SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C.  20549

                               FORM 10-K

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

For the fiscal year ended December 31, 1996.
                                  OR

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

For the transition period from ________ to ________

Commission File Number:  033-99598

      Structured Asset Securities Corporation, Series 1996-01 Trust
          (Exact name of registrant as specified in its charter)

             New York                             52-1982287
(State or other jurisdiction of                  (I.R.S. Employer
incorporation or organization)                    Identification No.)

c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland                           21044
(Address of Principal                       (Zip Code)
Executive Offices)

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

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

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

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act 
of 1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.
          Yes XX     No _____

Indicate by check mark if disclosure of delinquent filers pursuant to Item 
405 of Regulation S-K (Section 229.405 of this chapter) is not contained 
herein, and will not be contained, to the best of registrant's knowledge, 
in definitive proxy or information statements incorporated by reference in 
Part III of this Form 10-K or any amendment to this Form 10-K.
          Not applicable

Aggregate market value of voting stock held by non-affiliates of the 
registrant as of December 31, 1996:  
          Not Applicable

Number of shares of common stock outstanding as of December 31, 1996:  
          Not Applicable




                                PART I.


Item 1.  Business

         Omitted.


Item 2.  Properties

         See Item 14(a), Exhibit 99.3, for information provided in lieu of 
         information required by Item 102 of Regulation S-K.

Item 3.  Legal Proceedings

          None.

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

         No matters were submitted to a vote of holders of equity interest 
         during the period covered by this report through the solicitation 
         of proxies or otherwise.


                                 PART II


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

        (a)  The Issuer does not issue stock.  There is no established 
             trading market for the Trust's securities.

        (b)  As of December 31, 1996, the number of holders of Certificates
             was 23.

        (c)  Not applicable.

Item 6.  Selected Financial Data.

         Omitted.

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

         Omitted.

Item 8.  Financial Statements and Supplementary Data.

         Omitted.

Item 9.  Changes In and Disagreement with Accountants on Accounting and 
         Financial Disclosure.

         None.



                              PART III

Item 10.  Directors and Executive Officers of the Registrant.

          Omitted.

Item 11.  Executive Compensation.

          Omitted.

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

          None.

Item 13.  Certain Relationships and Related Transactions.

          None.



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

          (a)  Exhibits.
               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.

                     (a)  American City Mortgage Corp., as servicer <F1>
                     (b)  America First Credit Union, as servicer <F1>
                     (c)  Bancoklahoma, as servicer <F1>
                     (d)  Bank of America, as servicer <F1>
                     (e)  Chase Manhattan Mortgage, as servicer <F1>
                     (f)  Flagship Federal Savings Bank, as servicer <F1>
                     (g)  GMAC Mortgage Corporation, as servicer <F1>
                     (h)  The Greater NY Savings Bank, as servicer <F1>
                     (i)  Knutson Mortgage Corporation, as servicer <F1>
                     (j)  Navy Federal Credit Union, as servicer <F1>
                     (k)  Norwest Mortgage, Inc., as servicer <F1>
                     (l)  Ryland Mortgage Company, Inc., as servicer <F1>
                     (m)  Seattle Mortgage, as servicer <F1>

               99.2  Management Assertion Letter

                     (a)  American City Mortgage Corp., as servicer <F1>
                     (b)  America First Credit Union, as servicer <F1>
                     (c)  Bancoklahoma, as servicer <F1>
                     (d)  Bank of America, as servicer <F1>
                     (e)  Chase Manhattan Mortgage, as servicer <F1>
                     (f)  Flagship Federal Savings Bank, as servicer <F1>
                     (g)  GMAC Mortgage Corporation, as servicer <F1>
                     (h)  The Greater NY Savings Bank, as servicer <F1>
                     (i)  Knutson Mortgage Corporation, as servicer <F1>
                     (j)  Navy Federal Credit Union, as servicer <F1>
                     (k)  Norwest Mortgage, Inc., as servicer <F1>
                     (l)  Ryland Mortgage Company, Inc., as servicer <F1>
                     (m)  Seattle Mortgage, as servicer <F1>


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

                     (a)  American City Mortgage Corp., as servicer <F1>
                     (b)  America First Credit Union, as servicer <F1>
                     (c)  Bancoklahoma, as servicer <F1>
                     (d)  Bank of America, as servicer <F1>
                     (e)  Chase Manhattan Mortgage, as servicer <F1>
                     (f)  Flagship Federal Savings Bank, as servicer <F1>
                     (g)  GMAC Mortgage Corporation, as servicer <F1>
                     (h)  The Greater NY Savings Bank, as servicer <F1>
                     (i)  Knutson Mortgage Corporation, as servicer <F1>
                     (j)  Navy Federal Credit Union, as servicer <F1>
                     (k)  Norwest Mortgage, Inc., as servicer <F1>
                     (l)  Ryland Mortgage Company, Inc., as servicer <F1>
                     (m)  Seattle Mortgage, as servicer <F1>

          (b)  On November 13, 1996, and December 13, 1996, reports on Form 
               8-K were filed in order to provide the statements for the 
               monthly distributions to holders of the Certificates.  No 
               reports on Form 8-K have been filed during the last quarter 
               of the period covered by this report.

          (c)  Not applicable.



<F1>  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 this report; and (ii) will be included in an amendment to this 
report on Form 10-K/A to be filed within 30 days of the Reporting Person's 
receipt of such document.


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

     (a)(1)  No annual report is provided to the Certificateholders other 
             than with respect to aggregate principal and interest 
             distributions.

     (b)(1)  No proxy statement, form of proxy or other proxy soliciting 
             material has been sent to any Certificate holder with respect 
             to any annual or other meeting of Certificateholders.





                                SIGNATURES

Pursuant to the requirements of Section 13 and 15(d) of the Securities 
Exchange Act of 1934, the Registrant has duly caused this report to be 
signed on its behalf by the undersigned, thereunto duly authorized.

       Structured Asset Securities Corporation, Series 1996-01 Trust
                              (Registrant)

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

                                     By:     /s/Sherri J. Sharps
                                     Name:   Sherri J. Sharps
                                     Title:  Vice president
                                     Date:   March 21, 1997