on March 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.4            Monthly Report to Certificateholders as to distributions   *
               made on April 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.5            Monthly Report to Certificateholders as to distributions   *
               made on May 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.6            Monthly Report to Certificateholders as to distributions   *
               made on June 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.7            Monthly Report to Certificateholders as to distributions   *
               made on July 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.8            Monthly Report to Certificateholders as to distributions   *
               made on August 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.9            Monthly Report to Certificateholders as to distributions   *
               made on September 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.


                                      11
<PAGE>
1.10           Monthly Report to Certificateholders as to distributions   *
               made on October 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.11           Monthly Report to Certificateholders as to distributions   *
               made on November 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.12           Monthly Report to Certificateholders as to distributions   *
               made on December 25, 1995 (hereby incorporated herein by 
               reference as exhibits to Registrant's Current Report on 
               Form 8-K filed with the Securities and Exchange Commission.

1.13           Annual Statement of Compliance of the Master Servicer.        

1.14           Independent Accountant's Report on Servicer's servicing      
               activities, dated January 15, 1996.

















                                                       
- -------------------------------------------------------
*    Incorporated by reference.



                                      12
<PAGE>
                                                       Exhibit 1.13

                           ANNUAL CERTIFICATION FOR
                         LEHMAN HOME IMPROVEMENT LOAN
                   ASSET-BACKED CERTIFICATES, SERIES 1995-2

Pursuant  to  Section 3.04  of  the  Agreement  for the  subject  transaction
(Agreement) and the enclosed Subservicer Annual Officer Certifications, Lomas
Mortgage  USA  (Lomas),  as  Master  Servicer  for  the  subject  transaction
certifies that:

     1)   a review of the activities of the Master Servicer for the period of
          December 1, 1994 to September 30, 1995 and of the Master Servicer's
          performance under the Agreement with respect to subject transaction
          has been made under the supervision of the signer of such Officer's
          Certificates and

     2)   to  the   best  of  such   signer's  knowledge  and   the  attached
          certifications from  the subservicers,  based on  such review,  the
          Master  Servicer  has  fulfilled  all  its  obligations  under  the
          Agreement throughout such  year (or such portion of  such year), or
          if  there  has been  a  default  in  the  fulfillment of  any  such
          obligation,  in which case such Officer's Certificate shall specify
          each such  default known to  such signer and the  nature and status
          thereof and what action the Master Servicer proposes to take or has
          taken is stated below.

Additionally, any known non-compliance issues  have been communicated to  the
Trust as required under the Agreement.





/s/ Kelly Stricklan                      
- -----------------------------------------
Kelly Stricklan, Assistant Vice President
Lomas Mortgage USA

                                      13
<PAGE>
                                                  Exhibit 1.14






                           LOMAS MORTGAGE USA, INC.

                       Findings of Limited Examination

                               January 15, 1996

                   (With Independent Accountants' Report on
                   Applying Agreed-Upon Procedures Thereon)

                                      14
<PAGE>

                  (FORM OF KPMG PEAT MARWICK LLP LETTERHEAD)


KPMG Peat Marwick, LLP

     200 Crescent Court
     Suite 300
     Dallas, TX  75201-1885


                      INDEPENDENT ACCOUNTANTS' REPORT ON
                       APPLYING AGREED-UPON PROCEDURES
                      -------------------------------

Lomas Mortgage USA, Inc.
       and
Financial Security Assurance Inc.
       and
First Bank National Association:

Per your  request, we have  performed the procedures  as noted in  Exhibit A,
solely to  assist you  with respect  to meeting  the requirements of  Section
3.05(b) of Pooling and Servicing  Agreements with respect to FHA Title 1 Home
Improvement  Loan Pass-Through  Certificates, Series  1993-1,  Series 1994-1,
Series 1994-2, Series  1994-3, and Lehman Home Improvement  Loan Asset Backed
Certificates  Series 1995-2.  The sufficiency of the procedures is solely the
responsibility of the specified users of  the report.  Consequently, we  make
no representation  regarding the sufficiency  of the procedures  described in
Exhibit A either for the  purpose of which this report has  been requested or
for any other purpose.

We have  applied the  agreed-upon procedures  as noted  in Exhibit  A to  the
following months' Master Servicer Certificates:

Series 1993-1  Series 1994-1  Series 1994-2  Series 1994-3  Series 1995-2
- -------------  -------------  -------------  -------------  -------------

July 1994      July 1994      July 1994      December 1994  December 1994
October 1994   October 1994   October 1994   February 1995  February 1995
February 1995  February 1995  February 1995  April 1995     April 1995
               May 1995       May 1995       June 1995      June 1995


These Certificates are summaries of servicing information the Master Servicer
obtained from certain subservicers.

Reconciling differences were  noted in  comparing certain  components of  the
Certificates to the subservicer reports.  As represented by Lomas management,
Lomas parallel processes  the reports received from each  of the subservicers
each month.  Lomas reports the  reconciled information to First Bank National
Association.  Such reconciling differences  are reported to the subservicers,
and per Kelly Stricklan.  Lomas Mortgage USA, Inc., the subservicers make the
adjustments  on  their  system  in  the following  month.    The  agreed-upon
procedures indicated no exceptions except the following:

SERIES 1994-1

July 1994
- ---------

Defaulted Mortgage Loans:

                                      15
<PAGE>

1)   Amounts  received with  respect to  a  Mortgage Loan  or any  Foreclosed
     Property subsequent to  the date of repurchase of such  Mortgage Loan or
     Foreclosed  property  from  the  Trust  (cumulative),  did  not  include
     Recoveries on Defaulted  Loans during the prior Due  Period (current) in
     the  amount of $84,847.12.   It was  noted that the  amount was properly
     included in the subsequent period's Certificate.

Because the above  procedures do not constitute  an audit made in  accordance
with  generally accepted auditing standards, we  do not express an opinion on
any  of the  specified  items referred  to  above.   In  connection with  the
procedures referred to  in Exhibit A, except  as set forth above,  no matters
came to our  attention that  caused us  to believe that  the specified  items
should  be adjusted.    Had  we performed  additional  procedures  or had  we
performed an  audit of  the Master Servicer  Certificates in  accordance with
generally accepted auditing  standards, other matters might have  come to our
attention that would  have been reported to you.  This report relates only to
the accounts  and items specified above and does  not extend to any financial
statements of Lomas Mortgage USA, Inc. taken as a whole.

KPMG  Peat Marwick  LLP  is independent  of  the Master  Servicer within  the
meaning  of the  Code of  Professional  Ethics of  the American  Institute of
Certified Public Accountants.


                              /s/ KPMG Peat Marwick LLP  
                              ---------------------------
                              KPMG Peat Marwick LLP

January 15, 1996

                                      16
<PAGE>
                                                                    Exhibit A
                                                                    ---------

KPMG Peat Marwick LLP performed  the following agreed-upon procedures for the
period  since June 30, 1994, or the  Closing Date through June 30, 1995, with
respect to  the Master Servicer  Certificates (four randomly  selected Master
Servicer  Certificates, three  in the  case of  Series 1993-1).   All reports
obtained from  the Master Servicer  were prepared  by the Master  Servicer by
dual processing data obtained from the subservicers:

1)   Recalculated all components of the  Total Distribution Amount by summing
     amounts obtained  from reports prepared  by the Master Servicer.   These
     reports were  prepared by the  Master Servicer by dual  processing; data
     obtained  from  the  subservicers.    All amounts  were  agreed  to  the
     reconciliation worksheet, which detailed any differences between amounts
     reported  by  the subservicers  and amounts  recalculated by  the Master
     Servicer.

2)   Recalculated   FHA  Insurance  Information  Amount  by  summing  amounts
     obtained from  reports prepared by  the Master Servicer,  HUD statements
     and the Delinquency Tracking Report.

3)   Recalculated the Delinquency Information agreeing defaulted loan amounts
     and aggregate unpaid  principal balances obtained from  reports prepared
     by the Master Servicer to the Master Servicer Certificates.  The amounts
     noted were used in recalculating the delinquency percentages as reported
     on the Certificates.

4)   Recalculated the amounts  reflected in Defaulted Mortgage  Loans section
     of the Certificates by summing amounts obtained from reports prepared by
     the  Master Servicer.   All  amounts were  agreed to  the reconciliation
     worksheet,  which detailed any  differences between amounts  reported by
     the subservicers and amounts recalculated by the Master Servicer.

5)   Recalculated the fees due FHA and the Master Servicer utilizing balances
     obtained  from reports  prepared by  the Master  Servicer and  fee rates
     provided by the Master Servicer.   All amounts noted on the  Certificate
     were   agreed  to  the  reconciliation  worksheet,  which  detailed  any
     differences between  amounts reported  by the  subservicers and  amounts
     recalculated by the Master Servicer.

6)   Recalculated all other items in the Other section of the Certificates by
     summing amounts  obtained from reports prepared by  the Master Servicer.
     All amounts  were agreed to the reconciliation worksheet, which detailed
     any differences between amounts reported by the subservicers and amounts
     recalculated by the Master Servicer.
                                      17



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