SECURITIZED ASSET SALES INC
10-K/A, 1996-09-27
ASSET-BACKED SECURITIES
Previous: PAINEWEBBER SECURITIES TRUST, 485BPOS, 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.:  33-76072-01

Securitized Asset Sales, Inc. Mortgage Pass-Through Certificates, 
			Series PHM/1995-1 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)

52-1946471, 52-1939357
(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/1995-1 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/1995-1 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)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  Huntington Mortgage Company, as Servicer<F2>
	       (f)  Lomas Mortgage USA, as Servicer<F2>
	       (g)  Metropolitan Savings Bank, as Servicer<F1>
	       (h)  National City Mortgage Company, as Servicer<F2>
	       (i)  The Prudential Home Mortgage Company, Inc.,
		    as Servicer<F2>
	       (j)  Weyerhaeuser Mortgage Company, as Servicer<F2>

	  99.2  Report of Management as to Compliance with Minimum 
		Servicing Standards

	       (a)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  Huntington Mortgage Company, as Servicer<F2>
	       (f)  Metropolitan Savings Bank, as Servicer<F1>
	       (g)  National City Mortgage Company, as Servicer<F2>
	       (h)  The Prudential Home Mortgage Company, Inc., 
		    as Servicer<F2>
	       (i)  Weyerhaeuser Mortgage Company, as Servicer<F2>

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

	       (a)  BancBoston Mortgage Corporation, as Servicer<F1>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F1>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  Huntington Mortgage Company, as Servicer<F2>
	       (f)  Lomas Mortgage USA, as Servicer<F2>
	       (g)  Metropolitan Savings Bank, as Servicer<F1>
	       (h)  National City Mortgage Company, as Servicer<F2>
	       (i)  The Prudential Home Mortgage Company, Inc., 
		    as Servicer<F2>
	       (j)  Weyerhaeuser Mortgage Company, as Servicer<F2>

     (b)  On October 19, 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 October 6, 1995, 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/1995-1 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)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  Huntington Mortgage Company, as Servicer<F2>
	       (f)  Lomas Mortgage USA, as Servicer<F2>
	       (g)  Metropolitan Savings Bank, as Servicer<F1>
	       (h)  National City Mortgage Company, as Servicer<F2>
	       (i)  The Prudential Home Mortgage Company, Inc., 
		    as Servicer<F2>
	       (j)  Weyerhaeuser Mortgage Company, as Servicer<F2>

99.2  Report of Management as to Compliance with Minimum Servicing 
      Standards

	       (a)  BancBoston Mortgage Corporation, as Servicer<F2>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F1>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  Huntington Mortgage Company, as Servicer<F2>
	       (f)  Metropolitan Savings Bank, as Servicer<F1>
	       (g)  National City Mortgage Company, as Servicer<F2>
	       (h)  The Prudential Home Mortgage Company, Inc., 
		    as Servicer<F2>
	       (i)  Weyerhaeuser Mortgage Company, as Servicer<F2>

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

	       (a)  BancBoston Mortgage Corporation, as Servicer<F1>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F2>
	       (d)  First Town Mortgage Corporation, as Servicer<F2>
	       (e)  Huntington Mortgage Company, as Servicer<F2>
	       (f)  Lomas Mortgage USA, as Servicer<F2>
	       (g)  Metropolitan Savings Bank, as Servicer<F1>
	       (h)  National City Mortgage Company, as Servicer<F2>
	       (i)  The Prudential Home Mortgage Company, Inc., 
		    as Servicer<F2>
	       (j)  Weyerhaeuser Mortgage Company, 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.



Coopers                                   Coopers & Lybrand LLP.
& 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 FOR 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





(logo)ERNST & YOUNG LLP

			   One Columbus                Phone:  614 224-5678
			   10 West Broad Street          Fax:  614 222-3939
			   Columbus, OH  43215-3400




	    INDEPENDENT AUDITORS' REPORT ON MANAGEMENT'S ASSERTION
		    ON COMPLIANCE WITH SERVICING STANDARDS



Board of Directors
The Huntington Mortgage Company

We have examined management's assertion that The Huntington Mortgage 
Company (HMC), a wholly-owned subsidiary of The Huntington National Bank, 
complied with the minimum servicing standards set forth in the Mortgage 
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR 
MORTGAGE BANKERS during the year ended December 31, 1995, included in the 
accompanying report titled MANAGEMENT'S ASSERTION ON COMPLIANCE WITH 
SERVICING STANDARDS.  Management is responsible for HMC's compliance with 
those requirements.  Our responsibility is to express an opinion on 
management's assertion about HMC'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 HMC'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 HMC's compliance with specified requirements. 

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


						      /s/Ernst & Young LLP


February 22, 1996






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





(Logo) KPMG Peat Marwick LLP

200 Crescent Court
Suite 300
Dallas, TX 75201-1885



			 INDEPENDENT ACCOUNTANTS' REPORT



The Board of Directors
Lomas Mortgage USA, Inc.:



We have audited, in accordance with generally accepted auditing standards, 
the consolidated balance sheet of Lomas Mortgage USA, Inc. (a wholly owned 
subsidiary of Lomas Financial Corporation), and subsidiaries (the Company) 
as of June 30, 1995, and the related statements of consolidated operations, 
stockholder's equity and cash flows for the year then ended, and have 
issued our report thereon dated October 11, 1995.  Our report disclaims an 
opinion on the 1995 consolidated financial statements because of 
substantial doubt about the Company's ability to continue as a going 
concern.

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 (the Program).  Our audit 
disclosed one instance of noncompliance that, in our opinion, is reportable 
in accordance with paragraph 4 of the Program.  The instance of 
noncompliance and management's response is described in the accompanying 
Schedule of Findings.

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 Pubic Accountants.

This report is intended solely for the use of the board of directors, audit 
committee, management and the 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


October 11, 1995



(logo)Member Firm of
      Klynveld Peat Marwick Goerdeler



			   SCHEDULE OF FINDINGS



FINDING

While performing procedures on trust funds, it was determined that 
principal and interest (P&I) custodial accounts for private investors 
contained unexplained reconciling items between the adjusted expected and 
the reported P&I balances.

MANAGEMENT RESPONSE

A research project was completed prior to year end and accounts were fully 
funded by June 30, 1995.  Discrepancies were a result of a system 
conversion which caused various funding errors.



(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)



			ARTHUR ANDERSEN LLP





	       REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
Weyerhaeuser Mortgage Company:



We have examined management's assertion about Weyerhaeuser 
Mortgage Company and subsidiaries' (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) and that the Company had in 
effect a fidelity bond policy of $15,000,000 as of and for the 
year ended December 31, 1995 and an errors and omissions policy 
in the amount of $12,000,000 for the four month period ended 
April 30, 1995 and $15,000,000 for the eight month period ended 
December 31, 1995, included in the accompanying Management's 
Assertion on Compliance With Minimum Servicing Standards.  
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 the 
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 as of and for the year ended December 31, 1995 is fairly 
stated, in all material respects.


					/s/ Arthur Andersen LLP


Los Angeles, California
February 13, 1996



(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)



							  (logo)
THE HUNTINGTON MORTGAGE COMPANY                          HUNTINGTON
PO Box 182440                                             MORTGAGE
Columbus, Ohio 43218-2440                                 COMPANY



	       MANAGEMENT'S ASSERTION ON COMPLIANCE WITH
			  SERVICING STANDARDS



We, as members of management of The Huntington Mortgage Company (HMC), a 
wholly-owned subsidiary of The Huntington National Bank, are responsible 
for complying with the minimum servicing standards 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 HMC'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, HMC complied with 
the minimum servicing standards set forth in the USAP.

As of and for this same period, HMC had in effect a fidelity bond in the 
amount of $40,000,000 and an errors and omissions policy in the amount of 
$7,500,000.



/s/ R. Frederick Taylor
R. Frederick Taylor, President


/s/ Irving A. Adler
Irving A. Adler, Senior Vice President







A subsidiary of The Huntington National Bank





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




WEYERHAEUSER                        P.O. Box 54089 (logo)
MORTGAGE COMPANY                    Los Angeles, California 90054




	      MANAGEMENT'S ASSERTION ON COMPLIANCE WITH
		     MINIMUM SERVICING STANDARDS



As of and for the year ended December 31, 1995, Weyerhaeuser 
Mortgage Company and subsidiaries (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 
policy in the amount of $15,000,000.  The Company also had an 
errors and omissions policy in the amount of $12,000,000 for the 
4 month period ended April 30, 1995 and $15,000,000 for the 8 
month period ended December 31, 1995.



/s/ Donald Lange
Donald Lange, President


/s/ Thomas L. Grainger
Thomas L. Grainger, Chief Operating Officer


/s/ Timothy A. Breedlove
Timothy A. Breedlove
Chief Accounting Officer/Controller







Equal Housing Lender (logo)          MBA Member (logo)







(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






							      (logo)
THE HUNTINGTON MORTGAGE COMPANY                             HUNTINGTON
PO Box 182440                                                MORTGAGE
Columbus, Ohio 43218-2440                                     COMPANY



March 26, 1996



Sascor
Attn: Master Servicing Dept.
7435 New Technology Way
Frederick, MD 21701


RE:    1995 Annual Reporting


Dear Master Servicing Dept.:

Enclosed is the Huntington Bancshares Incorporated and the Huntington 
Mortgage Company annual reports for 1995.  This letter will also certify 
that all taxes and insurance have been paid for all loans serviced on your 
behalf.  Additionally, enclosed please find Fidelity Bond Certificates and 
E & 0 Insurance declarations to further protect your interest.

The Huntington Mortgage Company is pleased to be of service to you and we 
look forward to continuing our valued business relationship.

If you have any questions regarding the enclosed statements, please call me 
directly at (614) 480-6680.



Sincerely,



/s/ Bradford C. Northcraft
Bradford C. Northcraft
Assistant Vice President



Enclosures



A subsidiary of The Huntington National Bank





LOMAS (logo)                                     LOMAS MORTGAGE USA
						  A member of the
						Lomas Financial Group



					   Investor Accounting Department
						1600 Viceroy Drive
					      Post Office Box 226655
					     Dallas, Texas 75222-6655
					     Telephone (214) 879-4000


	 ANNUAL CERTIFICATION TO INVESTORS FOR CALENDAR YEAR 1995

In connection with the single family residential mortgage loans serviced 
for you on December 31, 1995, we certify to the best of our knowledge that:

(1) all property taxes, special assessments, sewer/water charges, if any, 
as well as all charges and claims assessed or levied by any lawful 
authority which would have become delinquent on January 1, 1996, (a). have 
been paid with respect to mortgage loans that have escrow/impound (trust 
fund) deposits, and, (b) have been ascertained by us as having been paid 
with respect to mortgage loans without escrow/impound (trust fund) deposits 
by having the mortgagors furnish us with paid receipts or relying on 
exception reports produced by our tax service contractor;

(2) all mortgage insurance premiums due during 1995 under the contract of 
insurance with the Federal Housing Administration or private mortgage 
insurance companies have been paid;

(3) all mortgage loans have hazard insurance in force as required by the 
servicing agreement(s);

(4) all flood insurance required at origination of the mortgage loan is in 
full force and effect;

(5) all required property inspections have been completed and your office 
has been notified of any unsatisfactory findings;

(6) all FHA 235/265 mortgage loans have been properly recertified;

(7) all P&I payment adjustments on ARM loans have been made as provided in 
loan agreements;

(8) all interest has been paid on mortgagors' escrow/impound accounts as 
required by law;

(9) all actions have been taken to comply with I.R.S. regulations required 
by the Tax Deficit Reduction Act of 1984;



Lomas Mortgage USA, Inc.,
Annual Certification 1995
Page 2 of 2



(10) we are in compliance with all provisions of the Truth in Lending Act 
and Regulation Z, as well as other regulatory directives;

(11) we have Fidelity Bond Coverage for thirty five million dollars and 
Errors & Omissions Coverage for thirty five million dollars; certificates 
of insurance coverage are mailed to investors following renewal dates of 
policies;

(12) original mortgage documents are held by the investors unless 
exceptions exist in specific servicing agreements; and,

(13) Lomas Mortgage USA, Inc., is audited by KPMG Peat Marwick LLP after 
the close of its fiscal year on June 30.  Annual Reports and Uniform 
Single Audit Program Letters are mailed according to investor guidelines.



						    /s/Robin L. Rohmer
						    Robin L. Rohmer
						    Vice President






		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 1995-1


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





WEYERHAEUSER                        P.O. Box 54089         (logo)
MORTGAGE COMPANY                    Los Angeles, California 90054




	      OFFICER'S ANNUAL COMPLIANCE CERTIFICATE
		  FISCAL YEAR DECEMBER 31, 1995



The undersigned, a Vice President, respectively, of Weyerhaeuser 
Mortgage Company, (the "Servicer") under the Prudential Home 
Mortgage Company, Inc.  Servicing Agreement (the "Agreement") 
entered into by and among the Servicer and the Prudential Home 
Mortgage Company, Inc., hereby certify to Securitized Assets 
Servicers Corporation that:



     (i)     a review of the activities of the Servicer during 
	     the preceding calendar year and of its performance 
	     under the 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 of its 
	     obligations under the Agreement throughout such 
	     year.


	     Or,

	     there has been failure by the Servicer to fulfill 
	     any duty, responsibility or obligation under this 
	     Agreement, as specified in the attached document.




Dated: March 28, 1996


By:  /s/ Timothy A. Breedlove
Name:  Timothy A. Breedlove
Title:  VP/Chief Accounting Officer







Equal Housing Lender (logo)              MBA Member (logo)






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