SECURITIZED ASSET SALES INC
10-K/A, 1996-09-27
ASSET-BACKED SECURITIES
Previous: SECURITIZED ASSET SALES INC, 10-K/A, 1996-09-27
Next: SECURITIZED ASSET SALES INC, 10-K/A, 1996-09-27




		    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 [FEE REQUIRED] *

For the fiscal year ended December 31, 1995

|   |   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

Commission File No.:  33-76072-02

Securitized Asset Sales, Inc. Mortgage Pass-Through Certificates, 
			Series PHM/1995-3 Trust
	 (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)

52-1945659, 52-1945658
(I.R.S. Employer Identification No.)

c/o Firstar Trust Company
615 East Michigan Street
Lewis Center, 4th Floor
Milwaukee, WI                                     53202
(Address of principal executive                 (Zip Code)
offices)

Registrant's telephone number, including area code (414)-765-5000

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      

*       Previously paid with the Original Form 10-K.


     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  March 29, 
1996, by Securitized Asset Services Corporation (the "Reporting  Person"), 
on behalf of Securitized Asset Sales, Inc., Mortgage Pass-Through  
Certificates, Series PHM/1995-3 Trust (the "Trust"), established pursuant 
to a Pooling and Servicing Agreement (the "Pooling and Servicing 
Agreement") among Securitized Asset Sales, Inc. (the "Company"), as 
depositor, a  trustee and a master servicer (or, if applicable, a servicer) 
and in some  instances, a certificate administrator, pursuant to which the 
Securitized Asset Sales, Inc., Mortgage Pass-Through Certificates, Series 
PHM/1995-3 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

	  In accordance with the no action letter from the Office of Chief 
	  Counsel of the Division of Corporate Finance, Securities and 
	  Exchange Commission dated May 11, 1994 (the "No Action Letter"), 
	  the following exhibits are or will be provided:

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

	       (a)  American Home Funding, Inc., as Servicer<F2>
	       (b)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  GMAC Mortgage Corporation of PA, as Servicer<F2>
	       (f)  National City Mortgage Company, as Servicer<F2>
	       (g)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (h)  PNC Mortgage Corp. of America, as Servicer <F2>
	       (i)  SunTrust Mortgage, Inc., as Servicer<F2>

	  99.2  Report of Management as to Compliance with Minimum 
		Servicing Standards

	       (a)  American Home Funding, Inc., as Servicer<F2>
	       (b)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  GMAC Mortgage Corporation of PA, as Servicer<F2>
	       (f)  National City Mortgage Company, as Servicer<F2>
	       (g)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (h)  PNC Mortgage Corp. of America, as Servicer <F2>
	       (i)  SunTrust Mortgage, Inc., as Servicer<F2>

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

	       (a)  American Home Funding, Inc., as Servicer<F2>
	       (b)  BancBoston Mortgage Corporation, as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F1>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  GMAC Mortgage Corporation of PA, as Servicer<F2>
	       (f)  National City Mortgage Company, as Servicer<F2>
	       (g)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (h)  PNC Mortgage Corp. of America, as Servicer <F2>
	       (i)  SunTrust Mortgage, Inc., as Servicer<F2>

     (b)  On December 11, 1995, a report on Form 8-K was filed by the 
	  Company in order to provide the Pooling and Servicing Agreement 
	  for the Certificates.

	  On November 8, 1995, and December 6, 1995, reports on Form 8-K 
	  were filed by the Company in order to provide 
	  the statements for the monthly distributions to holders of the 
	  Certificates.  No other reports on Form 8-K have been filed 
	  during the last quarter of the period covered by this report.

     (c)  Omitted pursuant to the No Action Letter.

     (d)  Omitted pursuant to the No Action Letter.


<F1>  Pursuant to the No Action Letter, such document (i) is not filed 
herewith since such document was not received by the Reporting Person at 
least three business days prior to the due date of the Original Form 10-K; 
and (ii) will be included in a further amendment to the Original Form 10-K 
to be filed within 30 days of the Reporting Person's receipt of such 
document.

<F2>  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:

       SECURITIZED ASSET SALES, INC., MORTGAGE PASS-THROUGH CERTIFICATES, 
			  SERIES PHM/1995-3 TRUST

By:  NORWEST BANK MINNESOTA, N.A.,
     as Master Servicer

By:  /s/Sherri J. Sharps, as attorney-in-fact   

By:  Sherri J. Sharps, as attorney-in-fact   

Title:  Vice President -- Securities Administration Services

Dated:    August 30, 1996




EXHIBIT INDEX

Exhibit No.

99.1  Annual Report of Independent Public Accountants as to master 
      servicing activities or servicing activities, as applicable.

	       (a)  American Home Funding, Inc., as Servicer<F2>
	       (b)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  GMAC Mortgage Corporation of PA, as Servicer<F2>
	       (f)  National City Mortgage Company, as Servicer<F2>
	       (g)  PNC Mortgage Corp. of America, as Servicer <F2>
	       (h)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (i)  SunTrust Mortgage, Inc., as Servicer<F2>

99.2  Report of Management as to Compliance with Minimum Servicing 
      Standards

	       (a)  American Home Funding, Inc., as Servicer<F2>
	       (b)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  GMAC Mortgage Corporation of PA, as Servicer<F2>
	       (f)  National City Mortgage Company, as Servicer<F2>
	       (g)  PNC Mortgage Corp. of America, as Servicer <F2>
	       (h)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (i)  SunTrust Mortgage, Inc., as Servicer<F2>

99.3  Annual Statement of Compliance with obligations under the Pooling and 
      Servicing Agreement or servicing agreement, as applicable.

	       (a)  American Home Funding, Inc., as Servicer<F2>
	       (b)  BancBoston Mortgage Corporation, as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F1>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  GMAC Mortgage Corporation of PA, as Servicer<F2>
	       (f)  National City Mortgage Company, as Servicer<F2>
	       (g)  PNC Mortgage Corp. of America, as Servicer <F2>
	       (h)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (i)  SunTrust Mortgage, Inc., as Servicer<F2>




<F1>  Pursuant to the No Action Letter, such document (i) is not filed 
herewith since such document was not received by the Reporting Person at 
least three business days prior to the due date of the Original Form 10-K; 
and (ii) will be included in a further amendment to the Original Form 10-K 
to be filed within 30 days of the Reporting Person's receipt of such 
document.

<F2>  Filed herewith.


(logo)KPMG Peat Marwick LLP



Suite 1900
1021 East Cary Street
Richmond, VA 23219-4023


			INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholder
American Home Funding, Inc.:

We have examined management's assertion about American Home Funding, Inc.'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 November 30, 1995 
included in the accompanying management assertion.  Management is 
responsible for American Home Funding, Inc.'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 Home Funding 
Inc.'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 Home 
Funding Inc.'s compliance with the minimum servicing standards.

In our opinion, management's assertion that American Home Funding, Inc. 
complied with the aforementioned minimum servicing standards as of and for 
the year ended November 30, 1995 is fairly stated, in all material 
respects.



					    /s/KPMG Peat Marwick LLP


January 3, 1996



(logo)Member Firm of 
      Klynveld Peat Marwick Goerdeler








(logo)
Coopers                                   Coopers & Lybrand L.L.P.
& Lybrand                           a professional services firm



REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors of
BancBoston Mortgage Corporation


We have examined management's assertion about BancBoston Mortgage 
Corporation's compliance with the minimum servicing standards identified in 
the Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION 
PROGRAM MORTGAGE BANKERS (USAP) as of and for the year ended December 31, 
1995 included in the accompanying management assertion.  Management is 
responsible for BancBoston Mortgage Corporation'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 BancBoston Mortgage 
Corporation'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 
BancBoston Mortgage Corporation's compliance with the minimum servicing 
standards.

In our opinion, management's assertion that BancBoston Mortgage Corporation 
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/Coopers & Lybrand L.L.P.

Jacksonville, Florida
March 22, 1996



Coopers & Lybrand L.L.P., a registered limited liability partnership. is a 
member firm of Coopers & Lybrand (International).







(logo)ERNST & YOUNG LLP
			      1400 Pillsbury Center     Phone: 612 343 1000
			      Minneapolis, Minnesota  55402



	INDEPENDENT AUDITORS' REPORT ON MANAGEMENT'S ASSERTION ON
       COMPLIANCE WITH MINIMUM SERVICING STANDARDS SET FORTH IN THE
	  UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS



The Shareholder and Board of Directors
FBS Mortgage Corporation


We have examined management's assertion that FBS Mortgage Corporation 
(FBSMC) complied with the minimum servicing standards set forth in the 
Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION 
PROGRAM FOR MORTGAGE BANKERS (USAP) during the year ended December 31, 
1995, included in the accompanying report titled REPORT OF MANAGEMENT.  
Management is responsible for FBSMC's compliance with those requirements.  
Our responsibility is to express an opinion on management's assertion about 
FBSMC'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 FBSMC's compliance with 
those requirements 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 FBSMC's compliance with specified requirements.

In our opinion, management's assertion that FBSMC complied with the 
aforementioned requirements during the year ended December 31, 1995 is 
fairly stated, in all material respects.

					      /s/Ernst & Young LLP



February 29, 1996







		       ARTHUR ANDERSEN LLP


	   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
First Town Mortgage Corporation:



We have examined management's assertion about FIRST TOWN MORTGAGE 
CORPORATION (a Georgia corporation) AND SUBSIDIARY's compliance with the 
minimum servicing standards identified in the Mortgage Bankers Association 
of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS 
("USAP") and that the Company had in effect a fidelity bond and errors and 
omissions policy in the amount of $2,275,000 as of and for the year ended 
November 30,1995, included in the accompanying management assertion letter.  
Management is responsible for the Company's compliance with those minimum 
servicing standards and for maintaining a fidelity bond and errors and 
omissions policy.  Our responsibility is to express an opinion on 
management's assertion about the entity's compliance with the minimum 
servicing standards and maintenance of a fidelity bond and errors and 
omissions policy 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 First Town Mortgage Corporation 
complied with the aforementioned minimum servicing standards and that the 
Company had in effect a fidelity bond and errors and omissions policy in 
the amount of $2,275,000 as of and for the year ended November 30,1995 is 
fairly stated in all material respects.



/s/Arthur Andersen LLP



Atlanta, Georgia
January 19,1996







Deloitte &
Touche LLP
(logo)                      Twenty-Fourth Floor   Telephone: (215) 246-2300
			    1700 Market Street    Facsimile: (215) 569-2441
			    Philadelphia, Pennsylvania 19103-3984


INDEPENDENT ACCOUNTANTS' REPORT



To the Board of Directors
   GMAC Mortgage Corporation of PA

We have examined management's assertion about GMAC Mortgage Corporation of 
PA's (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 ten-month 
period ended October 31, 1995 included in the accompanying management 
assertion. Management is responsible for GMAC Mortgage Corporation of PA's 
compliance with those 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 GMAC Mortgage 
Corporation of PA'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 
GMAC Mortgage Corporation of PA's compliance with the minimum servicing 
standards.

In our opinion, management's assertion that except for noncompliance with 
item I(1) of USAP, GMAC Mortgage Corporation of PA complied with the 
aforementioned minimum servicing standards as of and for the ten months 
ended October 31, 1995, as described in management's report, is fairly 
stated in all material respects.



/s/Deloitte & Touche LLP

February 16, 1996





Deloitte Touche
Tohmatsu
International (logo)






(logo)ERNST & YOUNG LLP

			   1300 Huntington Building    Phone:  216 861 5000
			   925 Euclid Avenue
			   Cleveland, Ohio 44115-1405





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



Board of Directors
National City Mortgage Co.


We have examined management's assertion that National City Mortgage Co. 
(NCM) complied with the minimum servicing standards set forth in the 
Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION 
PROGRAM FOR MORTGAGE BANKERS (USAP) during the year ended December 31, 
1995, included in the accompanying report titled REPORT OF MANAGEMENT. 
Management is responsible for NCM's compliance with those requirements.  
Our responsibility is to express an opinion on management's assertion about 
NCM'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 NCM's compliance with 
those requirements 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 NCM's compliance with specified requirements.

In our opinion, management's assertion that NCM complied with the 
aforementioned requirements during the year ended December 31, 1995 is 
fairly stated, in all material respects.



						  /s/Ernst & Young LLP



January 18, 1996



     Ernst & Young LLP is a member of Ernst & Young International, Ltd.







Deloitte &
Touche LLP
(logo)                                    Two Hilton Court 
					  P.O. Box 319 
					  Parsippany, New Jersey 07054-0319

					  Telephone: (201) 631-7000
					  Facsimile: (201) 631-7459



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)






(logo)ERNST & YOUNG LLP

					   One Oxford Centre 
					   Pittsburgh, Pennsylvania  15219
					   Phone: 412 644 7800

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



Audit Committee
PNC Bank Corp.


We have examined management's assertion that PNC Mortgage Corp. 
of America (PNCMCA), a wholly owned subsidiary of PNC Bank Corp., 
complied with the minimum servicing standards set forth in the 
Mortgage Bankers Association of America's UNIFORM SINGLE 
ATTESTATION PROGRAM FOR MORTGAGE BANKERS (USAP) during the year 
ended December 31, 1995, included in the accompanying report 
titled REPORT OF MANAGEMENT.  Management is responsible for 
PNCMCA's compliance with those requirements.  Our responsibility 
is to express an opinion on management's assertion about PNCMCA'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 
PNCMCA's compliance with those requirements 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 PNCMCA's compliance with specified requirements.

In our opinion, management's assertion that except for the 
noncompliance with the minimum servicing standard for custodial 
bank accounts, PNCMCA complied with the aforementioned 
requirements during the year ended December 31, 1995 is fairly 
stated, in all material respects.

As discussed in management's assertion, the following material 
noncompliance occurred at PNCMCA during the year ended December 
31, 1995.

During 1995, a conversion of the servicing system and 
consolidation of the investor accounting function was performed.  
This resulted in certain investor accounts not being reconciled 
within the time frame as outlined in the USAP during the period 
of conversion/consolidation.  The situation was address and all 
investor accounts were reconciled in accordance with the USAP at 
December 31, 1995.  However, at year-end there were some 
reconciling items in certain clearing accounts that had not 
cleared within the 90 day time frame.  Management continues to 
monitor and clear these items.



					 /S/ Ernst & Young LLP



February 8, 1996



Ernst & Young LLP is a member of Ernst & Young International,Ltd.







		      ARTHUR ANDERSEN LLP



	    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
SunTrust Mortgage, Inc.:



We have examined management's assertion about SUNTRUST MORTGAGE, 
INC.'S compliance with the minimum servicing standards identified 
in the Mortgage Bankers Association of America's UNIFORM SINGLE 
ATTESTATION PROGRAM FOR MORTGAGE BANKS ("USAP") and that the 
Company had in effect a fidelity bond and errors and omissions 
policy in the amounts of $105,000,000 and $12,000,000, 
respectively, 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 and for maintaining a fidelity bond and 
errors and omissions policy.  Our responsibility is to express an 
opinion on management's assertion about the entity's compliance 
with the minimum servicing standards and maintenance of a 
fidelity bond and errors and omissions policy 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 Company complied 
with the aforementioned minimum servicing standards and that the 
Company had in effect a fidelity bond and errors and omissions 
policy in the amounts of $105,000,000 and $12,000,000, 
respectively, as of and for the year ended December 31, 1995 is 
fairly stated in all material respects.



/s/ Arthur Andersen LLP



Atlanta, Georgia
February 2, 1996




					     (logo)American Home Funding
			A subsidiary of Rochester Community Savings Bank



January 3, 1996



KPMG Peat Marwick
1021 East Cary Street
Suite 1900
Richmond, VA 23219



Dear Sirs:

As of and for the year ended November 30, 1995, American Home Funding, Inc. 
has complied in ail 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 Home Funding, Inc. had in effect fidelity bond and errors and 
omissions policies in the amount of $10,000,000 per loss each.




/s/Paul S. Reid                                             1/26/96
Paul S. Reid                                                Date
President and Chief Executive Officer



/s/ Julie A. Hendricks                                      1/29/96
Julie A. Hendricks                                          Date
Senior Vice  President and Chief Financial Officer


/s/ Paul J. Bailey                                          1/26/96
Paul J. Bailey                                              Date
Executive Vice President, Loan Administration



   2812 Emerywood Parkway, PO Box 32095, Richmond, Virginia  23294,
			  (804) 756-6800





(logo)BANCBOSTON MORTGAGE CORPORATION
	     A BANK OF BOSTON COMPANY






As of, and for the year ended December 31, 1995, BancBoston Mortgage 
Corporation 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, BancBoston Mortgage Corporation had in effect a 
fidelity bond and errors and omissions policy in the amount of $75 million 
and $20 million, respectively.




/s/William Glasgow, Jr.
William Glasgow, Jr.
Executive Vice President



3/27/96
Date



Post Office Box 44090, Jacksonville, Florida 32231-4090 (904) 2814-3000






(logo)FBS
      Mortgage



Suite 200
1010 South Seventh Street
Minneapolis, MN 55415-1749



		   MANAGEMENT'S ASSERTION ON COMPLIANCE WITH
		  MINIMUM SERVICING STANDARDS SET FORTH IN THE
	     UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS



			  REPORT OF MANAGEMENT



We, as members of management of FBS Mortgage Corporation (FBSMC), are 
responsible for complying with the minimum servicing standards as set forth 
in the Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION 
PROGRAM FOR MORTGAGE BANKERS (USAP).  We are also responsible for 
establishing and maintaining effective internal control over compliance 
with those standards.  We have performed an evaluation of FBSMC's 
compliance with the minimum servicing standards as set forth in the USAP as 
of December 31, 1995 and for the year then ended.  Based on this 
evaluation, we assert that during the year ended December 31, 1995, FBSMC 
complied with the minimum servicing standards set forth in the USAP.

As of and for this same period, FBSMC had primary coverage under First Bank 
System, Inc.'s fidelity bond and errors and omissions policies in the 
amounts of $75,000,000 and $25,000,000, respectively. 



					      /s/Duane E. White
					      Duane E. White
					      President





					      /s/Kathy M. Bevis
					      Kathy M. Bevis
					      Senior Vice President






(Logo)
FIRST
TOWN                                        Peter R. Norden
MORTGAGE                                       President
CORPORATION


				  January 19, 1996



Arthur Andersen LLP
133 Peachtree Street
Atlanta, Georgia 30303

Dear Sirs:

As of and for the year ended November 30, 1995, First Town Mortgage 
Corporation 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, First Town Mortgage Corporation had in effect a 
fidelity bond and errors and omissions policy in the amount of $2,275,000. 


Very truly yours,


				  /s/ Peter R. Norden
				  Peter R. Norden
				  President


				  /s/ Martin J. Levine
				  Martin J. Levine
				  Executive Vice President


PRN/MJL/jr
andersen


		  (Mortgage Bankers Association logo)
	      100 Plaza Drive, Secaucus, New Jersey 07094 
		   (201) 863-1200 Fax: (201) 863-5759
		    Equal Housing Opportunity (logo)





GMAC Mortgage Corporation
8360 Old York Road
Elkins Park, PA  19027-1590



December 1, 1995



							   GMAC
							   MORTGAGE



As of and for the ten month period ended October 31, 1995, except as 
described below, GMAC Mortgage Corporation of PA 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 time, GMAC Mortgage 
Corporation of PA had in effect a fidelity bond and errors and omissions 
policy, which as of the date of this assertion was in the amount of 
$60,000,000.



Item I 1 of USAP requires that every custodial reconciliation be reviewed 
and approved every month by someone other than the person who prepared the 
reconciliation.  Due to the large number of reconciliations prepared each 
month, GMACM has implemented a rotational plan for review and approval of 
custodial reconciliations by someone other than the person who prepared the 
reconciliation.  The rotation and frequency of review is based upon the 
complexity, risk and size of each account.



/s/Edward D. Hughes                          /s/George M. Wessel
Edward D. Hughes                             George M. Wessel
Managing Director                            Managing Director
Investor Services Administration             Residential Servicing






NATIONAL CITY                                 NATIONAL CITY MORTGAGE CO.
MORTGAGE                                      3232 Newmark Drive, 
					      Miamisburg, Ohio  45342
					      Telephone (513) 436-3025

					      MAILING ADDRESS:
					      P.O. Box 1820
					      Dayton, Ohio  45401-1820



	  MANAGEMENT'S ASSERTION ON COMPLIANCE WITH MINIMUM SERVICING
	 STANDARDS SET FORTH IN THE UNIFORM SINGLE ATTESTATION PROGRAM
			      FOR MORTGAGE BANKERS



			      REPORT OF MANAGEMENT



We, as members of management of National City Mortgage Co. (NCM), are 
responsible for complying with the minimum servicing standards as set forth 
in the Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION 
PROGRAM FOR MORTGAGE BANKERS (USAP).  We are also responsible for 
establishing and maintaining effective internal control over compliance 
with these standards.  We have performed an evaluation of NCM's compliance 
with the minimum servicing standards as set forth in the USAP as of 
December 31, 1995 and for the year then ended.    Based on this evaluation, 
we assert that during the year ended December 31, 1995, NCM complied with 
the minimum servicing standards set forth in the USAP.

As of and for this same period, NCM had in effect a fidelity bond policy in 
the amount of $50 million and an errors and omissions policy in the amount 
of $20 million.




				/s/ Leo E. Knight, Jr.
				Leo E. Knight, Jr., President


				/s/ T. Jackson Case, Jr.
				T. Jackson Case, Jr., Senior Vice President




January 18, 1996



			    No one Cares More!





Prudential Home Mortgage (logo) 

					     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 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





						     PNCMORTGAGE (logo)



As of and for the year ended December 31, 1995, PNC Mortgage 
Corp. of America has complied in all material respects with the 
minimum standards set forth in the Mortgage Bankers Association 
of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE 
BANKERS, except as noted below:

During 1995, a conversion of the servicing system and 
consolidation of the investor accounting function was performed.  
This resulted in certain investor accounts not being reconciled 
within the time frame as outlined in the USAP during the period 
of conversion/consolidation.  This situation was addressed and 
all investor accounts were reconciled in accordance with the USAP 
at December 31, 1995.  However, at year-end there were some 
reconciling items in certain clearing accounts that had not 
cleared within the 90 day time frame.  Management continues to 
monitor and clear these items.

No other instances of noncompliance were noted.

As of and for this same period, PNC Mortgage Corp. of America had 
in effect a fidelity bond and errors and omissions policy in the 
amount of $300,000,000 and $20,000,000 respectively.




/s/ Peter R. Begg
Peter R. Begg
Executive Vice President
February 8, 1996





SUNTRUST MORTGAGE, INC.                      ROBERT W. HEARN, JR.
Post Office Box 4333                         President
Atlanta.  GA 30302-4333
Tel (404) 955-6000

SUNTRUST (logo)



				 February 2, 1996



Arthur Andersen LLP
133 Peachtree Street, NE
Atlanta, GA 30303


Dear Sirs:

As of and for the year ended December 31, 1995, SunTrust 
Mortgage, Inc. 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, SunTrust 
Mortgage, Inc. had in effect a fidelity bond and errors and 
omissions policy in the amounts of $105,000,000 and $12,000,000 
respectively.


				 Sincerely,


				 /s/ Robert W. Hearn
				 Robert W. Hearn
				 President/CEO



RWH:r







					     (logo) American Home Funding
			 A Subsidiary of Rochester Community Savings Bank



February 28, 1996



Securitized Asset Services Corporation
5325 Spectrum Drive
Frederick, Maryland
Attn: Master Servicing

Re: Officer Certificate

To Whom it may concern:

In accordance with the Servicing Agreement dated July 31, 1995, I, the 
undersigned,hereby certify that I have supervised a review as to each 
mortgage loan being serviced by American Home Funding during the preceding 
fiscal year under this Agreement and to the best of my knowledge, based on 
this review, American Home Funding has fulfilled its duties, 
responsibilities and obligations under this Agreement throughout the
year, or, if there has been failure by the Servicer to fulfill any duty, 
responsibility or obligation under this Agreement, they are set forth 
below:



EXCEPTIONS (if any)  None


Signature of Officer  /s/ Janice P. Layne

Title of Office          Vice President, Investor Reporting
Date                     February 28, 1996







   2812 Emerywood Parkway, P.O. Box 31034, Richmond, Virginia  23294







(logo)        400 Interstate North Parkway, Suite 1100, Atlanta, GA  30339
FIRST                            Tel:  (770) 916-0500/FAX:  (770) 916-0506
TOWN
MORTGAGE
CORPORATION



		    FIRST TOWN MORTGAGE CORPORATION
		OFFICER'S ANNUAL COMPLIANCE CERTIFICATE



The undersigned, a First Vice President of First Town Mortgage Corporation, 
(the "Servicer") under a Servicing Agreement (the "Agreement") entered into 
between the Servicer and Securitized Asset Sales, Inc., (the "Principal"), 
hereby certify to the Master Servicer that:

     1.    a review of the activities of the Servicer during the 
	   preceding calendar year and of its performance under this 
	   Agreement has been made under the undersigned's supervision, and

     2.    to the best of the undersigned's knowledge, based on such 
	   review, the Servicer has fulfilled all its obligations under 
	   this Agreement throughout such year.


Capitalized terms used in the Agreement but not defined herein shall have 
the same meaning given to them in the Agreement.



Date: 6/7/96



By:  /s/Lucin Gilliland
     Lucin Gilliland, First Vice President







GMAC Mortgage Corporation
8360 Old York Road
Elkins Park, PA 19027-1590



March 18, 1996

							   GMAC
							   MORTGAGE


SECURITIZED ASSET SERVICES CORP
MASTER SERVICING DEPARTMENT
7435 NEW TECHNOLOGY WAY
FREDERICK, MD 21701
SCOTT RUNKLES



RE: CONTROL # 3843






			  ANNUAL STATEMENT OF COMPLIANCE



This is to certify that a review of the activities of GMAC Mortgage 
Corporation of PA for the calendar year 1995 has been made and to the best 
of my knowledge, GMAC Mortgage Corporation of PA has fulfilled all its 
obligations under the terms of the Servicing Agreement.




/s/ Joanne Moore-Baird
Joanne Moore-Baird
Assistant Vice President
Contract Administration





		NATIONAL CITY MORTGAGE CO.
		    3232 NEWMARK DRIVE
		   MIAMISBURG, OH 45342



	     SERVICER'S ANNUAL CERTIFICATION
       January 1, 1995 through December 31, 1995



Dear Sir/Madam:

The undersigned hereby certifies with respect to each and every mortgage 
serviced under the Servicing Agreement between Securitized Asset Services 
Corporation as follows:

1 .    There are no outstanding unpaid installments of taxes, 
       special assessments, or insurance unless otherwise 
       reported.

2.     There has been no notice of cancellation received for any 
       hazard or other insurance incident to any mortgage, 
       without the Servicer obtaining proper coverage to protect 
       the security interest in the property of Securitized 
       Asset Services Corporation.

3.     Private mortgage insurance, as required, remains in full 
       force and effect.

4.     All notices detrimental to Securitized Asset Services 
       Corporation security interest have been forwarded to 
       Securitized Asset Services Corporation.

5.     All ARM and GPM loan adjustments have been made in 
       accordance with the mortgage terms with timely proper 
       notice provided to the mortgagors as required by the terms 
       of the note and by regulatory guidelines.

6.     The needed internal controls are in place to insure that 
       all index changes, made either manually or by automation, 
       reflect the accurate index for that period.

7.     All loan documents pertaining mortgage loans are held by 
       National City Bank, Kentucky, our document custodian.

8.     All mortgage insurance premiums due under the contract of 
       insurance with the Federal Housing Administration or 
       private mortgage insurance companies have been paid.

9.     All FHA 235/265 mortgage loans have been property 
       recertified.

10.    Fidelity Bond Coverage and Error's & Omissions Coverage is 
       in full force and effect.

11.    A Form 1099 was filed with the Internal Revenue Service 
       for all interest paid to mortgagors over $10.00 on their 
       escrow/impound accounts (IRS Code 6049).

12.    A Form 1099-A was filed with the Internal Revenue Service 
       for all Securitized Asset Services Corporation property 
       foreclosure acquisitions and abandonments (IRS Code 
       60500).

13.    A Form 1099-C was filed with the Internal Revenue Service 
       for all Securitized Asset Services Corporation accounts 
       that had forgiveness of debt.

14.    A Form 1098 was filed with the Internal Revenue Service 
       for all Securitized Asset Services Corporation accounts 
       for interest paid by the borrowers in excess of $600.00

15.    We have established policies, procedures and 
       responsibilities for comprehensive contingency planning, 
       to minimize financial loss and disruption of service to 
       the institution and its customers and ensure timely 
       resumptions in the event of a disaster.

16.    We acknowledge that the institution's contingency plan is 
       reviewed and approved annually by management.

17.  All requirements of Regulation Z have been met.



BY /s/ Patricia A. Maynard
       Patricia A. Maynard
       Vice President



Date:  2/20/96






	      PRUDENTIAL HOME MORTGAGE COMPANY, INC.

	     OFFICER'S ANNUAL COMPLIANCE CERTIFICATE

			   SASI 1995-3


The undersigned, a Vice President of the Prudential Home Mortgage 
Company, Inc., (the "Servicer") under a Servicing Agreement (the 
"Agreement") entered into between the Servicer and Securitized 
Asset Sales, Inc., (the "Principal"), hereby certify to the 
Master Servicer that:

   (i)   a review of the activities of the Servicer during the 
	 preceding calendar year and of its performance under 
	 this Agreement has been made under the undersigned's 
	 supervision, and

   (ii)  to the best of the undersigned's knowledge, based on 
	 such review, the Servicer has fulfilled all its 
	 obligations under this Agreement throughout such year.

Capitalized terms used in the Agreement but not defined herein 
shall have the same meaning given to them in the Agreement.



Date:  March 20, 1996

By:  /s/ Brian Bartlett

Name:  Brian Bartlett

Title:  Vice President, Investor Services





		 ANNUAL SERVICING CERTIFICATION
		 PNC MORTGAGE CORP. OF AMERICA
		     568 ATRIUM DRIVE
		 VERNON HILLS, ILLINOIS 60061



	  FISCAL YEAR ENDING:  December 31, 1995



Principal Officers:

     Sy Naqvi            President
     Peter Begg          Executive Vice President
     Janet M. Broady     Senior Vice President



Contacts:

  Servicing Manager:             Peter Begg       (847) 549-3111,
					     after April 30, 1996
  Customer Services Manager:     Anthony Cifelli  (847) 549-3443,
					     after April 30, 1996
  Investor Services Manager:     Peter Carroll    (847) 549-3141,
					     after April 30, 1996
  Portfolio Management Manager:  Rick Campbell    (847) 549-3237,
					     after April 30, 1996



Custodial Depository:

			   PNC Bank, N.A.
			    2 PNC Plaza
			 620 Liberty Avenue
		       Pittsburgh, PA  15222


Total Servicing Portfolio at Fiscal Year-End:
     Number of Loans: 457,415
     Unpaid Principal Balance: $38,625,465,472



Breakdown of Portfolio:

Investor           Loans                   Outstanding Principal
						   (rounded)
FHLMC            99,099                         $ 8,034,898,095
FNMA            112,341                         $ 8,869,744,234
GNMA            102,684                         $ 7,214,232,477
Privates         32,019                         $ 2,269,651,576
Affiliates      105,299                         $1l,630,879,415
Portfolio         5,973                         $   606,059,675



						   Page 1 of 3


Individual Investor Delinquencies are reported to each investor 
on a monthly basis or as requested..

Fidelity Bond

   Insurer: Federal Insurance Company and Other Domestic Insurers
   Policy Numbers:  81458589 & MD9500388
   Coverage Amount:  $300,000,000
   Deductible:  $50,000
   Expiration:  12/1/97 & 12/1/98

   (Original certificate is forwarded directly to you from our 
   broker.  Copy is attached.)

Errors & Omissions

   Insurer:  Lexington, Federal, and CNA Insurance Companies
   Policy Numbers:  869-60-96, 3530-52-12, 128248352
   Coverage Amount:  $20,000,000
   Deductible:  $1,000
   Expiration:  12/31/96

   (Original certificate is forwarded directly to you from our 
   broker.  Copy is attached.)

We hereby certify that we are in compliance with all terms, 
conditions and requirements of our Servicing Agreement, 
Commitment Letters and any amendments thereto as well as 
government agencies, federal, state and local law and 
specifically certify to the following:

   All loans have hazard insurance policies (fire and extended
   coverage and flood if required) in force and at sufficient 
   amounts to protect the investor's interest.  Such policies 
   satisfy FNMA/FHLMC requirements for financial stability of 
   insurer and all mortgagee clauses include "ITS SUCCESSORS 
   AND/OR ITS ASSIGNS."

   If applicable, all FHA and private mortgage insurance premiums 
   have been paid and coverages are in full force and effect.

   All real estate taxes and lienable assessments have been paid 
   in order to protect the interest and first lien position of 
   the investor.



						    Page 2 of 3



   If an escrow account for taxes and/or insurance exists, the 
   accounts are analyzed on an annual basis so as to eliminate 
   deficiencies or overages and accounts are handled in accordance 
   with RESPA requirements.

   All property inspections have been performed as required in order 
   to satisfy our servicing agreement, FHA/VA, FNMA and FHLMC 
   requirements.

   We are in compliance with Internal Revenue Service tax 
   information reporting requirements including 1099INT, 1099A, 
   1099MISC, 1099C and 1098 Mortgage Interest Statements.  Such 
   statements were delivered to customers by January 31, 1996 and 
   reported to IRS by February 29, 1996.

   All accounts with missing social security numbers and all 
   interest on escrow accounts requiring W-9 certification were 
   solicited during 1995.

   Interest on escrow accounts was properly accrued and credited in 
   accordance with individual state law.

   All Adjustable Rate Mortgages with scheduled rate changes were 
   made in accordance with the original note and satisfied 
   applicable law and/or regulations.

   We are in compliance with individual state licensing laws and 
   requirements, where required, for the states in which we do 
   business.

   With respect to commercial loans, if any, we certify full 
   compliance with UCC filing requirements.

   We maintain a Business Continuation Plan in order to minimize 
   financial loss and to ensure timely resumption of operations in 
   the event of a disaster as required by federal regulation.

   Our auditors subscribe to the Mortgage Bankers Uniform Single 
   Audit Program and their certification letter is enclosed with our 
   financial statements.

   Our audited financial statements are included with this 
   certification.

We hereby agree to indemnify the investor for any loss occasioned 
by our failure to provide written notice of any exception to this 
certification.



PNC Mortgage Corp. of America


By:  /s/ Peter Carroll
     Peter Carroll, Vice President


Date: March 26, 1996


Enclosures:   Financial Statements
	      Independent Auditors Report
	      Mortgage Bankers Uniform Single Audit Certification



Attachment:      Copy of Errors and Omissions Certificate and
		 Fidelity Bond Certificate






SUNTRUST MORTGAGE, INC.
Post Office Box 105621
Atlanta, GA 30348
1-800-634-7928
Fax (770) 916-5671



SUNTRUST (logo)



June 10, 1996



Mr. Robert Perett
Norwest Bank
5325 Spectrum Drive
Frederick, Md 21703



RE:  ANNUAL CERTIFICATION


Dear Mr. Perett:

In accordance with 4.2.3 of the Servicing Agreement, we enclose 
the following certification:

1.      Financials for period ending 1995

2.      "USAP" from independent accountants

3.      Certification as follows:
	     The undersigned hereby certifies that SunTrust 
	     Mortgage, Inc. has fulfilled all of it's duties 
	     and obligations specified in the Servicing
	     Agreement.



Please advise should you require further documentation regarding 
annual certification.



Sincerely,


/s/ Rod Hartman
Rod Hartman
First Vice President



RH/cc





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