SECURITIZED ASSET SALES INC
10-K/A, 1997-02-12
ASSET-BACKED SECURITIES
Previous: COCENSYS INC, 10-Q/A, 1997-02-12
Next: MISTER JAY FASHIONS INTERNATIONAL INC, NT 10-Q, 1997-02-12




		    SECURITIES AND EXCHANGE COMMISSION
			  WASHINGTON, D.C.  20549

				 FORM 10-K/A
			       Amendment No. 2


(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. 2 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<F3>
	       (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)  National City Mortgage Company, as Servicer<F2>
	       (g)  The Prudential Home Mortgage Company, Inc., 
		    as Servicer<F2>
	       (h)  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<F3>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F3>
	       (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<F3>
	       (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>  Previously filed.

<F3>  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:  February 7, 1997




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<F3>
	       (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)  National City Mortgage Company, as Servicer<F2>
	       (g)  The Prudential Home Mortgage Company, Inc., 
		       as Servicer<F2>
	       (h)  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<F3>
	       (b)  Columbia Equities, LTD., as Servicer<F1>
	       (c)  FBS Mortgage Corporation, as Servicer<F3>
	       (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<F3>
	       (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>  Previously filed.

<F3>  Filed herewith.


				(Logo)
			    CROWE CHIZEK



Audit Committee
Metropolitan Savings Bank
Cleveland, Ohio



At your request, we have performed the procedures listed below with respect 
to mortgage loans.  These procedures were performed solely to assist you in 
evaluating the controls over mortgage loans, and our report is not be used 
for any other purpose.  We performed these procedures during the week of 
February 19,1996.

1.  We reviewed reconciliations of subsidiary mortgage loan records to 
    their respective general ledger control accounts and traced significant 
    reconciling items to their final disposition.

2.  We reviewed reconciliations of general ledger accounts related to 
    payments processed for mortgage loans serviced for others and traced 
    significant reconciling items to their final disposition.

3.  We reviewed selected new mortgage loan credit files for the following:

    A.  Original note agrees to the trial balance.

    B.  Note is properly signed, executed and conforms to the Bank's loan 
	policy.

    C.  Security interest in property is evidenced by a mortgage deed filed 
	with the county recorder.

    D.  The position of security interest in the collateral property has 
	been determined by title search evidenced by title insurance 
	specifying property identical to the mortgage deed.

    E.  The property value has been appraised, is sufficient to cover the 
	outstanding balance and incidental expenses in the event of 
	foreclosure and property is adequately insured against damage loss.

    F.  The financial statements of the borrower are on file in compliance 
	with Bank policy. 

    G.  Loan amount is within approving officer's limit. 

    H.  Loan proceeds are properly disbursed.


CROWE, CHIZEK AND COMPANY LLP
ONE COLUMBUS 10 WEST BROAD STREET  COLUMBUS, OHIO  43215  614.469.0001
FAX 614.365.2222
(logo) Horwath
A member of Horwath International




Metropolitan Savings Bank
Agreed-Upon Procedures
Page 2



4.  We confirmed a sample of mortgage loans owned and serviced for others 
    directly with customers.  We followed up on no replies and exceptions 
    returned by the customer.

5.  We reviewed and tested procedures for identifying and reporting to officers 
    and the Board of Directors past due loans, overdrafts and nonaccrual 
    loans.

6.  We tested classifications of new and existing loans on a sample basis.

7.  For loan origination fees and costs:

    A.  We determined if the Bank's policies are in accordance with 
	generally accepted accounting principles.

    B.  We reviewed procedures used to develop standard loan origination 
	costs.

    C.  We reviewed reconciliations of the net deferred fees/cost 
	subsidiary ledgers to the general ledger control accounts and 
	traced any significant reconciling items to final disposition.

    D.  We tested a sample of deferred fees/costs for proper setup and 
	amortization.

8.  We reviewed significant loan sales and participation agreements for 
    evidence of recourse wherein loans may not have fully transferred risks 
    of ownership.

9.  We reviewed agreements in which loans were pledged by the Bank to 
    determine that contractual terms were being complied with.

10. We calculated a general ledger yield for the various loan accounts and 
    compared with prior year and actual rates.

11. We reviewed selected loan sales to determine if gains or losses were 
    properly recorded.

12. We reviewed loans held for sale at year-end to determine if loans had 
    been properly recorded at lower of aggregate cost or market.

13. We recalculated the accrued interest for a sample of individual 
    mortgage loans.

14. We reviewed a sample of adjustable rate mortgage loans to determine 
    that the loans were repricing at the appropriate interest rate and the 
    proper date.

15. We inquired of Bank personnel as to selected internal controls and 
    procedures related to the lending function.



Metropolitan Savings Bank
Agreed-Upon Procedures
Page 3



Because the above procedures do not constitute an audit in accordance with 
generally accepted auditing standards, we do not express an opinion on the 
mortgage loans.  In connection with the procedures referred to above, no 
matters came to our attention that caused us to believe that any of these 
accounts might require adjustment.  Had we performed additional procedures 
or had we made an audit of the financial statements in accordance with 
generally accepted auditing standards, other matters might have come to our 
attention that would have been reported to you.  This report relates only to 
the items specified above and does not extend to any financial statements of 
Metropolitan Savings Bank taken as a whole.





				    /s/Crowe, Chizek and Company LLP
				    Crowe, Chizek and Company LLP



Cleveland, Ohio
February 23,1996





(logo)BANCBOSTON MORTGAGE CORPORATION
	     A Bank of Boston Company




February 22, 1996



Ms. Francis Hartley
Securitized Asset Services Corporation
5325 Spectrum Drive
Frederick, MD 21701



Re:  Annual Compliance Certification
     Year Ending December 31, 1995



Dear Ms.  Hartley:

BancBoston Mortgage Corporation (BBMC) has reviewed its servicing
activities on the residential mortgage loans BBMC services on
behalf of the Securitized Asset Services Corporation.  This review
was conducted for the purpose of determining if the servicer has
met all servicing obligations under the agreement covering these
mortgage loans.

BBMC, upon my investigation and to the best of my knowledge, has
conducted its servicing activities in compliance with the agreement
and is not in default in the fulfillment of any obligations of the
agreement.   Further, all real estate taxes and hazard insurance
premiums have been paid as and when due.

Should you have any questions please contact Lynda M. Pohwat at
(904)281-3526.



Sincerely,


/s/ Megan E. Fannin
Megan E. Fannin
First Vice President



lp



7301 Bay Meadows Way, Jacksonville, Florida  32256 - Post Office Box 44090
		   Jacksonville, Florida  32231-4090







		       FBS MORTGAGE CORPORATION



		Officers' Annual Compliance Certificate



     The undersigned Vice President and Assistant Secretary of FBS Mortgage 
     Corporation (the "Company"), pursuant to the Seller's Warranty and 
     Servicing Agreement for FBS Mortgage Corporation,FBSMC, Securitized 
     Asset Sales, Inc., Mortgage Pass-Through Certificates, Series 1995-01 
     hereby state that: 


     (i)     the Company has fully complied with the provisions of the 
	     Agreement and

    (ii)     a review of the activities of the company during the 
	     preceding calendar year and of performance under this 
	     agreement has been made under the undersigned officer's 
	     supervisions, and

   (iii)     to the best of the undersigned officer's knowledge, based on 
	     review, the Company has fulfilled all obligations under the 
	     Agreement throughout such year.



Dated: September 13, 1996





				    /s/ S. S. Forrest
				    S. S. Forrest
				    Vice President



				   /s/ Lorri J. Fjetland
				   Lorri J. Fjetland
				   Assistant Secretary












		 METROPOLITAN SAVINGS BANK OF CLEVELAND
		OFFICER'S ANNUAL COMPLIANCE CERTIFICATE
		     SASI 1994-WO1 & SASI 1995-001


The undersigned, a Vice President of Metropolitan Savings Bank of
Cleveland (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:  8/20/96
By:    /s/ Judy Z. Adam
Name:  Judy Z. Adam
Title: Vice President, Finance






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