STRUCTURED ASSET SECURITIES CORPORATION
8-K, 1996-03-01
ASSET-BACKED SECURITIES
Previous: PRICE T ROWE SPECTRUM FUND INC, 485APOS, 1996-03-01
Next: HEARTLAND GROUP INC, N-30D, 1996-03-01




 
<PAGE>
<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C. 20549


                                ----------------


                                    FORM 8-K

                                 CURRENT REPORT


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


       Date of Report (Date of earliest event reported): February 27, 1996


                     Structured Asset Securities Corporation
                    (Issuer in respect of Multiclass Mortgage
                   Pass-Through Certificates, Series 1996-CFL)
                          (Exact name of registrant as
                            specified in its charter)


           Delaware                       33-96378              74-2440850
           --------                       --------              ----------
(State or other jurisdiction of   (Commission File Number)     (IRS Employer
        incorporation)                                       Identification No.)


    200 Vesey Street, New York, New York                        10285
    ------------------------------------                        -----
  (Address of principal executive offices)                    (Zip Code)

                           Exhibit Index is on Page 5



                                 Page 1 of    Pages


 
<PAGE>
<PAGE>


Item 5.   Other Events.

          Attached  as Exhibit 4 is the  Pooling  and  Servicing  Agreement  (as
defined  below)  for  Structured   Asset  Securities   Corporation,   Multiclass
Pass-Through  Certificates,  Series  1996-CFL.  Attached  as  Exhibit  99 is the
revised Summary Information Regarding Mortgage Loans and Mortgaged Properties as
of the Cut-Off Date,  Exhibit A to the Prospectus  Supplement  dated February 9,
1996,  of the  Mortgage  Pool as of the  Closing  Date.  On February  15,  1996,
Structured  Asset Securities  Corporation  (the "Company")  caused the issuance,
pursuant to a Pooling and Servicing Agreement, dated as of February 1, 1996 (the
"Pooling and  Servicing  Agreement"),  by and among the Company,  as  depositor,
LaSalle National Bank, as trustee, ABN AMRO Bank, N.V., as fiscal agent, Midland
Loan Services,  L.P., as servicer,  and J.E.  Robert  Company,  Inc., as special
servicer, of Structured Asset Securities  Corporation,  Multiclass  Pass-Through
Certificates,  Series  1996-CFL  (the  "Certificates"),   issued  in  twenty-one
classes.  The Class A-1A,  Class A-1B, Class A-1C, Class A-2A, Class A-2B, Class
X-1, Class X-1A,  Class X-2,  Class X-2A,  Class B, Class C, Class D and Class E
Certificates,  with an aggregate  scheduled  principal balance as of February 1,
1996 of $1,616,274,142,  were sold to Lehman Brothers, Inc. and Goldman, Sachs &
Co. (together, the "Underwriters"),  pursuant to an Underwriting Agreement dated
as of February 9, 1996, by and among the Company and the Underwriters.

          Capitalized  terms used  herein and not  defined  herein have the same
meanings ascribed to such terms in the Pooling and Servicing Agreement.



 
<PAGE>
<PAGE>



          Item 7. Financial  Statements,  Pro Forma  Financial  Information  and
Exhibits.


(c)  Exhibits


Exhibit 4      Pooling and Servicing Agreement


Exhibit 99     Summary  Information  Regarding  Mortgage  Loans  and   Mortgaged
Properties as of the Cut-Off Date



 
<PAGE>
<PAGE>




SIGNATURES

               Pursuant to the  requirements  of the Securities  Exchange Act of
1934,  the  registrant  has caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



Date:   February 27, 1996

                                            STRUCTURED ASSET SECURITIES 
                                            CORPORATION



                                            By:         /s/ Mary Pat Archer
                                                       --------------------
                                            Name:      Mary Pat Archer
                                            Title:     Vice-President




 
<PAGE>
<PAGE>




                                INDEX TO EXHIBITS
                                -----------------

<TABLE>
<CAPTION>
Item 601(a) of
Regulation S-K
Exhibit No.                           Description                                       Page
- --------------                        -----------                                       ----
<S>                                  <C>                                                <C>
4                                     Pooling and Servicing Agreement                    

99                                    Summary Information  Regarding Mortgage Loans and  
                                      Mortgaged Properties as of the Cut-Off Date




<PAGE>

</TABLE>




<PAGE>

================================================================================


                    STRUCTURED ASSET SECURITIES CORPORATION,
                                    DEPOSITOR



                          MIDLAND LOAN SERVICES, L.P.,
                                    SERVICER



                           J.E. ROBERT COMPANY, INC.,
                                SPECIAL SERVICER



                               ABN AMRO BANK N.V.,
                                  FISCAL AGENT


                                       and


                             LASALLE NATIONAL BANK,
                                     TRUSTEE




                         POOLING AND SERVICING AGREEMENT

                          Dated as of February 1, 1996




                      Multiclass Pass-Through Certificates,

                                 Series 1996-CFL



================================================================================

<PAGE>
<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                          PAGE
                                                                                          ----
<S>                                                                                       <C>
ARTICLE I          DEFINITIONS...............................................................3

   SECTION 1.01.      Defined Terms..........................................................3

   SECTION 1.02.      Certain Calculations..................................................57

ARTICLE II         CONVEYANCE OF MORTGAGE LOANS AND RIGHTS  UNDER LOAN SALE AGREEMENT;
                   ORIGINAL ISSUANCE OF CERTIFICATES........................................59

   SECTION 2.01.      Conveyance of Mortgage Loans..........................................59

   SECTION 2.02.      Acceptance by the Custodian and the Trustee...........................63

   SECTION 2.03.      Representations, Warranties and Covenants of the Depositor............64

   SECTION 2.04.      Representations, Warranties and Covenants of the Servicer.............68

   SECTION 2.05       Representations, Warranties and Covenants of the
                        Special Servicer....................................................70

   SECTION 2.06.      Execution and Delivery of Certificates................................73

   SECTION 2.07.      Miscellaneous REMIC Provisions........................................73

ARTICLE III        ADMINISTRATION AND SERVICING  OF THE
                   MORTGAGE LOANS...........................................................75

   SECTION 3.01.      Servicer to Act as Servicer; Special Servicer to Act as
                        Special Servicer; Administration of the Mortgage Loans..............75

   SECTION 3.02.      Liability of the Servicer and the Special Servicer....................80

   SECTION 3.03.      Collection of Certain Mortgage Loan Payments; P&I Advances; Servicing
                        Advances............................................................81

   SECTION 3.04.      Collection of Taxes, Assessments and Similar Items;
                        Escrow Accounts.....................................................85

   SECTION 3.05.      Collection Account and Distribution Accounts..........................88

   SECTION 3.06.      Permitted Withdrawals from the Collection Account.....................90

   SECTION 3.07.      Investment of Funds in the Collection Account and the
                        Distribution Accounts...............................................92

   SECTION 3.08.      Maintenance of Insurance Policies and Errors and Omissions and Fidelity
                        Coverage............................................................94

   SECTION 3.09.      Enforcement of Due-On-Sale and Due-On-Encumbrance Clauses; Assumption
                        Agreements; Rate Resets and Call Options............................99

   SECTION 3.10.      Realization Upon Specially Serviced Mortgage Loans...................102

   SECTION 3.11.      Trustee to Cooperate; Release of Mortgage Files......................106
</TABLE>

                                        i

<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                          PAGE
                                                                                          ----
<S>                                                                                       <C>
   SECTION 3.12.      Servicing Compensation...............................................107

   SECTION 3.13.      Reports to the Trustee; Collection Account Statements................109

   SECTION 3.14.      Annual Statement as to Compliance....................................113

   SECTION 3.15.      Annual Independent Public Accountants' Servicing Report;
                        Financial Statements...............................................113

   SECTION 3.16.      Access to Certain Documentation......................................114

   SECTION 3.17.      Title and Management of REO Properties...............................115

   SECTION 3.18.      Sale of Defaulted Mortgage Loans and REO Properties..................119

   SECTION 3.19.      Inspections and Property Valuations..................................122

   SECTION 3.20.      Modifications, Waivers, Amendments and Consents......................123

   SECTION 3.21.      Transfer of Servicing Between Servicer and Special Servicer;
                        Record Keeping.....................................................127

   SECTION 3.22.      Duties of Operating Adviser and Extension Adviser....................129

   SECTION 3.23.      Operating Adviser; Extension Adviser; Elections......................132

   SECTION 3.24.      Limitation on Liability of Operating Adviser and
                        Extension Adviser..................................................134

ARTICLE IV         DISTRIBUTIONS TO CERTIFICATEHOLDERS.....................................135

   SECTION 4.01.      Distributions........................................................135

   SECTION 4.02.      Statements to Certificateholders; Reports by Trustee;
                        Other Information Available to the Holders and Others..............144

   SECTION 4.03.      Remittance Reports...................................................152

   SECTION 4.04.      Compliance with Withholding Requirements.............................155

   SECTION 4.05.      REMIC Compliance.....................................................155

   SECTION 4.06.      Imposition of Tax on either the Lower-Tier REMIC or
                        the Upper-Tier REMIC...............................................157

   SECTION 4.07.      Allocation of Realized Losses and Additional Expense Losses..........158

   SECTION 4.08.      Appraisal Reductions.................................................165

   SECTION 4.09.      Allocation of Excess Prepayment Interest Shortfalls..................166

   SECTION 4.10.      Certificate Deferred Interest........................................167

ARTICLE V          THE CERTIFICATES........................................................169

   SECTION 5.01.      The Certificates.....................................................169

   SECTION 5.02.      Certificate Registrar................................................171
</TABLE>

                                       ii

<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                          PAGE
                                                                                          ----
<S>                                                                                       <C>
   SECTION 5.03.      Registration of Transfer and Exchange of Certificates................171

   SECTION 5.04.      Mutilated, Destroyed, Lost or Stolen Certificates....................176

   SECTION 5.05.      Persons Deemed Owners................................................177

   SECTION 5.06.      Appointment of Paying Agent..........................................177

   SECTION 5.07.      Access to Certificateholders' Names and Addresses....................177

   SECTION 5.08.      Actions of Certificateholders........................................178

   SECTION 5.09.      Global Certificate Legend............................................178

   SECTION 5.10.      Offer, Sale, Pledge or Other Transfer of Restricted Certificates;
                        Rule 144A Information..............................................179

ARTICLE VI         THE SELLER, THE SERVICER  AND THE SPECIAL
                   SERVICER................................................................182

   SECTION 6.01.      Liability of the Depositor, the Servicer and the
                        Special Servicer...................................................182

   SECTION 6.02.      Merger or Consolidation of the Special Servicer or
                        the Servicer.......................................................182

   SECTION 6.03.      Limitation on Liability of the Depositor, the Servicer,
                        the Special Servicer and Others....................................183

   SECTION 6.04.      Limitation on Resignation of the Servicer and the Special
                        Servicer...........................................................187

   SECTION 6.05.      Rights of the Depositor and the Trustee in Respect of the
                        Servicer and the Special Servicer..................................189

ARTICLE VII        DEFAULT.................................................................190

   SECTION 7.01.      Events of Default; Servicer and Special Servicer
                        Termination........................................................190

   SECTION 7.02.      Trustee or Servicer to Act; Appointment of Successor.................194

   SECTION 7.03.      Notification to Certificateholders...................................196

   SECTION 7.04.      Other Remedies of Trustee............................................196

   SECTION 7.05.      Waiver of Past Events of Default; Termination........................197

   SECTION 7.06.      Fiscal Agent or Trustee as Maker of Advances.........................197

ARTICLE VIII       CONCERNING THE TRUSTEE AND THE FISCAL
                   AGENT...................................................................199

   SECTION 8.01.      Duties of Trustee....................................................199

   SECTION 8.02.      Certain Matters Affecting the Trustee................................200
</TABLE>

                                       iii

<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                          PAGE
                                                                                          ----
<S>                                                                                       <C>

   SECTION 8.03.      Trustee and Fiscal Agent Not Liable for Certificates
                        or Mortgage Loans..................................................202

   SECTION 8.04.      Trustee and Fiscal Agent May Own Certificates........................204

   SECTION 8.05.      Payment of Trustee's Fees and Expenses...............................204

   SECTION 8.06.      Eligibility Requirements for Trustee and Fiscal Agent................206

   SECTION 8.07       Resignation and Removal of the Trustee and the Fiscal Agent..........207

   SECTION 8.08.      Successor Trustee and Fiscal Agent...................................209

   SECTION 8.09.      Merger or Consolidation of Trustee or Fiscal Agent...................209

   SECTION 8.10.      Appointment of Co-Trustee or Separate Trustee........................210

   SECTION 8.11.      Fiscal Agent Appointed; Concerning the Fiscal Agent..................211

   SECTION 8.12.      Appointment of Custodians............................................212

   SECTION 8.13.      Representations and Warranties of the Trustee and the
                      Fiscal Agent.........................................................211


ARTICLE IX         TERMINATION.............................................................215

   SECTION 9.01.      Termination..........................................................215

ARTICLE X          MISCELLANEOUS PROVISIONS................................................217

   SECTION 10.01.     Counterparts.........................................................218

   SECTION 10.02.     Limitation on Rights of Certificateholders...........................218

   SECTION 10.03.     Governing Law........................................................219

   SECTION 10.04.     Notices..............................................................219

   SECTION 10.05.     Severability of Provisions...........................................221

   SECTION 10.06.     Notice to Rating Agencies............................................221

   SECTION 10.07.     Amendment............................................................223
</TABLE>


                                       iv

<PAGE>
<PAGE>


                                    EXHIBITS

EXHIBIT A-1           Form of Class A-1A Certificate

EXHIBIT A-2           Form of Class A-1B Certificate

EXHIBIT A-3           Form of Class A-1C Certificate

EXHIBIT A-4           Form of Class A-2A Certificate

EXHIBIT A-5           Form of Class A-2B Certificate

EXHIBIT A-6           Form of Class B Certificate

EXHIBIT A-7           Form of Class C Certificate

EXHIBIT A-8           Form of Class D Certificate

EXHIBIT A-9           Form of Class E Certificate

EXHIBIT A-10          Form of Class F Certificate

EXHIBIT A-11          Form of Class G Certificate

EXHIBIT A-12          Form of Class H Certificate

EXHIBIT A-13          Form of Class I Certificate

EXHIBIT A-14          Form of Class J Certificate

EXHIBIT A-15          Form of Class X-1 Certificate

EXHIBIT A-16          Form of Class X-1A Certificate

EXHIBIT A-17          Form of Class X-2 Certificate

EXHIBIT A-18          Form of Class X-2A Certificate

EXHIBIT A-19          Form of Class R Certificate

EXHIBIT A-20          Form of Class LR Certificate

EXHIBIT A-21          Form of Class P Certificate

EXHIBIT B             Mortgage Loan Schedule

EXHIBIT C-1           Form of Transferee Affidavit for Residual Certificates

EXHIBIT C-2           Form of Transferor Letter

EXHIBIT D             Form of Investment Representation Letter

EXHIBIT E             Form of Comparative Financial Status Report

EXHIBIT F             Form of Delinquent Loan Status Report

EXHIBIT G             Form of Historical Loan Modification Report

EXHIBIT H             Form of Historical Loss Estimate Report

EXHIBIT I             Form of REO Status Report

                                       v

<PAGE>
<PAGE>


EXHIBIT J             Form of Watch List

EXHIBIT K             Form of Operating Statement Analysis Report

EXHIBIT L             Form of NOI Adjustment Worksheet

EXHIBIT M             Form of Request for Release of Documents and Receipt

EXHIBIT N             Form of Lost Note Affidavit

EXHIBIT O             Environmental Report

                                    SCHEDULES

SCHEDULE 1            Computerized Database Information

SCHEDULE 2            Schedule of Mortgage Loans with Contingent Interests

                                       vi


<PAGE>
<PAGE>

               This Pooling and Servicing  Agreement,  dated and effective as of
February 1, 1996, is among Structured Asset Securities  Corporation,  a Delaware
corporation,  as  Depositor,  Midland Loan  Services,  L.P., a Missouri  limited
partnership,  as Servicer, J.E. Robert Company, Inc., a Virginia corporation, as
Special  Servicer,  ABN AMRO Bank N.V., a Netherlands  banking  corporation,  as
Fiscal  Agent,  and LaSalle  National  Bank, a  nationally  chartered  bank,  as
Trustee.

                             PRELIMINARY STATEMENT:

            (Terms used but not defined in this Preliminary Statement
                 shall have the meanings specified in Article I)

               The Depositor  intends to sell  pass-through  certificates  to be
issued  hereunder in multiple  classes which in the aggregate  will evidence the
entire beneficial  ownership interest in the Trust Fund consisting  primarily of
the Mortgage  Loans.  As provided  herein,  the Trustee  will, or will cause the
Agent acting on the  Trustee's  behalf,  for purposes of Section  4.05, to elect
that  each of the  Upper-Tier  REMIC and the  Lower-Tier  REMIC be  treated  for
federal income tax purposes as a real estate mortgage investment conduit.

               The following table sets forth the designation and, to the extent
applicable,  the  aggregate  initial  Certificate  Principal  Amount or Notional
Amount and the Pass-Through  Rate for each Class of Certificates  comprising the
interests in the Upper-Tier REMIC created hereunder.

                                UPPER-TIER REMIC

<TABLE>
<CAPTION>
                                 Initial Certificate
                                   Principal Amount
      Designation                 or Notional Amount               Pass-Through Rate
      -----------                -------------------               -----------------
      <S>                        <C>                               <C>
      Class A-1A                      $149,769,093.00                     5.711%
      Class A-1B                      $196,000,000.00                     5.751%
      Class A-1C                      $441,000,000.00                     5.944%
      Class A-2A                      $171,097,717.00                     7.750%
      Class A-2B                      $175,000,000.00                     6.759%
      Class B                          $96,005,662.00                     6.303%
      Class C                         $134,407,927.00                     6.525%
      Class D                         $134,407,927.00                     7.034%
      Class E                          $96,005,662.00                     7.750%
      Class F                          $57,603,397.00                     7.750%
      Class G                          $96,005,662.00                     7.750%
      Class H                          $48,002,831.00                     7.750%
      Class I                          $67,203,963.00                     7.750%
      Class J                          $57,603,397.00                     7.750%
      Class X-1                     $1,574,015,521.85                   1.33568%(1)
</TABLE>

                                       1

<PAGE>
<PAGE>

                                UPPER-TIER REMIC

<TABLE>
<CAPTION>
                                 Initial Certificate
                                   Principal Amount
      Designation                 or Notional Amount               Pass-Through Rate
      -----------                -------------------               -----------------
      <S>                        <C>                               <C>
      Class X-1A                    $1,151,590,609.00                  1.64419%(1)
      Class X-2                       $346,097,717.57                  1.27420%(1)
      Class X-2A                      $346,097,717.00                  0.50109%(1)
      Class P                           $6,426,983.83                      NONE(2)
      Class R                                   NONE                       NONE(3)
</TABLE>

- -------------------------------------

(1) The Pass-Through Rates for the Class X Certificates reflect the approximate
Pass-Through  Rates for the first Distribution Date and initial Interest Accrual
Period.

(2) No interest is payable with respect to the Class P Certificate.

(3) The  Class R  Certificates  do not  have a  Certificate  Principal Amount or
Notional  Amount,  do not bear interest and will not be entitled to distribution
of Prepayment  Charges.  Any Available  Distribution  Amount remaining after the
Certificate  Principal  Amount of each Class of Certificates has been reduced to
zero will be distributed to the holders of the Class R Certificates.


The following table sets forth the  designation,  initial  Lower-Tier  Principal
Amount or Lower-Tier Notional Amount and the Lower-Tier Remittance Rate for each
Lower-Tier Regular Interest:

                                   LOWER-TIER REMIC

<TABLE>
<CAPTION>
                                  Initial Lower-Tier
                                   Principal Amount
      Designation                 or Notional Amount          Lower-Tier Remittance Rate
      -----------                 ------------------          --------------------------
      <S>                        <C>                          <C>
      Class LA-1A                     $149,769,093.00                     7.750%
      Class LA-1B                     $196,000,000.00                     7.750%
      Class LA-1C                     $441,000,000.00                     7.750%
      Class LA-2A                     $171,097,717.00                     7.750%
      Class LA-2B                     $175,000,000.00                     7.750%
      Class LB                         $96,005,662.00                     7.750%
      Class LC                        $134,407,927.00                     7.750%
      Class LD                        $134,407,927.00                     7.750%
      Class LE                         $96,005,662.00                     7.750%
      Class LF                         $57,603,397.00                     7.750%
      Class LG                         $96,005,662.00                     7.750%
      Class LH                         $48,002,831.00                     7.750%
      Class LI                         $67,203,963.00                     7.750%
</TABLE>

                                       2


<PAGE>
<PAGE>

                                   LOWER-TIER REMIC

<TABLE>
<CAPTION>
                                  Initial Lower-Tier
                                   Principal Amount
      Designation                 or Notional Amount          Lower-Tier Remittance Rate
      -----------                 ------------------          --------------------------
      <S>                        <C>                          <C>
      Class LJ                         $57,603,397.00                     7.750%
      Class LX-1                    $1,574,015,521.85                   1.33568%(1)
      Class LX-2                      $346,097,717.57                   1.27420%(1)
      Class LP                          $6,426,983.83                       NONE(2)
      Class LR                        NONE                                  NONE(3)
</TABLE>

- -------------------------------------

(1) The  Lower-Tier  Remittance  Rates  with  respect to the Class LX-1 and LX-2
Interests  reflect the approximate  Lower-Tier  Remittance Rates, as applicable,
for the first Distribution Date and initial Interest Accrual Period.

(2) No interest is payable with respect to the Class LP Interest.

(3) The Class LR Certificates  do not have a  Certificate  Principal  Amount  or
Notional  Amount,  do not bear interest and will not be entitled to distribution
of Prepayment  Charges.  Any Available  Distribution  Amount remaining after the
Lower-Tier  Principal  Amount with respect to each Class of  Lower-Tier  Regular
Interests  has been  reduced to zero will be  distributed  to the holders of the
Class LR Certificates.

               As of the Cut-Off  Date,  the  Mortgage  Loans have an  aggregate
Scheduled Principal Balance equal to approximately $1,926,540,223.25.

               In consideration of the mutual agreements  herein contained,  the
parties hereto agree as follows:

                                    ARTICLE I
                                   DEFINITIONS




SECTION 1.01.         Defined Terms.

               Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the meanings specified in this
Article.

               "Accepted Servicing Practices":  As defined in Section 3.01(a).

               "Accrued Certificate Interest": With respect to each Distribution
Date (i) for the Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A,  Class A-2B,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class I and Class
J Certificates,  the amount of interest accrued for the related Interest Accrual
Period at the  applicable  Pass-Through  Rate for such Class on the  Certificate
Principal

                                       3


<PAGE>
<PAGE>

Amount of such Class as of the beginning of such Interest Accrual Period (or, in
the case of the initial  Distribution  Date, the initial  Certificate  Principal
Amount of such Class, as stated in the Preliminary  Statement hereof);  (ii) for
the Class X-1, Class X-1A, Class X-2 and Class X-2A Certificates,  the amount of
interest  accrued  for the  related  Interest  Accrual  Period  at the Class X-1
Pass-Through  Rate, the Class X-1A Pass-Through Rate, the Class X-2 Pass-Through
Rate and the Class  X-2A  Pass-Through  Rate,  respectively,  on the  applicable
Notional Amount as of the beginning of such Interest  Accrual Period (or, in the
case of the initial Distribution Date, the initial Notional Amount, as stated in
the  Preliminary  Statement  hereof);  and (iii) for the Class P, LR and Class R
Certificates,  an amount equal to zero (0) at all times; provided,  that for the
purpose of any calculations of Accrued Certificate  Interest,  all distributions
made  on  the  immediately  preceding  Distribution  Date  in  reduction  of the
Certificate  Principal  Amounts or Notional Amount of any Class of Certificates,
any  Certificate   Deferred   Interest  added  on  such  immediately   preceding
Distribution  Date  to  the  Certificate  Principal  Amounts  of  any  Class  of
Certificates,  and any reductions of Certificate  Principal  Amounts or Notional
Amount in respect of Realized Losses of principal and Additional  Expense Losses
allocable to principal shall be deemed to have been made, allocated or added, as
the case may be, as of the beginning of the related  Interest Accrual Period for
such  Distribution Date rather than on such immediately  preceding  Distribution
Date when it was actually so made, allocated or added.

               "Act":  The Securities Act of 1933, as amended,  and as it may be
amended from time to time.

               "Additional  Expense  Loss":  A loss realized upon payment by the
Trust of an  Additional  Trust Fund  Expense;  provided  that the payment of any
Additional  Trust Fund  Expense will be deemed not to be an  Additional  Expense
Loss to the extent that such payment is made out of the portion of any Insurance
Proceeds,  Liquidation  Proceeds  or  Repurchase  Price  paid in  respect of the
related Mortgage Loan or REO Property to cover the same.

               "Additional Trust Fund Expenses": Any of the following items: (i)
Special  Servicing  Fees and Workout  Fees  payable to the  Special  Servicer in
connection with a Mortgage Loan becoming a Specially  Serviced  Mortgage Loan or
an REO Property;  (ii) Advance Interest paid to the Servicer, the Trustee or the
Fiscal Agent that cannot be reimbursed from  collections on the related Mortgage
Loan or REO Property; (iii) indemnification of the Trustee, the Fiscal Agent and
certain related  Persons  pursuant to Section  8.05(c) or  reimbursement  of the
Trustee and the Fiscal Agent for costs and expenses pursuant to Section 8.05(b);
(iv)  indemnification  of the Servicer and certain related  Persons  pursuant to
this  Agreement or  reimbursement  for certain  costs and expenses to the extent
provided  for herein  (other than costs and expenses  reimbursable  as Servicing
Advances);  (v)  indemnification  of the Special  Servicer  and certain  related
Persons  pursuant to this  Agreement  or  reimbursement  for  certain  costs and
expenses to the extent provided for herein;  (vi) tax-related  expenses paid out
of the  Collection  Account  pursuant to Section  4.06;  (vii) to the extent not
covered by another party hereto,  any federal,  state and local taxes imposed on
either  the  Trust or its  assets  or  transactions  paid out of the  Collection
Account  pursuant to Section 4.06;  and (viii) to the extent not included in the
calculation  of a Realized Loss and not covered by  indemnification  from one of
the parties  hereto,  any other cost,  expense,  liability  or loss borne by the
Trust  for  which  there  is  no  corresponding   payment  from  a  Borrower  or

                                       4

<PAGE>
<PAGE>

corresponding  proceeds from the liquidation or disposition of any Mortgage Loan
or REO Property.

               "Administrative  Cost  Rate":  With  respect to any  Distribution
Date,  the sum of the Servicing Fee Rate,  the Trustee Fee Rate and the Retained
Servicing  Interest  Rate,  which  collectively  will  equal a per annum rate of
0.07325% on the  Scheduled  Principal  Balance of each  Mortgage  Loan as of the
first day of the Mortgage Loan Due Period related to such Distribution Date.

               "Advance" or  "Advances":  P&I Advances and  Servicing  Advances,
collectively or individually, as the context requires.

               "Advance Interest": Interest payable to the Servicer, the Trustee
or the Fiscal Agent on outstanding Advances at the Advance Rate pursuant to this
Agreement;  provided that Advance Interest shall accrue only on unpaid Advances,
but not on any outstanding Advance Interest.

               "Advance  Rate":  A per  annum  rate  equal to the  "Prime  Rate"
published in the "Money Rates"  section of The Wall Street  Journal (or, if such
section or publication is no longer available, such other comparable publication
as determined by the Trustee in its  reasonable  discretion) as may be in effect
from time to time.

               "Affiliate":  With  respect to any  specified  Person,  any other
Person  controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control" when used with respect to
any specified  Person means the power to direct the  management  and policies of
such Person,  directly or  indirectly,  whether  through the ownership of voting
securities,   by  contract  or  otherwise,   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.  The Trustee may obtain
and rely on an Officers'  Certificate of the Servicer,  the Special  Servicer or
the Depositor to determine whether any Person is an Affiliate of such party.

               "Agent":  As defined in Section 8.02(a)(vi).

               "Agent Member":  As defined in Section 5.03(k).

               "Aggregated Principal  Distribution Amount": The aggregate of the
Group 1 Principal  Distribution  Amount and the Group 2  Principal  Distribution
Amount.

               "Agreement":   This  Pooling  and  Servicing  Agreement  and  all
amendments hereof and supplements hereto.

               "Anticipated  Termination Date": The Distribution Date, occurring
no more than 90 days after the date of the Notice of Termination, on which it is
anticipated that the Trust Fund will be terminated pursuant to Section 9.01.

               "Applicant":  As defined in Section 5.07(a).

                                       5

<PAGE>
<PAGE>

               "Appraisal  Reduction":  With  respect to any Mortgage  Loan,  an
amount  equal to the excess,  if any, as of the  beginning  of the Due Period in
which the Appraised  Value is determined as provided in Section 4.08, of (a) the
sum as of the  beginning  of such Due  Period,  of (i) the  Scheduled  Principal
Balance (less the PO Percentage thereof in the case of a Discount Mortgage Loan)
of such Mortgage  Loan or the related REO Mortgage  Loan, as the case may be, as
of the  beginning of the  Mortgage  Loan Due Period that ends in such Due Period
(in the case of REO  Property  assuming the related  Mortgage  Loan had remained
outstanding),  (ii) to the extent not previously  advanced by the Servicer,  the
Trustee or the Fiscal  Agent,  all accrued and unpaid  interest on such Mortgage
Loan at a per annum rate equal to the related Mortgage  Interest Rate, (iii) all
unreimbursed Advances with respect to such Mortgage Loan and interest thereon at
the Advance  Rate,  and (iv) all  currently due but unpaid real estate taxes and
assessments,  insurance premiums and, if applicable,  ground rents in respect of
the related Mortgaged Property or REO Property,  as the case may be, over (b) an
amount equal to 90% of the Appraised  Value of the Mortgaged  Property  securing
such Mortgage  Loan or REO Property  securing such REO Mortgage Loan as provided
in Section 4.08. For any Mortgage Loan with a Scheduled  Principal  Balance less
than or  equal  to  $1,000,000,  the  Appraisal  Reduction  will be equal to the
greater of (a) the amount calculated in the immediately preceding sentence,  and
(b) 30% of such Scheduled  Principal  Balance of such Mortgage Loan (less the PO
Percentage thereof in the case of a Discount Mortgage Loan). With respect to any
Mortgage  Loan or the  related REO  Property,  if the  appraisal  on the related
Mortgaged  Property or REO  Property,  as the case may be, has not been received
within 60 days of ordering  such  appraisal,  the Appraisal  Reduction  shall be
equal to 30% of such Scheduled Principal Balance of such Mortgage Loan (less the
PO  Percentage  thereof  in the case of a  Discount  Mortgage  Loan);  provided,
however,  that upon receipt of such appraisal,  the Appraisal  Reduction will be
recalculated.  The aggregate  Appraisal  Reduction related to a Mortgage Loan or
the related REO  Property  will be reduced to zero as of the date such  Mortgage
Loan (i) is paid in full,  liquidated,  repurchased or otherwise disposed of, or
(ii) in the case of a Specially  Serviced Mortgage Loan, becomes a Rehabilitated
Mortgage  Loan;  provided  that this  exception  does not apply in the case of a
Mortgage  Loan that has been  modified and the payment  terms of which have been
modified more than once since the Cut-Off Date.

               "Appraisal  Reduction Amount":  With respect to each of the Class
J,  Class I,  Class H,  Class G,  Class F, Class E, Class D, Class C and Class B
Certificates  for any  Distribution  Date,  an  amount  equal to the  amount  of
interest  that  accrued  for  the  related   Interest   Accrual  Period  at  the
Pass-Through Rate for such Class of Certificates, on the portion, if any, of the
related Certificate  Principal Amount equal to the Appraisal Reduction allocated
to such Class for such Distribution  Date pursuant to Section 4.08(c);  and with
respect  to  each  Corresponding  Lower-Tier  Class,  the  corresponding  amount
allocated pursuant to Section 4.08(d).

               "Appraised Value":  With respect to any Mortgaged  Property,  the
appraised  value  thereof as  determined  by an MAI  appraisal of the  Mortgaged
Property  securing  such  Mortgage  Loan made by an  Independent  MAI  appraiser
selected  by the  Servicer  or the  Special  Servicer,  as  applicable  (if  the
Scheduled  Principal Balance of such Mortgage Loan as of the

                                       6

<PAGE>
<PAGE>

appropriate date of determination  exceeds  $1,000,000) or an internal  Property
Valuation conducted by the Servicer or Special Servicer, as applicable, (if such
Scheduled  Principal  Balance  of such  Mortgage  Loan is less  than or equal to
$1,000,000).

               "Assignment  of Leases,  Rents and Profits":  With respect to any
Mortgaged  Property,  any  assignment  of leases,  rents and  profits or similar
agreement  executed  by the  Borrower,  assigning  to the  mortgagee  all of the
income,  rents and profits  derived from the  ownership,  operation,  leasing or
disposition of all or a portion of such Mortgaged Property.

               "Assignment of Mortgage": An assignment of Mortgage in recordable
form, which is sufficient under the laws of the jurisdiction wherein the related
Mortgaged  Property  is located  to reflect of record the sale of the  Mortgage,
which assignment may be in the form of one or more blanket assignments  covering
Mortgages  encumbering  Mortgaged  Properties  located  in the same  county,  if
permitted by law and acceptable for recording;  provided,  however, that none of
the  Trustee,  the  Custodian,  the  Servicer or the Special  Servicer  shall be
responsible for determining  whether any assignment is legally  sufficient or in
recordable form.

               "Assumed Final Distribution Date": The following table sets forth
the  designation  and the  Assumed  Final  Distribution  Date for each  Class of
Certificates:

<TABLE>
<CAPTION>
       Designation                                        Assumed Final Distribution Date
       -----------                                        -------------------------------
       <S>                                                <C>
       Class A-1A                                         December 25, 1997
       Class A-1B                                         January 25, 1999
       Class A-1C                                         January 25, 2001
       Class A-2A                                         November 25, 1998
       Class A-2B                                         February 25, 2001
       Class B                                            July 25, 2001
       Class C                                            December 25, 2001
       Class D                                            August 25, 2003
       Class E                                            September 25, 2004
       Class F                                            March 25, 2006
       Class G                                            February 25, 2009
       Class H                                            November 25, 2010
       Class I                                            April 25, 2013
       Class J                                            May 25, 2021
       Class P                                            May 25, 2009
       Class X-1                                          May 25, 2021
       Class X-1A                                         August 25, 2003
       Class X-2                                          March 25, 2002
       Class X-2A                                         February 25, 2001
</TABLE>



               "Assumed Scheduled  Payment":  An amount deemed due in respect of
(i) any  Balloon  Mortgage  Loan that is  delinquent  in respect of its  Balloon
Payment beyond the end of

                                       7

<PAGE>
<PAGE>


the  Mortgage  Loan Due  Period in which its  maturity  date  occurred  (but not
including any period  following the  modification,  forbearance  or extension of
such Balloon Mortgage Loan and prior to its modified maturity date) and (ii) any
Mortgage  Loan as to which the  related  Mortgaged  Property  has  become an REO
Property with respect to any Mortgage  Loan Due Period,  which shall be equal to
the  Scheduled  Payment  that  would  have  been  due on the  Mortgage  Loan  in
accordance  with the terms of the Note for such  Mortgage Loan Due Period if (a)
the  maturity  date for such  Mortgage  Loan had not  occurred,  (b) the related
Mortgaged Property had not become an REO Property,  such Mortgage Loan was still
outstanding and no  acceleration  of the Mortgage Loan had occurred,  (c) in the
case of any Mortgage Loan that provided for  amortization  of principal prior to
its maturity  date,  principal  continued  to amortize on the same  amortization
schedule,  and (d) in the case of any  Mortgage  Loan that does not  provide for
amortization  of principal prior to its maturity date, no principal is amortized
with respect to such Mortgage Loan.

               "Assumption  Fee":  A fee,  as  specified  below,  payable to the
Servicer as  compensation  for performing  the services  necessary in connection
with the assumption of a Mortgage Loan  permitted  pursuant to Section 3.09 and,
in each case, provided that such fee is not an obligation of the Trust.  Subject
to the related Mortgage Documents and applicable law, the Assumption Fee payable
to the Servicer in respect of any Mortgage Loan shall be an amount not in excess
of the  lesser of (i) an amount  equal to the sum of (a) 1.0% of the  portion of
the  outstanding  principal  balance  of such  Mortgage  Loan  that is less than
$2,000,000, and (b) 0.50% of the portion of the outstanding principal balance of
such Mortgage Loan that is greater than or equal to $2,000,000, or (ii) $50,000.

               "Available  Distribution  Amount":  With  respect to the Mortgage
Loans on any Distribution Date, the sum of the Interest  Distribution Amount for
such  Distribution  Date and the Principal  Distribution  Amount with respect to
each Mortgage Loan Group or the Aggregated Principal Distribution Amount, as the
case may be, for such Distribution Date.

               "Balloon  Mortgage  Loan":  Any Mortgage  Loan that  provides for
Scheduled  Payments based on an  amortization  schedule  longer than its term to
maturity or a Mortgage Loan with no scheduled amortization.

               "Balloon Payment": With respect to any Balloon Mortgage Loan, the
Scheduled  Payment of principal  and  interest due on the maturity  date of such
Balloon Mortgage Loan.

               "Bankruptcy  Code":  The  Bankruptcy  Code, 11 U.S.C.  ss. 101 et
seq., as amended from time to time and any successor statute thereto.

               "Beneficial  Owner":  With respect to a Global  Certificate,  the
Person who is the beneficial owner of such Certificate as reflected on the books
of the  Depository or on the books of a Person  maintaining an account with such
Depository  (directly as an Agent Member or indirectly  through an Agent Member,
in  accordance  with the rules of such  Depository).  Each of the  Trustee,  the
Servicer  and the  Special  Servicer  shall  have  the  right to  require,  as a
condition to acknowledging  the status of any Person as a Beneficial Owner under
this 

                                       8

<PAGE>
<PAGE>

Agreement,  that such Person provide  evidence at its expense of its status as a
Beneficial Owner hereunder.

               "Borrower":  Any  obligor on a Note and also,  as the context may
require,  any owner of an interest in a Mortgaged Property (other than the Trust
Fund).

               "Business  Day":  Any day other than (1) a Saturday  or a Sunday,
(2) a legal  holiday  in New  York,  New  York,  or in the city and state of the
principal  place  of  business  of the  Trustee,  the  Servicer  or the  Special
Servicer,  or (3) a day on which banking  institutions in New York, New York, or
in the city and state of the  principal  place of business of the  Trustee,  the
Servicer or the Special  Servicer is authorized or obligated by law or executive
order to be closed.

               "Capital  Improvements":  Any construction or capital improvement
to an REO Property described in Section 856(e) of the Code. For purposes of this
definition,   the   activities   described   in  Treasury   Regulation   Section
1.856-6(e)(5) shall not constitute "Capital Improvements."

               "CERCLA": The Comprehensive Environmental Response,  Compensation
and Liability Act of 1980, 42 U.S.C., Section 9601 et seq., as amended from time
to time.

               "Certificate":  Any  Class A  Certificate,  Class B  Certificate,
Class  C  Certificate,  Class  D  Certificate,  Class  E  Certificate,  Class  F
Certificate,  Class G  Certificate,  Class H  Certificate,  Class I Certificate,
Class  J  Certificate,  Class  P  Certificate,  Class  X  Certificate,  Class  R
Certificate  or  Class  LR  Certificate  issued,   authenticated  and  delivered
hereunder.

               "Certificate-Based Minimum":  As defined in Section 9.01(c).

               "Certificate  Deferred Interest":  For any Distribution Date with
respect to any Class of Certificates,  the amount of Mortgage  Deferred Interest
allocated to such Class pursuant to Section 4.10(a).

               "Certificate  Principal  Amount":  With  respect  to any Class of
Certificates (other than the Class R, Class LR, Class X-1, Class X-1A, Class X-2
and Class X-2A Certificates), (i) on or prior to the first Distribution Date, an
amount  equal to the  initial  Certificate  Principal  Amount  of such  Class as
specified  in the  Preliminary  Statement  hereto,  and  (ii) as of any  date of
determination  after the first  Distribution  Date,  the  Certificate  Principal
Amount of such Class on the Distribution  Date immediately prior to such date of
determination (determined as adjusted pursuant to Section 1.02(vi)).

               "Certificate  Rating":  With respect to the  long-term  unsecured
debt of any  institution,  a  long-term  debt  obligation  rating by each Rating
Agency not lower than the highest  rating by such Rating  Agency of any Class of
Certificates then outstanding,  provided,  however,  that the Certificate Rating
will not be lower than investment grade by such Rating Agency.

                                       9

<PAGE>
<PAGE>

               "Certificate Register" and "Certificate Registrar":  The register
maintained  and the  registrar  appointed  pursuant to Section  5.03 and Section
5.02, respectively.

               "Certificateholder"  or  "Holder":  The  Person  in whose  name a
Certificate is registered in the Certificate Register.

               "Class":   With  respect  to  any   Certificates   or  Lower-Tier
Interests,  all of the  Certificates  or Lower-Tier  Interests  bearing the same
alphabetical (and, if applicable, numerical) class designation.

               "Class A Certificate":  Any Class A-1A,  Class A-1B,  Class A-1C,
Class A-2A or Class A-2B Certificate.

               "Class A-1A  Certificate":  A  Certificate  designated  as "Class
A-1A" on the face thereof, in the form of Exhibit A-1 hereto.

               "Class A-1A Fraction": A fraction, expressed as a percentage, the
numerator of which is the Class A-1A  Pass-Through  Rate and the  denominator of
which is 7.750%.

               "Class A-1A Pass-Through  Rate": With respect to any Distribution
Date, a fixed rate per annum equal to 5.711%.

               "Class A-1B  Certificate":  A  Certificate  designated  as "Class
A-1B" on the face thereof, in the form of Exhibit A-2 hereto.

               "Class A-1B Fraction": A fraction, expressed as a percentage, the
numerator of which is the Class A-1B  Pass-Through  Rate and the  denominator of
which is 7.750%.

               "Class A-1B Pass-Through  Rate": With respect to any Distribution
Date, a fixed rate per annum equal to 5.751%.

               "Class A-1C  Certificate":  A  Certificate  designated  as "Class
A-1C" on the face thereof, in the form of Exhibit A-3 hereto.

               "Class A-1C Fraction": A fraction, expressed as a percentage, the
numerator of which is the Class A-1C  Pass-Through  Rate and the  denominator of
which is 7.750%.

               "Class A-1C Pass-Through  Rate": With respect to any Distribution
Date, a fixed rate per annum equal to 5.944%.

               "Class A-2A  Certificate":  A  Certificate  designated  as "Class
A-2A" on the face thereof, in the form of Exhibit A-4 hereto.

               "Class A-2A Fraction": A fraction, expressed as a percentage, the
numerator of which is the Class A-2A  Pass-Through  Rate and the  denominator of
which is 7.750%.


                                       10

<PAGE>
<PAGE>

               "Class A-2A Pass-Through  Rate": With respect to any Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class A-2B  Certificate":  A  Certificate  designated  as "Class
A-2B" on the face thereof, in the form of Exhibit A-5 hereto.

               "Class A-2B Fraction": A fraction, expressed as a percentage, the
numerator of which is the Class A-2B  Pass-Through  Rate and the  denominator of
which is 7.750%.

               "Class A-2B Pass-Through  Rate": With respect to any Distribution
Date, a fixed rate per annum equal to 6.759%.

               "Class B Certificate":  A Certificate  designated as "Class B" on
the face thereof, in the form of Exhibit A-6 hereto.

               "Class B Fraction":  A fraction,  expressed as a percentage,  the
numerator of which is the Class B Pass-Through Rate and the denominator of which
is 7.750%.

               "Class B  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 6.303%.

               "Class C Certificate":  A Certificate  designated as "Class C" on
the face thereof, in the form of Exhibit A-7 hereto.

               "Class C Fraction":  A fraction,  expressed as a percentage,  the
numerator of which is the Class C Pass-Through Rate and the denominator of which
is 7.750%.

               "Class C  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 6.525%.

               "Class D Certificate":  A Certificate  designated as "Class D" on
the face thereof, in the form of Exhibit A-8 hereto.

               "Class D Fraction":  A fraction,  expressed as a percentage,  the
numerator of which is the Class D Pass-Through Rate and the denominator of which
is 7.750%.

               "Class D  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.034%.

               "Class E Certificate":  A Certificate  designated as "Class E" on
the face thereof, in the form of Exhibit A-9 hereto.

               "Class E  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class F Certificate":  A Certificate  designated as "Class F" on
the face thereof, in the form of Exhibit A-10 hereto.


                                       11

<PAGE>
<PAGE>

               "Class F  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class G Certificate":  A Certificate  designated as "Class G" on
the face thereof, in the form of Exhibit A-11 hereto.

               "Class G  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class H Certificate":  A Certificate  designated as "Class H" on
the face thereof, in the form of Exhibit A-12 hereto.

               "Class H  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class I Certificate":  A Certificate  designated as "Class I" on
the face thereof, in the form of Exhibit A-13 hereto.

               "Class I  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class J Certificate":  A Certificate  designated as "Class J" on
the face thereof, in the form of Exhibit A-14 hereto.

               "Class J  Pass-Through  Rate":  With respect to any  Distribution
Date, a fixed rate per annum equal to 7.750%.

               "Class LR Certificate": A Certificate designated as "Class LR" on
the face thereof, in the form of Exhibit A-20 hereto.

               "Class  LA-1A  Interest":  A regular  interest in the  Lower-Tier
REMIC which is held as an asset of the  Upper-Tier  REMIC and having the initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class  LA-1B  Interest":  A regular  interest in the  Lower-Tier
REMIC which is held as an asset of the  Upper-Tier  REMIC and having the initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class  LA-1C  Interest":  A regular  interest in the  Lower-Tier
REMIC which is held as an asset of the  Upper-Tier  REMIC and having the initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class  LA-2A  Interest":  A regular  interest in the  Lower-Tier
REMIC which is held as an asset of the  Upper-Tier  REMIC and having the initial
Lower-Tier Principal Amount


                                       12

<PAGE>
<PAGE>



and Lower-Tier  Remittance Rate set forth in the Preliminary  Statement  hereto,
and which is entitled to the monthly  distributions  payable thereto pursuant to
Section 4.01.

               "Class  LA-2B  Interest":  A regular  interest in the  Lower-Tier
REMIC which is held as an asset of the  Upper-Tier  REMIC and having the initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LB Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LC Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LD Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LE Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LF Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LG Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LH Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LI Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier Principal Amount and


                                       13

<PAGE>
<PAGE>

Lower-Tier  Remittance Rate set forth in the Preliminary  Statement hereto,  and
which is entitled  to the  monthly  distributions  payable  thereto  pursuant to
Section 4.01.

               "Class LJ Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal  Amount and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the monthly distributions
payable thereto pursuant to Section 4.01.

               "Class LP Interest":  A regular  interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Principal Amount set forth in the Preliminary  Statement hereto, and
which is entitled  to the  monthly  distributions  payable  thereto  pursuant to
Section 4.01.

               "Class LR Certificate": A Certificate designated as "Class LR" on
the face thereof, in the form of Exhibit A-20 hereto.

               "Class LR Distribution  Amount": With respect to any Distribution
Date, an amount equal to the funds to be distributed to the Holders of the Class
LR Certificates on such Distribution Date pursuant to Section 4.01.

               "Class LX-1 Interest": A regular interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Notional  Amount  and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the distributions payable
thereto pursuant to Section 4.01.

               "Class LX-1 Notional  Amount":  With respect to any  Distribution
Date, an amount equal to the aggregate  Scheduled Principal Balance of the Group
1 Mortgage Loans (other than Discount Mortgage Loans) as of the first day of the
Due Period related to such Distribution Date.

               "Class LX-2 Interest": A regular interest in the Lower-Tier REMIC
which  is held as an  asset of the  Upper-Tier  REMIC  and  having  the  initial
Lower-Tier  Notional  Amount  and  Lower-Tier  Remittance  Rate set forth in the
Preliminary Statement hereto, and which is entitled to the distributions payable
thereto pursuant to Section 4.01.

               "Class LX-2 Notional  Amount":  With respect to any  Distribution
Date, an amount equal to the aggregate  Scheduled Principal Balance of the Group
2 Mortgage Loans (other than Discount Mortgage Loans) as of the first day of the
Due Period related to such Distribution Date.

               "Class P Certificate":  A Certificate  designated as "Class P" on
the face thereof, in the form of Exhibit A-21 hereto.

               "Class P Distribution  Amount":  With respect to any Distribution
Date, an amount equal to (a) the product of (x) the PO  Percentage,  and (y) the
sum of the following amounts for such Discount Mortgage Loans: (i) the principal
portion of all Scheduled


                                       14

<PAGE>
<PAGE>


Payments due during the Related Due Period and Assumed Scheduled Payments deemed
to be due during the Related Due Period,  to the extent  collected  or advanced,
(ii)  the  principal  portion  of  all  Principal  Prepayments   (including  Net
Liquidation Proceeds, Net REO Proceeds,  and Insurance Proceeds),  to the extent
received,  and (iii) the principal portion of the proceeds of all repurchases of
Discount  Mortgage  Loans  repurchased  by the  Seller  (or  its  successors  in
interest) during the Related Prepayment Period,  provided,  however,  that in no
event shall the Class P Distribution Amount include any portion of any principal
payments received in respect of Mortgage Deferred Interest.

               "Class R Certificate":  A Certificate  designated as "Class R" on
the face thereof, in the form of Exhibit A-19 hereto.

               "Class Unpaid Interest  Shortfall":  As to any Distribution  Date
and any  Class of  Certificates  (other  than the Class P  Certificates  and the
Residual Certificates) and Lower-Tier Regular Interests (other than the Class LP
Interest),  the  excess,  if  any,  of (a)  the  sum of  (i)  the  Distributable
Certificate Interest or Uncertificated Distributable Interest, as applicable, in
respect of such Class for the immediately  preceding  Distribution Date and (ii)
any outstanding  Class Unpaid Interest  Shortfall  payable to such Class on such
preceding Distribution Date over (b) the aggregate amount in respect of interest
actually  distributed  to such Class or Interest on such  immediately  preceding
Distribution Date. The Class Unpaid Interest Shortfall with respect to any Class
as of the initial  Distribution  Date is zero. No interest shall accrue on Class
Unpaid Interest Shortfalls.

               "Class X  Certificates":  Any of the Class X-1, Class X-1A, Class
X-2 or Class X-2A Certificates.

               "Class X-1 Certificate":  A Certificate designated as "Class X-1"
on the face thereof, in the form of Exhibit A-15 hereto.

               "Class X-1 Notional  Amount":  With  respect to any  Distribution
Date, an amount equal to the aggregate  Scheduled Principal Balance of the Group
1 Mortgage  Loans  (other  than the PO  Percentage  of the  Scheduled  Principal
Balance of the  Discount  Mortgage  Loans in Group 1) as of the first day of the
Mortgage Loan Due Period related to such Distribution Date.

               "Class X-1 Pass-Through  Rate":  With respect to any Distribution
Date, a rate per annum equal to the excess,  if any, of the weighted  average of
the Net Mortgage Interest Rates of the Group 1 Mortgage Loans (or in the case of
any  Discount  Mortgage  Loan,  the  then-current  Net  Mortgage  Interest  Rate
multiplied by a fraction,  the numerator of which is 7.750% and the  denominator
of which is the Net Mortgage  Interest Rate of such Discount Mortgage Loan as of
the Cut-Off  Date) as of the first day of the  Mortgage  Loan Due Period  (after
giving  effect  to  principal   payments  due  on  such  day)  related  to  such
Distribution Date over 7.750%.

               "Class X-1A  Certificate":  A  Certificate  designated  as "Class
X-1A" on the face thereof, in the form of Exhibit A-16 hereto.


                                       15

<PAGE>
<PAGE>

               "Class X-1A  Component":  Any of the  Component  A-1A,  Component
A-1B, Component A-1C, Component B, Component C or Component D.

               "Class X-1A Notional  Amount":  With respect to any  Distribution
Date, an amount equal to the sum of the aggregate  Certificate Principal Amounts
of the  Class  A-1A,  Class  A-1B,  Class  A-1C,  Class B,  Class C and  Class D
Certificates outstanding immediately prior to such Distribution Date.

               "Class X-1A Pass-Through  Rate": With respect to any Distribution
Date, a rate per annum equal to the excess,  if any, of 7.750% over the weighted
average of the  Pass-Through  Rates for the Class A-1A,  Class A-1B, Class A-1C,
Class  B,  Class C and  Class  D  Certificates,  weighted  by  their  respective
aggregate  Certificate  Principal Amounts immediately prior to such Distribution
Date.

               "Class X-2 Certificate":  A Certificate designated as "Class X-2"
on the face thereof, in the form of Exhibit A-17 hereto.

               "Class X-2 Notional  Amount":  With  respect to any  Distribution
Date, an amount equal to the aggregate  Scheduled Principal Balance of the Group
2 Mortgage  Loans  (other  than the PO  Percentage  of the  Scheduled  Principal
Balance of the  Discount  Mortgage  Loans in Group 2) as of the first day of the
Mortgage Loan Due Period related to such Distribution Date.

               "Class X-2 Pass-Through  Rate":  With respect to any Distribution
Date, a rate per annum equal to the excess,  if any, of the weighted  average of
the Net Mortgage Interest Rates of the Group 2 Mortgage Loans (or 7.750%, in the
case of Discount  Mortgage  Loans) as of the first day of the Mortgage  Loan Due
Period (after  giving  effect to principal  payments due on such day) related to
such Distribution Date over 7.750%.

               "Class X-2A  Certificate":  A  Certificate  designated  as "Class
X-2A" on the face thereof, in the form of Exhibit A-18 hereto.

               "Class X-2A Component": Either of the Component A-2A or Component
A-2B.

               "Class X-2A Notional  Amount":  With respect to any  Distribution
Date, an amount equal to the sum of the aggregate  Certificate Principal Amounts
of the Class A-2A and Class A-2B Certificates  outstanding  immediately prior to
such Distribution Date.

               "Class X-2A Pass-Through  Rate": With respect to any Distribution
Date, a rate per annum equal to the excess,  if any, of 7.750% over the weighted
average  of  the   Pass-Through   Rates  for  the  Class  A-2A  and  Class  A-2B
Certificates,  weighted  by their  respective  aggregate  Certificate  Principal
Amounts immediately prior to such Distribution Date.

               "Closing Date":  February 15, 1996.


                                       16

<PAGE>
<PAGE>

               "Code":  The Internal  Revenue Code of 1986, as amended from time
to time, and any successor statutes thereto.

               "Collection  Account":  The  separate  trust  account or accounts
established and maintained by the Servicer  pursuant to Section  3.05(a),  which
shall be entitled "LaSalle National Bank as Trustee, in trust for the Holders of
Structured Asset Securities Corporation,  Multiclass Pass-Through  Certificates,
Series 1996-CFL, Collection Account," and which shall be an Eligible Account.

               "Commission":  The Securities and Exchange Commission.

               "Comparative  Financial  Status Report":  A report  substantially
containing the content  described in Exhibit E attached  hereto,  setting forth,
among other  things,  the  occupancy,  revenue,  net  operating  income and Debt
Service  Coverage  Ratio for each  Mortgage  Loan as of the  Determination  Date
immediately  preceding the  preparation of such report for each of three periods
(to the extent such  information is available):  (i) the most current  available
year-to-date, (ii) the previous two full fiscal years, and (iii) the "base year"
(representing the original analysis of information used as of the Cut-Off Date).
For the  purposes  of the  Servicer's  production  of any  such  report  that is
required to state  information  for any period  prior to the Cut-Off  Date,  the
Servicer  may  conclusively  rely  (without  independent  verification),  absent
manifest error, on information provided to it by the Seller.

               "Component":  Any of the Class X-1A or Class X-2A Components,  as
applicable.

               "Component A-1A": With respect to the Class X-1A Certificates, at
any date of determination,  that portion of the Class X-1A Notional Amount equal
to the  Lower-Tier  Principal  Amount of the Class  LA-1A  Interest  outstanding
immediately prior to such date.

               "Component A-1A Fraction": A fraction, expressed as a percentage,
the numerator of which is the Component  A-1A Rate and the  denominator of which
is 7.750%.

               "Component A-1A Rate":  With respect to any Distribution  Date, a
rate per annum equal to 2.039%.

               "Component A-1B": With respect to the Class X-1A Certificates, at
any date of determination,  that portion of the Class X-1A Notional Amount equal
to the  Lower-Tier  Principal  Amount of the Class  LA-1B  Interest  outstanding
immediately prior to such date.

               "Component A-1B Fraction": A fraction, expressed as a percentage,
the numerator of which is the Component  A-1B Rate and the  denominator of which
is 7.750%.

               "Component A-1B Rate":  With respect to any Distribution  Date, a
rate per annum equal to 1.999%.

                                       17

<PAGE>
<PAGE>

               "Component A-1C": With respect to the Class X-1A Certificates, at
any date of determination,  that portion of the Class X-1A Notional Amount equal
to the  Lower-Tier  Principal  Amount of the Class  LA-1C  Interest  outstanding
immediately prior to such date.

               "Component A-1C Fraction": A fraction, expressed as a percentage,
the numerator of which is the Component  A-1C Rate and the  denominator of which
is 7.750%.

               "Component A-1C Rate":  With respect to any Distribution  Date, a
rate per annum equal to 1.806%.

               "Component A-2A": With respect to the Class X-2A Certificates, at
any date of determination,  that portion of the Class X-2A Notional Amount equal
to the  Lower-Tier  Principal  Amount of the Class  LA-2A  Interest  outstanding
immediately prior to such date.

               "Component A-2A Fraction": A fraction, expressed as a percentage,
the numerator of which is the Component  A-2A Rate and the  denominator of which
is 7.750%.

               "Component A-2A Rate":  With respect to any Distribution  Date, a
rate per annum equal to 0%.

               "Component A-2B": With respect to the Class X-2A Certificates, at
any date of determination,  that portion of the Class X-2A Notional Amount equal
to the  Lower-Tier  Principal  Amount of the Class  LA-2B  Interest  outstanding
immediately prior to such date.

               "Component A-2B Fraction": A fraction, expressed as a percentage,
the numerator of which is the Component  A-2B Rate and the  denominator of which
is 7.750%.

               "Component A-2B Rate":  With respect to any Distribution  Date, a
rate per annum equal to 0.991%.

               "Component  B": With respect to the Class X-1A  Certificates,  at
any date of determination,  that portion of the Class X-1A Notional Amount equal
to  the  Lower-Tier  Principal  Amount  of the  Class  LB  Interest  outstanding
immediately prior to such date.

               "Component B Fraction":  A fraction,  expressed as a  percentage,
the numerator of which is the Component B Rate and the  denominator  of which is
7.750%.

               "Component B Rate": With respect to any Distribution Date, a rate
per annum equal to 1.447%.

               "Component  C": With respect to the Class X-1A  Certificates,  at
any date of determination,  that portion of the Class X-1A Notional Amount equal
to  the  Lower-Tier  Principal  Amount  of the  Class  LC  Interest  outstanding
immediately prior to such date.

               "Component C Fraction":  A fraction,  expressed as a  percentage,
the numerator of which is the Component C Rate and the  denominator  of which is
7.750%.


                                       18

<PAGE>
<PAGE>

               "Component C Rate": With respect to any Distribution Date, a rate
per annum equal to 1.225%.

               "Component  D": With respect to the Class X-1A  Certificates,  at
any date of determination,  that portion of the Class X-1A Notional Amount equal
to  the  Lower-Tier  Principal  Amount  of the  Class  LD  Interest  outstanding
immediately prior to such date.

               "Component D Fraction":  A fraction,  expressed as a  percentage,
the numerator of which is the Component D Rate and the  denominator  of which is
7.750%.

               "Component D Rate": With respect to any Distribution Date, a rate
per annum equal to 0.716%.

               "Component  Rate":  Any or all of the Component  A-1A,  Component
A-1B,  Component A-1C, Component B, Component C, Component D, Component A-2A and
Component A-2B Rates, as applicable.

               "Condemnation Proceeds": With respect to a Mortgaged Property (or
REO Property), any awards resulting from the full or partial condemnation or any
eminent domain  proceeding or any conveyance in lieu or in anticipation  thereof
by or to any governmental or quasi-governmental authority, other than amounts to
be applied to the restoration, preservation or repair of such Mortgaged Property
(or REO  Property) or released to the related  Borrower in  accordance  with the
terms of the related Mortgage Loan.

               "Contingent  Interest":   With  respect  to  the  Mortgage  Loans
identified  on  Schedule 2, an  entitlement  or right of the  Retained  Interest
Holder  under  the  related  Note  to  receive  payment  based  upon  an  equity
participation  in,  or a  percentage  of,  the net cash  flow  from or,  the net
proceeds  realized  upon the  sale or  refinancing  of,  the  related  Mortgaged
Property securing such Mortgage Loan.

               "Controlling  Class": As of any date of determination,  the Class
of Regular  Certificates  (other than the Class P and Class X Certificates) with
the latest alphabetical Class designation that has a then aggregate  Certificate
Principal Amount (net of any Appraisal  Reduction  Amount) at least equal to the
lesser of (i) 25% of the initial aggregate  Certificate Principal Amount of such
Class  of  Regular  Certificates  as of the  Closing  Date  and  (ii)  2% of the
aggregate  Certificate  Principal Amount (net of any Appraisal Reduction Amount)
of  all  the  Regular   Certificates  (other  that  the  Class  P  and  Class  X
Certificates)  as of such date of  determination.  As of the Closing  Date,  the
Controlling Class will be the Class J Certificates.

               "Corporate Trust Office": The principal corporate trust office of
the Trustee at which,  at any particular  time, its corporate  trust business is
administered,  which  office at the date  hereof is located at LaSalle  National
Bank, 135 South LaSalle Street, Suite 200, Chicago,  Illinois 60603,  Attention:
Asset-Backed   Securities   Trust   Services  SASCO  96-CFL   (telecopy   number
312-904-2084).


                                       19

<PAGE>
<PAGE>

               "Corresponding  Lower-Tier  Class" or  "Corresponding  Upper-Tier
Class": With respect to any Class of Regular  Certificates or Lower-Tier Regular
Interests,  the  Class of  Lower-Tier  Regular  Interests  or  Class of  Regular
Certificates,   as  applicable,   appearing   opposite  such  Class  of  Regular
Certificates  or  Lower-Tier  Regular  Interests,  as the  case  may be,  in the
following table:

<TABLE>
<CAPTION>
Class of Regular                    Class of Lower-Tier
Certificates                        Regular Interests
- ----------------                    ---------------------
<S>                                 <C>        
Class A-1A Certificate              Class LA-1A Interest
Class A-1B Certificate              Class LA-1B Interest
Class A-1C Certificate              Class LA-1C Interest
Class A-2A Certificate              Class LA-2A Interest
Class A-2B Certificate              Class LA-2B Interest
Class B Certificate                 Class LB Interest
Class C Certificate                 Class LC Interest
Class D Certificate                 Class LD Interest
Class E Certificate                 Class LE Interest
Class F Certificate                 Class LF Interest
Class G Certificate                 Class LG Interest
Class H Certificate                 Class LH Interest
Class I Certificate                 Class LI Interest
Class J Certificate                 Class LJ Interest
Class P Certificate                 Class LP Interest
Class X-1 Certificate               Class LX-1 Interest
Class X-2 Certificate               Class LX-2 Interest
</TABLE>

               "Custodial Agreement": The Custodial Agreement, if any, from time
to time in effect between the Custodian,  the Servicer, the Special Servicer and
the  Trustee,  as the same  may be  amended  or  modified  from  time to time in
accordance with the terms thereof.

               "Custodian":  Any  Custodian  appointed  pursuant to Section 8.12
and, unless the Trustee is Custodian, named pursuant to any Custodial Agreement.
The Custodian may (but need not) be the Trustee or any Affiliate of the Trustee,
but may not be the  Depositor,  the Seller or any  Affiliate of the Depositor or
the Seller.

               "Cut-Off Date":  February 1, 1996.

               "Debt Service Coverage Ratio":  With respect to any Mortgage Loan
as of any date of  determination  and for any period,  the ratio  calculated  by
dividing the net operating income of the related Mortgaged Property or Mortgaged
Properties,  as the case may be, for the most recently ended one-year period for
which  data is  available  from the  related  Borrower,  before  payment  of any
scheduled  payments of principal and interest on such Mortgage Loan or any other
mortgage  loans  secured by such  Mortgaged  Property  and  "normalized"  by the
Servicer  pursuant to Section 3.13, by the annual debt service  required by such
Mortgage Loan

                                       20

<PAGE>
<PAGE>

and any other  senior  mortgage  loans on such  Mortgaged  Property or Mortgaged
Properties,  as the case may be.  Annual debt  service  shall be  calculated  by
multiplying the Scheduled  Payment in effect on such date of  determination  for
such  Mortgage  Loan and any senior  mortgage  loans  secured by such  Mortgaged
Property by 12.

               "Default  Interest":  With respect to any defaulted Mortgage Loan
(or any  successor  REO  Mortgage  Loan) for any Mortgage  Loan Due Period,  all
interest  accrued in respect of such Mortgage  Loan (or such REO Mortgage  Loan)
during  such  Mortgage  Loan Due  Period  as a  result  of the  related  default
(exclusive of late payment charges) that is in excess of interest at the related
Mortgage  Interest Rate accrued on the unpaid principal balance of such Mortgage
Loan (or REO Mortgage Loan)  outstanding  from time to time during such Mortgage
Loan Due Period.

               "Deficient  Valuation":  With respect to any Mortgage  Loan,  the
excess of (a) the then  outstanding  indebtedness  of the Mortgage Loan over (b)
the  outstanding  indebtedness  of such  Mortgage  Loan after a reduction in the
amount due on such  Mortgage  Loan to an amount  less than the then  outstanding
principal  balance of and accrued interest on the Mortgage Loan, which reduction
results from a proceeding initiated under the Bankruptcy Code.

               "Definitive Registered Certificates": As defined in Section 5.01.

               "Delinquent":  Any Scheduled Payment or Balloon Payment due under
any Mortgage Loan during the Related Due Period for any Distribution  Date which
has not been received on behalf of the Trust Fund as of the close of business on
the  Determination  Date immediately  preceding such  Distribution Date (without
regard to whether any applicable grace period has expired under the related Note
or other Mortgage Documents).

               "Delinquent   Loan  Status   Report":   A  report   substantially
containing the content  described in Exhibit F attached  hereto,  setting forth,
among other things,  those Mortgage Loans which,  as of the close of business on
the  Determination  Date  immediately  preceding the preparation of such report,
were delinquent 30-59 days,  delinquent 60-89 days,  delinquent 90 days or more,
current  but  specially  serviced,  or  were in  foreclosure  but  were  not REO
Property.

               "Depositor":  Structured Asset Securities Corporation, a Delaware
corporation, and its successors in interest.

               "Depository":  The Depository Trust Company,  or its successor as
depository with respect to the Global Certificates.

               "Determination  Date": With respect to any Distribution Date, the
15th day of the calendar  month in which such  Distribution  Date occurs,  or if
such 15th day is not a Business Day, the immediately preceding Business Day.


                                       21

<PAGE>
<PAGE>

               "Directly  Operate":  With  respect  to  any  REO  Property,  the
furnishing  or  rendering  of  services  to the  tenants  thereof  that  are not
customarily  provided  to  tenants  in  connection  with the rental of space for
occupancy   only   within  the   meaning   of   Treasury   Regulations   Section
1.512(b)-1(c)(5),  the management or operation of such REO Property, the holding
of such REO Property  primarily for sale to customers,  the  performance  of any
construction  or work  thereon,  or any use of such REO  Property  in a trade or
business  conducted by the Trust other than through an  Independent  Contractor;
provided,  however,  that the  Trustee  on behalf  of the Trust (or the  Special
Servicer on behalf of the Trust) shall not be considered to Directly  Operate an
REO Property  solely  because the Trustee on behalf of the Trust (or the Special
Servicer on behalf of the Trust)  establishes  rental  terms,  chooses  tenants,
enters into or renews leases, deals with taxes and insurance, or makes decisions
as to repairs or capital expenditures with respect to such REO Property.

               "Discount  Mortgage  Loan":  A Mortgage  Loan with a Net Mortgage
Interest Rate as of the Cut-Off Date of less than 7.750%.

               "Disqualified  Organization":  Either  (a) the United  States,  a
State or any political  subdivision thereof, or any agency or instrumentality of
any of the foregoing (other than an instrumentality that is a corporation if all
of its activities are subject to tax and a majority of its board of directors is
not  selected  by  any  such  governmental  unit),  (b)  a  foreign  government,
International  Organization  or  agency  or  instrumentality  of  either  of the
foregoing,  (c) an organization  that is exempt from tax imposed by Chapter 1 of
the Code  (including  the tax imposed by Code Section 511 on unrelated  business
taxable income) on any excess inclusions (as defined in Code Section 860E(c)(1))
with respect to the Residual  Certificates (except certain farmers' cooperatives
described in Code Section 521),  (d) rural  electric and telephone  cooperatives
described in Code Section  1381(a)(2),  or (e) any other Person so designated by
the Trustee  based upon an Opinion of Counsel to the effect that any Transfer to
such Person may cause either the  Upper-Tier  REMIC or the  Lower-Tier  REMIC to
fail to qualify as a REMIC at any time that the  Certificates  are  outstanding.
The terms "State" and "International  Organization"  shall have the meanings set
forth in Code Section 7701 or successor provisions.

               "Distributable  Certificate Interest":  With respect to any Class
of  Certificates   (other  than  the  Class  P  Certificates  and  the  Residual
Certificates),  for any Distribution Date, the Accrued  Certificate  Interest in
respect of such Class of Certificates for such  Distribution  Date,  reduced (to
not less than zero) by any allocations  pursuant to this Agreement to such Class
of Certificates of (i) any Realized Losses of interest,  (ii) Excess  Prepayment
Interest Shortfalls, (iii) Additional Expense Losses (to the extent allocated to
reduce  interest  distributions  to such Class pursuant to Section  4.07),  (iv)
Certificate Deferred Interest,  and (v) Appraisal Reduction Amounts added to the
Certificate Principal Amount of such Class for such Distribution Date.

               "Distribution  Accounts":  Each  of the  Upper-Tier  Distribution
Account and Lower-Tier Distribution Account.

                                       22

<PAGE>
<PAGE>

               "Distribution   Date":  The  25th  day  of  each  calendar  month
commencing on March 25, 1996, or if any such 25th day is not a Business Day, the
Business Day immediately following such 25th day.

               "Distribution Date Statement":  As defined in Section 4.02(a).

               "Due Date": With respect to any Mortgage Loan, including, without
limitation,  a Balloon  Mortgage  Loan  delinquent  in  respect  of its  Balloon
Payment, and with respect to any successor REO Mortgage Loan, the day each month
set forth in the related Note on which a Scheduled Payment is due and payable or
an Assumed Scheduled Payment is deemed due and payable, as the case may be.

               "Due Period":  With respect to any Distribution  Date, the period
commencing on (and including) the second day of the calendar month preceding the
month in which such  Distribution  Date occurs and ending on (and including) the
first day of the calendar month in which such  Distribution  Date occurs. In the
case of the first  Distribution  Date,  the Due Period shall be February 2, 1996
through March 1, 1996.

               "Early  Termination  Determination  Date":  The  last  day of the
calendar month preceding the calendar month in which the Anticipated Termination
Date is expected to occur.

               "Early  Termination  Notice  Date":  Any  date  as of  which  the
aggregate   Certificate   Principal   Amount  of  the  outstanding   Classes  of
Certificates  is reduced to less than or equal to 10% of the  initial  aggregate
Certificate Principal Amount of all the Classes of Certificates.

               "Eligible Account":  Either (i) an account or accounts maintained
with a federal or state  chartered  depository  institution or trust company the
long-term  unsecured  debt  obligations of which are rated at least "AA-" by S&P
and Fitch (if rated by Fitch) if the deposits are to be held in such account for
more than 30 days or the short-term debt  obligations of which have a short-term
rating of not less than "A-1" from S&P and "F-1+" from Fitch (if rated by Fitch)
if the deposits  are to be held in such  account for less than 30 days,  or such
other  account or  accounts  with  respect to which each of the Rating  Agencies
shall have confirmed in writing that the then current rating  assigned to any of
the  Certificates  that are currently being rated by such Rating Agency will not
be qualified,  downgraded or withdrawn by reason  thereof,  or (ii) a segregated
trust account or accounts  maintained with the corporate  trust  department of a
federal or state  chartered  depository  institution  or trust  company that, in
either case,  has  corporate  trust powers,  acting in its  fiduciary  capacity;
provided that any state  chartered  depository  institution  or trust company is
subject to regulation regarding fiduciary funds substantially  similar to 12 CFR
ss. 9.10(b).  Eligible Accounts may bear interest.  No Eligible Account shall be
evidenced by a certificate of deposit, passbook or other similar instrument.

               "Eligible  Investments":   Any  one  or  more  of  the  following
obligations  or securities,  regardless of whether issued by the Depositor,  the
Servicer,


                                       23

<PAGE>
<PAGE>


the Special  Servicer,  the Trustee or any of their  respective  Affiliates  and
having at the time of purchase,  or at such other time as may be specified,  the
required ratings, if any, provided for in this definition:

                (i) direct  obligations of, and obligations  fully guaranteed as
        to timely  payment of principal  and  interest by, the United  States of
        America,  FNMA,  FHLMC or any  agency or  instrumentality  of the United
        States of America the  obligations of which are backed by the full faith
        and credit of the United States of America; provided that any obligation
        of, or guarantee by, FNMA or FHLMC,  other than an unsecured senior debt
        obligation of FNMA or FHLMC, shall be an Eligible Investment only if, at
        the time of investment,  such  investment  will be acceptable to each of
        the Rating Agencies as evidenced in writing;

                (ii)  demand and time  deposits,  certificates  of  deposit,  or
        bankers'  acceptances  that mature in one year or less after the date of
        issuance and are issued or held by any  depository  institution or trust
        company incorporated or organized under the laws of the United States of
        America or any State thereof and subject to supervision  and examination
        by federal or state banking authorities,  so long as that at the time of
        investment or the contractual  commitment  providing for such investment
        the  commercial  paper  or other  short-term  debt  obligations  of such
        depository institution or trust company are rated at least "A-1+" by S&P
        and "F-1+" by Fitch or are  otherwise  acceptable  to each of the Rating
        Agencies  or  the  long-term  debt   obligations   of  such   depository
        institution or trust company have the Certificate Rating;

                (iii) any demand or time deposit or  certificate of deposit that
        is fully insured by FDIC;

                (iv)  repurchase  agreements or obligations  with respect to any
        security  described  in  clause  (i) above  where  such  security  has a
        remaining  maturity  of one  year  or less  and  where  such  repurchase
        obligation has been entered into with a depository  institution or trust
        company (acting as principal) described in clause (ii) above;

                (v) debt  obligations  bearing  interest  or sold at a  discount
        issued by any  corporation  incorporated  under  the laws of the  United
        States of America or any state thereof,  which  securities  have ratings
        from  S&P and  Fitch,  at the  time  of  investment  or the  contractual
        commitment providing for such investment,  at least equal to the highest
        long-term  credit ratings  assigned by S&P and Fitch,  unless  otherwise
        specified  in  writing  by each of the Rating  Agencies;  provided  that
        securities  issued by any  particular  corporation  will not be Eligible
        Investments  to the  extent  that  investment  therein  will  cause  the
        then-outstanding   principal   amount  of  securities   issued  by  such
        corporation and held in the accounts established hereunder to exceed 10%
        of  the  sum  of the  aggregate  principal  balance  and  the  aggregate
        principal amount of all Eligible Investments in such accounts;

                (vi)  commercial  paper  (including  both   non-interest-bearing
        discount obligations and interest-bearing  obligations payable on demand
        or on a specified date

                                       24
<PAGE>
<PAGE>


        maturing  in one year or less  after the date of  issuance  thereof  and
        which is rated at least  "A-1+" by S&P and  "F-l+" by Fitch (if rated by
        Fitch);

                (vii) units of investment  funds,  including money market funds,
        rated in the  highest  category by S&P and by Fitch (if rated by Fitch),
        or if not  rated by Fitch,  Fitch has  confirmed  in  writing  that such
        investments   will  not   lead  to  the   downgrading,   withdrawal   or
        qualification  of any rating then assigned by the Rating Agencies to any
        Certificate;

                (viii) a Qualified GIC;

                (ix) certificates or receipts  representing  ownership interests
        in future  interest or principal  payments on  obligations  described in
        clause (i) above and the Rating  Agencies have confirmed in writing that
        such  investments  will  not  lead  to the  downgrading,  withdrawal  or
        qualification  of any rating then assigned by the Rating Agencies to any
        Certificate; and

                (x) any other demand, money market or time deposit,  obligation,
        security or  investment,  (A) with  respect to which each Rating  Agency
        shall have confirmed in writing that such  investment will not result in
        a downgrade,  qualification or withdrawal of the then-current  rating of
        the  Certificates  that are currently  being rated by such Rating Agency
        and (B) which qualifies as a "cash flow investment"  pursuant to Section
        860G(a)(6) of the Code;

provided that, in each case, if the investment is rated by S&P, (A) it shall not
have an "r"  highlighter  affixed  to its rating  from S&P,  (B) it shall have a
predetermined  fixed  dollar of  principal  due at maturity  that cannot vary or
change and (C) any such investment that provides for a variable rate of interest
must have an interest  rate that is tied to a single  interest rate index plus a
fixed  spread,  if any;  provided that no such  instrument  shall be an Eligible
Investment  (A) if such  instrument  evidences  principal and interest  payments
derived from  obligations  underlying such instrument and the interest  payments
with respect to such instrument provide a yield to maturity of greater than 120%
of the yield to maturity at par of such underlying  obligations or (B) if it may
be redeemed at a price below the purchase price; and provided,  further, that no
amount beneficially owned by either REMIC Pool (even if not yet deposited in the
Trust) may be invested in investments (other than money market funds) treated as
equity interests for federal income tax purposes,  unless the Servicer  receives
an Opinion of Counsel,  at its own expense,  to the effect that such  investment
will not  adversely  affect the status of either REMIC Pool as a REMIC under the
Code  or  result  in  imposition  of a tax  on any  such  REMIC  Pool.  Eligible
Investments  that are subject to  prepayment  or call may not be  purchased at a
price in excess of par.

               "EMG":  Environmental Management Group, Inc.

               "Environmental  Assessment":  A "Phase I assessment" as described
in, and meeting  the  criteria  of, the  standards  of (i) FNMA,  in the case of
Specially  Serviced Mortgage Loans as to which the related Mortgaged Property is
multifamily property, or Accepted

                                       25

<PAGE>
<PAGE>


Servicing Practices, in the case of any other Specially Serviced Mortgage Loans,
and (ii) the American Society for Testing and Materials.

               "Environmental   Condition":   With  respect  to  any   Mortgaged
Property,  any Environmental  Matter on or relating to a Mortgaged Property that
is reasonably  likely (i) to cause an imminent and  substantial  endangerment to
the environment or public;  (ii) to create an obligation under any Environmental
Laws to conduct or take any assessment,  investigation,  removal, remediation or
other action; or (iii) to constitute a violation of, or noncompliance  with, any
Environmental Laws or to give rise to a fine, charge, penalty,  liability, lien,
or other claim or demand under any Environmental Laws.

               "Environmental  Laws": Without limitation,  CERCLA, the Emergency
Planning and  Community  Right-to-Know  Act of 1986, 42 U.S.C.  ss.ss.  11001 et
seq., the Resource Conservation and Recovery Act, 42 U.S.C. ss.ss. 6901 et seq.,
the Toxic  Substances  Control Act, 15 U.S.C.  ss.ss.  2601 et seq., the Federal
Insecticide,  Fungicide,  and Rodenticide Act, 7 U.S.C.  ss.ss. 136 et seq., the
Clean Air Act,  42 U.S.C.  ss.ss.  7401 et seq.,  the  Federal  Water  Pollution
Control Act, 33 U.S.C.  ss.ss.  1251 et seq.,  the Safe  Drinking  Water Act, 42
U.S.C. ss.ss. 300f et seq., and the Hazardous  Materials  Transportation Act, 49
U.S.C.  ss.ss. 1801 et seq., as any of the above statutes may have been amended,
all rules,  regulations,  orders,  decrees or  judgments  promulgated  or issued
pursuant to any of the above  statutes,  and any other  federal,  state or local
law,  statute,   rule,   regulation,   order,   decree  or  judgment   governing
Environmental Matters.

               "Environmental  Matters": Any matter arising out of, relating to,
or resulting from (i) pollution,  (ii) contamination,  (iii) protection of human
health  or the  environment,  (iv) the  emissions,  discharges,  disseminations,
releases or threatened  releases,  of Hazardous  Materials into, onto, at, on or
from, the air, surface water,  groundwater,  soil, land surface,  or subsurface,
building   or  facility  or  (v)  the   manufacture,   processing,   generation,
distribution,  use,  treatment,  storage,  disposal,  transport,  or  any  other
handling of Hazardous Materials.

               "Environmental  Report":  The  Environmental  Issues  Statement &
Resolution  Report dated December 15, 1995, and Addendum dated January 19, 1996,
prepared  by EMG for the  Seller and Lehman  Brothers  Inc.,  a copy of which is
attached hereto as Exhibit O. For all purposes herein, the Environmental  Report
shall be deemed  to refer  only to those  Mortgaged  Properties  related  to the
Mortgage Loans.

               "ERISA":  The Employee  Retirement  Income  Security Act of 1974,
amended from time to time.

               "Escrow Account":  As defined in Section 3.04(a).

               "Escrow  Payment":  Any payment  received by the  Servicer or the
Special  Servicer for the account of any  Borrower  pursuant to the terms of any
Mortgage Loan for application toward the payment of taxes,  insurance  premiums,
assessments,  tenant  improvements,  leasing  commissions  and similar  items in
respect  of  the  related  Mortgaged  Property  or  for  purposes  of  providing
additional collateral for such Mortgage Loan.


                                       26

<PAGE>
<PAGE>

               "Event of Default":  As defined in Section 7.01(a).

               "Excess  Prepayment  Interest":  For any Distribution  Date, with
respect to any Mortgage Loan as to which a full or partial Principal  Prepayment
or Balloon Payment was made (i) in the case of Principal Prepayments, during the
Related  Prepayment  Period  and on or  after  the Due Date in the  Related  Due
Period, or (ii) in the case of Balloon Payments, where the Balloon Payment has a
Due Date in the  Related  Due  Period  and such Due Date  occurs in the same Due
Period as that in which the preceding Due Date for such Mortgage Loan occurs, to
the extent  collected,  the aggregate  amount of interest accrued at the related
Mortgage  Interest Rate for such Mortgage Loan on such  Principal  Prepayment or
the principal portion of the Balloon Payment from the first Due Date that occurs
in the Related Due Period to the date such  Principal  Prepayment is made or the
date such Balloon Payment is due, as the case may be.

               "Excess  Prepayment  Interest  Shortfall":  With  respect  to any
Mortgage Loan Group,  the excess,  if greater than zero,  of any Net  Prepayment
Interest  Shortfall  with respect to such Mortgage Loan Group over the Servicing
Fee with respect to such Mortgage Loan Group.

               "Exchange  Act":  The  Securities  and Exchange  Act of 1934,  as
amended from time to time.

               "Extension":  As defined in Section 3.18(b).

               "Extension  Adviser":  As defined in Section 3.23(b). The initial
Extension Adviser will be the Seller.

               "FDIC":  The  Federal  Deposit  Insurance  Corporation,  and  its
successors in interest.

               "FHLMC":  The Federal  Home Loan  Mortgage  Corporation,  and its
successors in interest.

               "Fidelity  Bond":  Either a Servicer  Fidelity  Bond or a Special
Servicer Fidelity Bond.

               "Final Recovery  Determination":  A determination with respect to
any  Specially  Serviced  Mortgage  Loan  by  the  Special  Servicer  exercising
reasonable business judgment, that all Insurance Proceeds,  Liquidation Proceeds
and other  payments  or  recoveries  which the Special  Servicer,  expects to be
finally  recoverable on such Specially Serviced Mortgage Loan, without regard to
any obligation of the Servicer or the Special  Servicer,  as the case may be, to
make  payments  from its own  funds  pursuant  to  Section  3.08(a),  have  been
recovered and without regard to any amounts that might be collected  pursuant to
deficiency  judgments.  The Special Servicer shall notify the Operating Adviser,
the  Trustee  and the  Servicer  in  writing  after  making  any Final  Recovery
Determination with respect to any Specially Serviced Mortgage Loan.


                                       27

<PAGE>
<PAGE>

               "Fiscal  Agent":  ABN  AMRO  Bank  N.V.,  a  Netherlands  banking
corporation,  in its capacity as fiscal agent  hereunder,  and its successors in
interest, or any successor Fiscal Agent appointed hereunder.

               "Fitch":  Fitch  Investors  Service,  L.P., and its successors in
interest.

               "FNMA":  The  Federal  National  Mortgage  Association,  and  its
successors in interest.

               "GAAP":  Generally accepted accounting  principles,  consistently
applied.

               "Global  Certificate":  Any of the Class A-1A,  Class A-1B, Class
A-1C,  Class  A-2A,  Class  A-2B,  Class  B,  Class  C,  Class  D  and  Class  E
Certificates.

               "Group 1":  Of or pertaining to all Group 1 Mortgage Loans.

               "Group 1 Certificates": Collectively, the Class A-1A, Class A-1B,
Class A-1C, Class X-1, Class X-1A, and the Subordinate Certificates.

               "Group 1 Mortgage Loan": Those Mortgage Loans so indicated on the
Mortgage Loan Schedule.

               "Group 1  Principal  Distribution  Amount":  With  respect to any
Distribution  Date,  an amount equal to the Principal  Distribution  Amount with
respect to the Group 1 Mortgage Loans for such Distribution Date.

               "Group 2":  Of or pertaining to all Group 2 Mortgage Loans.

               "Group 2 Certificates": Collectively, the Class A-2A, Class A-2B,
Class X-2 and Class X-2A Certificates.

               "Group 2 Mortgage Loan": Those Mortgage Loans so indicated on the
Mortgage Loan Schedule.

               "Group 2  Principal  Distribution  Amount":  With  respect to any
Distribution  Date,  an amount equal to the Principal  Distribution  Amount with
respect to the Group 2 Mortgage Loans for such Distribution Date.

               "Hazardous  Materials":  Such  chemicals,  elements,  explosives,
radioactive  materials,   polychlorinated  biphenyls,  compounds  asbestos,  any
material  containing  asbestos and wastes of any nature and composition,  as are
defined  as  hazardous  wastes,  hazardous  substances,   regulated  substances,
pollutants or  contaminants,  toxic wastes or toxic  substances by (or that form
the  basis  of  liability   under)   CERCLA;   the   Superfund   Amendment   and
Reauthorization  Act of 1976, as amended;  the Toxic Substances  Control Act, as
amended;  the Clean Water Act, as amended;  the Asbestos Emergency Response Act,
as amended; or any other  Environmental Laws; and petroleum,  petroleum products
and their constituents.


                                       28

<PAGE>
<PAGE>

               "Historical Loan  Modification  Report":  A report  substantially
containing the content  described in Exhibit G attached  hereto,  setting forth,
among other things,  those Mortgage Loans which,  as of the close of business on
the  Determination  Date  immediately  preceding the preparation of such report,
have been modified pursuant to this Agreement (i) during the Related  Prepayment
Period and (ii) since the Cut-Off  Date,  showing the  original  and the revised
terms thereof.

               "Historical  Loss  Estimate  Report":   A  report   substantially
containing the content  described in Exhibit H attached  hereto,  setting forth,
among  other  things,  as of the close of  business  on the  Determination  Date
immediately  preceding the preparation of such report,  (i) the aggregate amount
of Liquidation  Proceeds and Liquidation  Expenses,  both for the current period
and  historically,  and (ii) the amount of Realized Losses  occurring during the
Related Prepayment Period, set forth on a Mortgage Loan-by-Mortgage Loan basis.

               "Holder":  A Certificateholder.

               "Independent":  When used with respect to any  specified  Person,
any such Person who (i) is in fact independent of the Depositor, the Seller, the
Servicer,  the Special Servicer,  or any Affiliate of any thereof, (ii) does not
have any direct financial interest, or any material indirect financial interest,
in any of the Depositor,  the Seller, the Servicer,  the Special Servicer or any
Affiliate  thereof,  and (iii) is not connected with the Depositor,  the Seller,
the  Servicer,  the  Special  Servicer or any  Affiliate  thereof as an officer,
employee, promoter, underwriter, trustee, partner, director or Person performing
similar  functions;  provided,  however,  that a  Person  shall  not  fail to be
Independent of the Depositor,  the Seller, the Servicer, the Special Servicer or
any Affiliate  thereof merely because such Person is the beneficial  owner of 1%
or less of any class of  securities  issued by the  Depositor,  the Seller,  the
Servicer, the Special Servicer or any Affiliate thereof, as the case may be.

               "Independent Contractor":  Either (i) any Person that would be an
"independent  contractor"  with  respect to the Trust within the meaning of Code
Section  856(d)(3) if the Trust were a real estate investment trust (except that
the  ownership  tests set forth in that section shall be considered to be met by
any Person that owns, directly or indirectly, 35% or more of any Class or 35% or
more of the aggregate value of all Classes of  Certificates),  provided that the
Trust  does  not  receive  or  derive  any  income  from  such  Person  and  the
relationship  between such Person and the Trust is at arm's  length,  all within
the  meaning of  Treasury  Regulation  Section  1.856-4(b)(5)  (except  that the
Servicer or the Special  Servicer  shall not be considered to be an  Independent
Contractor  under the definition in this clause (i) unless an Opinion of Counsel
has been  delivered  to the  Trustee to that  effect)  or (ii) any other  Person
(including the Servicer and the Special Servicer) if the Trustee has received an
Opinion of Counsel to the effect that the taking of any action in respect of any
REO Property by such Person,  subject to any conditions therein specified,  that
is otherwise herein  contemplated to be taken by an Independent  Contractor will
not cause such REO Property to cease to qualify as "foreclosure property" within
the  meaning  of Code  Section  860G(a)(8)  (determined  without  regard  to the
exception  applicable for purposes of Code Section  860D(a)) or cause any income
realized in

                                       29

<PAGE>
<PAGE>

respect of such REO  Property  to fail to  qualify  as Rents from Real  Property
(provided that such income would otherwise so qualify).

               "Insurance  Policy":  Any hazard  insurance  and other  insurance
policies required to be maintained with respect to any Mortgage Loans.

               "Insurance  Proceeds":  Proceeds of any fire and hazard insurance
policy,  title policy or other insurance  policy relating to a Mortgage Loan, to
the extent such proceeds are not to be applied to the  restoration  or repair of
the related  Mortgaged  Property or released to the Borrower in accordance  with
the express  requirements of the Mortgage or Note or other documents included in
the Mortgage File or in accordance with Accepted Servicing Practices.

               "Interest   Accrual  Period":   With  respect  to  any  Class  of
Certificates or Lower-Tier  Interests  (other than the Class P Certificates  and
the Residual  Certificates)  and any Distribution  Date, the period beginning on
the first day of the calendar  month  preceding the calendar  month in which the
related  Distribution  Date  occurs and  ending on the last day of the  calendar
month in which such Distribution Date occurs.

               "Interest  Distribution  Amount":  With  respect to the  Mortgage
Loans for any Distribution Date, the sum of (without duplication):

               (i)    the  interest portion of all Scheduled Payments due during
the Related Due Period and Assumed  Scheduled  Payments  deemed to be due during
the Related Due Period, to the extent collected or advanced by the Servicer, the
Trustee  or the  Fiscal  Agent for such  Distribution  Date with  respect to the
Mortgage Loans;

               (ii)   the  interest  portion  of all Net  Liquidation  Proceeds,
Insurance  Proceeds and Net REO Proceeds to the extent identified as having been
received on the Mortgage Loans or REO Properties  during the Related  Prepayment
Period;

               (iii)  any  amounts  attributable  to reductions of the Servicing
Fee payable with respect to such Distribution Date as a result of Net Prepayment
Interest Shortfalls on the Mortgage Loans;

               (iv)   the interest portion of the proceeds of all repurchases of
Mortgage Loans repurchased by the Seller during the Related  Prepayment  Period;
and

               (v)    all  other  collections  or proceeds  received  during the
Related Prepayment Period, other than collections  allocable to principal,  with
respect to the Mortgage Loans including,  but not limited to, any late fees, not
otherwise payable to the Servicer,  the Trustee or the Fiscal Agent, and any Net
REO Proceeds (not otherwise  included in the Principal  Distribution  Amount for
such Distribution Date or in clause (ii) above);

               less (without duplication):


                                       30

<PAGE>
<PAGE>

               (a)    the  interest portion of all Scheduled  Payments collected
on or prior to the related  Determination  Date but due on a Due Date subsequent
to the end of the Related Due Period with respect to the Mortgage Loans;

               (b)    the  interest  portion  of any Net  Liquidation  Proceeds,
Insurance Proceeds and Net REO Proceeds on the Mortgage Loans received after the
end of the Related Prepayment Period;

               (c)    all   amounts  (other  than  any  Additional   Trust  Fund
Expenses) that are currently due or  reimbursable  to the Servicer,  the Special
Servicer,  the Trustee, or the Fiscal Agent (including the Servicing Fee and the
Trustee Fee), including, but not limited to, Advance Interest;

               (d)    all  Prepayment  Charges  collected  with  respect  to the
Mortgage Loans during the Related Prepayment Period;

               (e)    any  Additional  Expense  Losses  incurred on the Mortgage
Loans which have not previously  been allocated as of the related  Determination
Date and are allocated to reduce interest  distributions as set forth in Section
4.07;

               (f)    all Appraisal Reduction Amounts for such Distribution Date
to the extent available for distribution from interest  otherwise  distributable
on the  Subordinate  Certificates  to which the related  Appraisal  Reduction is
allocated  pursuant  to  Section  4.08  (after  reduction  of the  Distributable
Certificate  Interest for such  Certificates  for  Realized  Losses of interest,
Additional   Expense  Losses  (to  the  extent   allocated  to  reduce  interest
distributions to such  Subordinated  Certificates as set forth in Section 4.07),
Certificate Deferred Interest and Excess Prepayment Interest Shortfalls, but not
for Appraisal Reduction Amounts); and

               (g)    all   amounts   collected   in  respect  of  any  Retained
Interests,  and all amounts deposited in the Collection  Account or Distribution
Accounts in error.

               "Interest  Payment  Adjustment":  In  respect  of each  Class  of
Regular  Certificates  (other  than the  Class X and  Class P  Certificates)  in
connection with a Principal  Prepayment of a Mortgage Loan during any Prepayment
Period, an amount equal to one-twelfth of the product of (a) the amount, if any,
by which the  Pass-Through  Rate for such Class of Certificates  for the related
Distribution  Date exceeds the  applicable  Reinvestment  Yield  (expressed on a
mortgage  equivalent  basis),  multiplied  by (b) the  amount of such  Principal
Prepayment  (exclusive of the PO Percentage of such Principal  Prepayment in the
case of a Discount Mortgage Loan),  multiplied by (c) a fraction,  the numerator
of which is the portion of the applicable Principal Distribution Amount for such
Distribution  Date payable in reduction of the aggregate  Certificate  Principal
Amount  of such  Class  of  Certificates,  and the  denominator  of which is the
Principal  Distribution  Amount  for the  related  Mortgage  Loan Group for such
Distribution  Date.  In respect of any  Component  of the  aggregate  Class X-1A
Notional  Amount of the Class X-1A  Certificates  in connection with a Principal
Prepayment of a Mortgage Loan during any Prepayment  Period,  an amount equal to
one-twelfth  of the  product  of (x) the  related  Component  Rate (that is, the
Component  Rate with the same  letter

                                       31

<PAGE>
<PAGE>

designation as such Component) for the related Distribution Date,  multiplied by
(y) the amount of such Principal  Prepayment  (exclusive of the PO Percentage of
such Principal  Prepayment in the case of a Discount Mortgage Loan),  multiplied
by (z) a fraction, the numerator of which is the portion of either (i) the Group
1 Principal  Distribution Amount for such Distribution Date or (ii) on and after
the Principal  Aggregation Date resulting from the Certificate  Principal Amount
of the Class A-2B Certificates  being reduced to zero, the Aggregated  Principal
Distribution  Amount for such Distribution  Date, deemed payable in reduction of
the  amount  of such  Component,  and the  denominator  of which is the  Group 1
Principal  Distribution Amount or the Aggregated Principal  Distribution Amount,
as applicable,  for such  Distribution  Date. In respect of any Component of the
aggregate  Class  X-2A  Notional  Amount  of  the  Class  X-2A  Certificates  in
connection with a Principal  Prepayment of a Mortgage Loan during any Prepayment
Period,  an  amount  equal to  one-twelfth  of the  product  of (x) the  related
Component Rate (that is, the Component Rate with the same letter  designation as
such Component) for the related Distribution Date,  multiplied to (y) the amount
of such Principal  Prepayment  (exclusive of the PO Percentage of such Principal
Prepayment,  in the  case of a  Discount  Mortgage  Loan),  multiplied  by (z) a
fraction,  the  numerator  of which is the  portion  of  either  (i) the Group 2
Principal  Distribution  Amount for such  Distribution Date or (ii) on and after
the Principal  Aggregation Date resulting from the Certificate  Principal Amount
of the Class A-1C  Certificate  being reduced to zero, the Aggregated  Principal
Distribution  Amount for such Distribution  Date, deemed payable in reduction of
the  amount  of such  Component,  and the  denominator  of which is the  Group 2
Principal  Distribution Amount or the Aggregated Principal  Distribution Amount,
as applicable, for such Distribution Date.

               "Interested  Person":  As  of  any  date  of  determination,  the
Servicer,  the  Special  Servicer,  any  Independent  Contractor  engaged by the
Special  Servicer  pursuant to Section 3.17(e) or any Person that, to the actual
knowledge  of a  Responsible  Officer of the Trustee is an  Affiliate  of any of
them.

               "Investment Account":  As defined in Section 3.07(a).

               "Investment Representation Letter":  As defined in Section 5.10.

               "IO Interest Payment Adjustment": In respect of the Class X-1 and
Class X-2  Certificates in connection with a Principal  Prepayment of a Mortgage
Loan during any Prepayment Period, an amount equal to one-twelfth of the product
of the excess of the Net Mortgage  Interest  Rate of the related  Mortgage  Loan
over 7.750%, multiplied by the amount of such Principal Prepayment (exclusive of
the PO  Percentage  of such  Principal  Prepayment,  in the  case of a  Discount
Mortgage Loan).

               "IO Reinvestment Yield": With respect to any of the Class X-1 and
Class X-2 Certificates,  an amount equal to the yield on the U.S. Treasury issue
(primary  issue) with a maturity date closest to the stated maturity date of the
Mortgage Loan on which a Principal Prepayment is received.

               "Liquidated Loan": A Specially Serviced Mortgage Loan as to which
the Special Servicer has made a Final Recovery Determination.


                                       32

<PAGE>
<PAGE>

               "Liquidation  Expenses":   Expenses  incurred  by  the  Servicer,
Trustee or Special Servicer in accordance with Accepted  Servicing  Practices in
connection  with the  enforcement  and  liquidation  of any  Specially  Serviced
Mortgage Loan or REO Property  (including,  without  limitation,  legal fees and
expenses,  committee or referee fees, appraisal fees,  environmental  evaluation
fees,  property  inspection costs incurred by the Special  Servicer,  reasonable
litigation related travel expenses and, if applicable, brokerage commissions and
conveyance taxes) and any Property  Protection Expenses incurred with respect to
such  Mortgage  Loan  or  such  REO  Property  not  previously  reimbursed  from
collections or other proceeds therefrom.

               "Liquidation  Proceeds":  Any of the following  (i)  Condemnation
Proceeds,  (ii) the amount of cash (other than the Insurance  Proceeds) received
in connection with the liquidation of a Specially Serviced Mortgage Loan through
a trustee's  sale,  foreclosure  sale or  otherwise  or (iii) the amount of cash
(other than the Insurance  Proceeds)  received in connection  with a purchase or
sale of a Mortgage  Loan or an REO Property in  accordance  with Section 3.18 or
Section 9.01.

               "Loan Number": With respect to any Mortgage Loan, the loan number
by which  such  Mortgage  Loan was  identified  on the books and  records of the
Seller,  as set forth in the Mortgage Loan Schedule (or, after the Closing Date,
the loan  number by which  such  Mortgage  Loan is  identified  on the books and
records of the Servicer or the Special Servicer,  which number shall be given to
the  Trustee in writing and by magnetic  tape in a format  mutually  agreed upon
between  the  Servicer  and the  Trustee);  provided  that for the  purposes  of
providing  reports  required  pursuant to Article IV, Loan Number shall refer to
the Prospectus I.D. number as set forth in the Mortgage Loan Schedule.

               "Lower-Tier  Available  Transfer  Amount":  With  respect  to any
Distribution  Date,  an  amount  equal  to (a)  the  sum of  (i)  the  Available
Distribution  Amount for such Distribution Date and (ii) the aggregate amount of
Prepayment Charges collected during the Related Prepayment Period, minus (b) the
Class LR Distribution Amount for such Distribution Date.

               "Lower-Tier   Distribution  Account":  The  account  or  accounts
created and maintained by the Trustee pursuant to Section  3.05(b),  which shall
be entitled  "LaSalle  National  Bank,  as Trustee,  in trust for Holders of the
Structured Asset Securities Corporation,  Multiclass Pass-Through  Certificates,
Series  1996-CFL,  Lower-Tier  Distribution  Account,"  and  which  shall  be an
Eligible Account.

               "Lower-Tier  Interests":  Any of the Lower-Tier Regular Interests
and the Class LR Certificate issued pursuant to this Agreement.

               "Lower-Tier  Notional  Amount":  Either the Class  LX-1  Notional
Amount or the Class LX-2 Notional Amount.

               "Lower-Tier  Principal  Amount":  With  respect  to any  Class of
Lower-Tier  Regular  Interests  (other  than  the  Class  LX-1  and  Class  LX-2
Lower-Tier Regular  Interests),  (i) on or prior to the first Distribution Date,
an amount equal to the initial principal amount of

                                       33

<PAGE>
<PAGE>

such  Class as  specified  in the  Lower-Tier  REMIC  table  in the  Preliminary
Statement  hereto,  and (ii) as of any date of  determination  after  the  first
Determination  Date,  the  Lower-Tier  Principal  Amount  of such  Class  on the
Distribution Date immediately prior to such date of determination (determined as
adjusted pursuant to Section 1.02(vi).

               "Lower-Tier  Regular  Interests":  Any of the Class LA-1A,  Class
LA-1B,  Class LA-1C, Class LX-1, Class LA-2A, Class LA-2B, Class LX-2, Class LB,
Class LC,  Class LD,  Class LE, Class LF, Class LG, Class LH, Class LI, Class LJ
and Class LP Interests issued pursuant to this Agreement.

               "Lower-Tier  REMIC":  One of two separate  REMICs  comprising the
Trust Fund,  the assets of which  consist of the Mortgage  Loans (other than any
Retained  Interest  with respect to any Mortgage  Loans),  any REO Property with
respect  thereto,  such  amounts  as  shall  from  time  to  time be held in the
Collection Account (other than with respect to the Retained Interests),  any REO
Account and the Lower-Tier Distribution Account, and all other property included
in the Trust Fund that is not in the Upper-Tier REMIC.

               "Lower-Tier  Remittance  Rate":  With  respect to any  Lower-Tier
Regular  Interest (other than the Class LX-1 and Class LX-2  Lower-Tier  Regular
Interests),  for any  Distribution  Date,  a per annum rate of 7.750%,  and with
respect to the Class LX-1 and Class LX-2 Interests,  the Class X-1  Pass-Through
Rate and the Class X-2 Pass-Through Rate, respectively.

               "MAI":  Member of the Appraisal Institute.

               "Minimum Bid Price":  With respect to the sale of an REO Property
or Mortgage  Loan  pursuant to Section  3.18, a price equal to the lesser of (i)
the  Repurchase  Price for such REO  Property,  and (ii) the  greater of (A) the
value of such REO  Property as  determined  by an appraisal of such REO Property
performed by an  Independent  appraiser in  accordance  with MAI  standards  and
methodologies  within  the past  twelve  months,  and (B) a price  such that any
Realized Loss resulting  from the sale of such REO Property at such price,  when
combined with all other Realized Losses not yet allocated to the Certificates as
of such date of sale,  would (other than the PO  Percentage of any such Realized
Losses) be allocable only to the most subordinated Class of Regular Certificates
(other than the Class X Certificates) then outstanding, to the Controlling Class
and  Classes  of  Regular  Certificates  (other  than  the  Class X and  Class P
Certificates)  senior to the  Controlling  Class  that are  wholly-owned  by the
purchaser of such REO Property or Mortgage Loan or any Affiliate thereof.

               "Minimum Termination Price":  As defined in Section 9.01(c).

               "Modified Servicing Fee Rate":  As defined in Section 7.02.

               "Mortgage":  The  mortgage,  deed of trust  or  other  instrument
creating  a first  or  junior  lien on a  Mortgaged  Property  securing  a Note,
together with any rider,  addendum or amendment thereto, as amended from time to
time.


                                       34

<PAGE>
<PAGE>

               "Mortgage Deferred  Interest":  With respect to any Mortgage Loan
as of any Due Date that has been  modified to reduce the rate at which  interest
is paid currently below the Mortgage  Interest Rate, the excess,  if any, of (a)
interest accrued on the Scheduled Principal Balance thereof during the one-month
interest  accrual  period set forth in the related Note at the related  Mortgage
Interest Rate over (b) the interest portion of the related Scheduled Payment or,
if applicable, Assumed Scheduled Payment due on such Due Date.

               "Mortgage  Documents":  With  respect to any Mortgage  Loan,  the
documents  listed in clauses  (i) (other  than the  endorsement  to the  Trustee
thereon),  (ii), (iv), (v), (vi), (viii),  (ix) (other than the Re-assignment of
Assignment of Leases,  Rents and Profits referred to therein) and (x) of Section
2.01(a).

               "Mortgage File":  With respect to any Mortgage Loan, the mortgage
documents listed in Section 2.01(a)(i) through (x) pertaining to such particular
Mortgage Loan and any additional documents required to be added to such Mortgage
File pursuant to this Agreement.

               "Mortgage  Interest  Rate":  With  respect to any  Mortgage  Loan
(other than a Mortgage Loan that has become an REO Mortgage Loan) on or prior to
its maturity  date,  the per annum rate at which  interest is scheduled  (in the
absence  of a  default)  to accrue on such  Mortgage  Loan  (not  including  any
Contingent  Interest)  from  time to time in  accordance  with the  terms of the
related Note (as such may be modified at any time  following  the Closing  Date)
and  applicable  law.  With respect to any Mortgage  Loan (other than a Mortgage
Loan that has become an REO  Mortgage  Loan) after its  maturity  date,  the per
annum rate described in the preceding sentence  determined without regard to the
passage of such maturity  date.  With respect to any REO Mortgage  Loan, the per
annum rate described in the two preceding sentences,  as applicable,  determined
as if the related Mortgage Loan had remained outstanding.

               "Mortgage  Loan":  Each mortgage loan  identified on the Mortgage
Loan Schedule.

               "Mortgage  Loan Due Period":  With respect to each  Mortgage Loan
and any  Distribution  Date,  the period ending on the day prior to the Due Date
occurring in the Related Due Period and beginning on the preceding Due Date, or,
in the case of an REO Mortgage Loan, each period that would have been a Mortgage
Loan Due Period if the related Mortgage Loan were still outstanding.

               "Mortgage Loan Group":  Each of the Group 1 Mortgage Loans or the
Group 2 Mortgage Loans.

               "Mortgage  Loan Purchase  Agreement":  The Mortgage Loan Purchase
and Exchange Agreement, dated as of February 1, 1996, between the Seller and the
Depositor pursuant to which the Mortgage Loans are conveyed to the Depositor.

               "Mortgage  Loan  Schedule":  As of any date, the list of mortgage
loans included in the Trust Fund on such date,  such list as of the Closing Date
being attached hereto as


                                       35

<PAGE>
<PAGE>


Exhibit B. The Mortgage  Loan Schedule may be in the form of more than one list,
collectively  setting forth all of the information  required.  The Mortgage Loan
Schedule shall be amended from time to time in accordance with the provisions of
this Agreement.

               "Mortgaged Property":  The underlying property (including any REO
Property)  that  secures  the  indebtedness  of the  Borrower  under the related
Mortgage Loan together with improvements thereto and with any personal property,
fixtures,  leases  and other  property  or  rights  pertaining  thereto  and the
Borrower's interest therein.

               "Net  Collections":   With  respect  to  any  Specially  Serviced
Mortgage  Loan (or a Mortgage  Loan that  previously  was a  Specially  Serviced
Mortgage  Loan) or any REO  Property,  an  amount  equal to (i) any  payment  of
principal or interest, net of related expenses,  including,  but not limited to,
the Special  Servicing  Fee and expenses of enforcing the terms of the Specially
Serviced  Mortgage Loan (but excluding amounts set forth in the following clause
(iii) which are applied to any payment  described in this clause  (i)),  (ii) in
the  case  of an REO  Property,  Net  Income,  (iii)  Liquidation  Proceeds  and
Insurance  Proceeds  (net of any  Liquidation  Expenses,  outstanding  Servicing
Advances,  accrued but unpaid  Advance  Interest,  the Servicing Fee and Special
Servicing  Fee payable for such  Mortgage  Loan or REO  Property),  and (iv) any
Prepayment Charges.

               "Net   Excess   Prepayment   Interest":   With   respect  to  any
Distribution  Date, the amount by which the Excess  Prepayment  Interest for all
Mortgage Loans exceeds the Prepayment Interest Shortfalls for all Mortgage Loans
as of such Distribution Date.

               "Net  Income":  With  respect  to any REO  Property,  all  income
received in  connection  with such REO Property,  less any  operating  expenses,
including, but not limited to, utilities, real estate taxes, property management
fees, insurance premiums,  leasing commission fees, expenses for maintenance and
repairs and any other capital expenses directly related to such REO Property and
permitted to be incurred under this Agreement.

               "Net Liquidation  Proceeds":  The excess of Liquidation  Proceeds
received  with respect to any Mortgage  Loan or REO Property  over the amount of
Liquidation Expenses incurred with respect thereto.

               "Net Mortgage  Interest Rate":  With respect to any Mortgage Loan
(including any successor REO Mortgage Loan) as of the related  Mortgage Loan Due
Period,  the Mortgage  Interest Rate during such Mortgage Loan Due Period,  less
the  Administrative  Cost Rate  (expressed  as a per annum rate on the Scheduled
Principal Balance of the Mortgage Loans).

               "Net  Prepayment  Interest   Shortfall":   With  respect  to  any
Distribution  Date and any Mortgage Loan Group,  the excess,  if any, of (i) the
aggregate amount of the Prepayment  Interest Shortfall for all Mortgage Loans in
such  Mortgage  Loan Group for such  Distribution  Date over (ii) the  aggregate
amount of the Excess Prepayment Interest for all Mortgage Loans in such Mortgage
Loan Group for such Distribution Date.

                                       36
<PAGE>
<PAGE>

               "Net REO Proceeds":  Subject to Section 1.02(v),  with respect to
each REO Property  and any  Prepayment  Period,  any amount  withdrawn  from the
related  REO Account  and  deposited  into the  Collection  Account  pursuant to
Section 3.17(f) with respect to such REO Property and such Prepayment Period.

               "New Lease":  Any lease of REO Property entered into on behalf of
the Trust Fund,  including any lease renewed,  modified or extended on behalf of
the Trust Fund if the Trust Fund has the right to renegotiate  the terms of such
lease.

               "NOI Adjustment Worksheet":  A report prepared by the Servicer or
the Special Servicer,  as the case may be, substantially  containing the content
described in Exhibit L attached  hereto,  presenting  the  computations  made in
accordance with the  methodology  described in said Exhibit L to "normalize" the
full year net  operating  income and debt service  coverage  numbers used in the
other reports  required by this Agreement,  sent to the Trustee with each annual
operating statement for a Mortgaged Property pursuant to Section 3.13(c)(iii).

               "Non-PO Percentage":  With respect to any Discount Mortgage Loan,
an amount expressed as a percentage  equal to the Net Mortgage  Interest Rate as
of the Cut-Off Date of such Discount Mortgage Loan, divided by 7.750%.

               "Nonrecoverability  Determination  Notice":  With  respect to any
determination  by the Servicer,  the Trustee or the Fiscal Agent, as applicable,
that an Advance would be a Nonrecoverable  Advance, an Officers'  Certificate of
the Servicer,  the Trustee or the Fiscal Agent, as applicable,  delivered to the
Special Servicer (but only with respect to Specially  Serviced  Mortgage Loans),
the  Trustee  and  the   Depositor,   setting   forth  such   determination   of
nonrecoverability  and the procedure  and  considerations  of the Servicer,  the
Trustee  or  the  Fiscal  Agent,  as  applicable,  forming  the  basis  of  such
determination (which may include but shall not be limited to information, to the
extent  available,  such as related income and expense  statements,  rent rolls,
occupancy  status,  property  inspections,  Servicer,  Trustee,  Fiscal Agent or
Special Servicer inquiries,  and shall include an internal or external appraisal
performed in  accordance  with MAI standards  and  methodologies  on the related
Mortgage Loan or Mortgaged Property, and which may include,  without limitation,
considerations relating to Environmental  Conditions with respect to the related
Mortgaged  Property or REO Property and any related  costs of any  environmental
remediation).

               "Nonrecoverable Advance":  As defined in Section 3.03(c)(iv).

               "Non-U.S. Person": A Person that is not considered under the Code
(i) a citizen or resident of the United States, (ii) a corporation,  partnership
or other entity  created or organized in or under the laws of the United  States
or any  political  subdivision  thereof or (iii) an estate or trust whose income
from sources  without the United States is includible in gross income for United
States federal income tax purposes regardless of its source.

               "Note":  With  respect  to any  Mortgage  Loan as of any  date of
determination,  the note or other  evidence of  indebtedness  and/or  agreements
evidencing the indebtedness of a


                                       37
<PAGE>
<PAGE>


Borrower,  or to which the Borrower's interest in Mortgaged Property is subject,
under such Mortgage  Loan,  including any  amendments or  modifications,  or any
renewal or substitution notes, as of such date.

               "Notice of Termination": Any of the Purchase Notices given to the
Trustee by a Possible Purchaser pursuant to Section 9.01(c).

               "Notional  Amount":  Any of the Class X-1  Notional  Amount,  the
Class X-1A  Notional  Amount,  the Class X-2 Notional  Amount and the Class X-2A
Notional Amount.

               "OA  Extension":  An extension of the maturity date of a Mortgage
Loan, where but for the direction of the Operating Adviser, the Special Servicer
would not have agreed to such extension.

               "OA Extension  Period":  The  three-year  period of time from and
after the date of an OA Extension.

               "Offered Certificates": Class A, Class B, Class C, Class D, Class
E and Class X Certificates.

               "Officers'  Certificate":  A certificate  signed on behalf of the
applicable  entity by the Chairman of the Board, the Vice Chairman of the Board,
the President,  any Senior Vice President or Vice President or Managing Director
or an Assistant Vice President (each, however denominated),  the Treasurer,  the
Secretary,  one of the Assistant Treasurers or Assistant Secretaries,  any Trust
Officer or other officer of the Servicer or its general partner,  the Depositor,
the Special  Servicer,  the Fiscal  Agent or the  Corporate  Trust Office of the
Trustee,  or any person  authorized  to act for the Seller  with  respect to the
particular matter, as the case may be, customarily  performing functions similar
to those  performed  by any of the above  designated  officers  and  also,  with
respect  to a  particular  matter,  any other  officer  to whom  such  matter is
referred  because  of such  officer's  knowledge  of and  familiarity  with  the
particular subject, or an authorized officer of the Depositor,  and delivered to
the Depositor,  the Trustee,  the Servicer and/or the Special  Servicer,  as the
case may be.

               "Operating Adviser":  As defined in Section 3.23(a).

               "Operating Income":  All income derived from a Mortgaged Property
or an REO  Property  other than  Insurance  Proceeds,  any  Repurchase  Price or
Liquidation  Proceeds  and  other  funds  required  to be held in  trust  by the
Borrower (i.e.,  security deposits) for the benefit of a third party, until such
amounts are released to the Borrower.

               "Operating  Statement  Analysis":  With respect to each  Mortgage
Loan and REO Mortgage Property,  a report  substantially  containing the content
described in Exhibit K attached hereto.

               "Opinion of  Counsel":  A written  opinion of  counsel,  who may,
without  limitation,  be employees of, or other counsel for, the Depositor,  the
Seller, the Servicer or the


                                       38
<PAGE>
<PAGE>

Special Servicer, as the case may be, acceptable to the Trustee, except that any
opinion of counsel relating to (a)  qualification of either the Upper-Tier REMIC
or the  Lower-Tier  REMIC as a REMIC or the  imposition  of tax  under the REMIC
Provisions on any income or property of either REMIC,  (b)  compliance  with the
REMIC  Provisions  (including  application  of the  definition  of  "Independent
Contractor")  or (c) a  resignation  of the  Servicer  or the  Special  Servicer
pursuant to Section 6.04 must be, in each of the cases  described in clause (a),
(b) and (c) hereof,  an opinion of counsel who is  Independent of the Depositor,
the Servicer and the Special  Servicer  (without giving effect to the proviso to
the definition of the term "Independent").

               "OTS":  Office of Thrift Supervision, or any successor thereto.

               "Outstanding":  Means  as of  any  time  of  determination,  such
Certificates which have not then been retired.

               "Ownership  Interest":  Any record or  beneficial  interest  in a
Residual Certificate.

               "P&I Advance":  As defined in Section 3.03(c)(i).

               "Pass-Through  Rate" or "Pass-Through  Rates":  Any or all of the
Class A-1A Pass-Through  Rate, the Class A-1B Pass-Through  Rate, the Class A-1C
Pass-Through Rate, the Class A-2A Pass-Through Rate, the Class A-2B Pass-Through
Rate, the Class B Pass-Through  Rate, the Class C Pass-Through Rate, the Class D
Pass-Through Rate, the Class E Pass-Through Rate, the Class F Pass-Through Rate,
the Class G  Pass-Through  Rate,  the  Class H  Pass-Through  Rate,  the Class I
Pass-Through  Rate,  the Class J Pass-Through  Rate, the Class X-1  Pass-Through
Rate, the Class X-1A Pass-Through  Rate, the Class X-2 Pass-Through Rate and the
Class X-2A Pass-Through Rate.

               "Paying Agent": As defined in Section 5.06.

               "Percentage  Interest":  With respect to each  Certificate of any
Class at any time  except as set forth in the last  sentence  of the  definition
hereof, the fraction of such Class evidenced by such Certificate, expressed as a
percentage  (carried to four decimal  places,  if  necessary),  the numerator of
which is the Certificate  Principal Amount (or the Notional Amount,  in the case
of the Class X Certificates)  represented by such  Certificate  determined as of
the  Distribution  Date  immediately  preceding such time and the denominator of
which is the aggregate  Certificate Principal Amount (or Notional Amount, in the
case of the  Class X  Certificates)  of all of the  Certificates  of such  Class
determined as of the  Distribution  Date  immediately  preceding such time. With
respect to each Residual  Certificate,  the percentage  interest is set forth on
the face thereof.

               "Permitted  Transferee":  With respect to a Residual Certificate,
any Person or agent thereof other than (a) a Disqualified Organization,  (b) any
other Person so  designated  by the Trustee  based upon an Opinion of Counsel to
the  effect  that  the  Transfer  of  an  Ownership  Interest  in  any  Residual
Certificate  to  such  Person   may   cause   either  the  Lower-Tier  REMIC  or


                                       39
<PAGE>
<PAGE>

the  Upper-Tier  REMIC  to  fail  to qualify  as  a  REMIC  at any time that the
Certificates are  outstanding, and (c) a Person that is a Non-U.S. Person (other
than  (i) a Non-U.S.  Person in whose hands  the  income   from  such   Residual
Certificate  is   effectively   connected   with  the  conduct  of  a  trade  or
business within  the  United  States  and  that  has  furnished  the  transferor
and the  Trustee  with  an  effective  Internal  Revenue  Service  Form  4224 or
other  prescribed  form   or (ii) a Non-U.S. Person,   if   in   connection with
the   proposed    transfer   of   such   Residual  Certificate,  the  transferor
provides an Opinion  of  Counsel  to  the  Trustee  to  the  effect   that  such
transfer   will  not  be   disregarded  for  federal  income  tax purposes under
Treasury Regulation ss. 1.860G-3).

               "Person": Any individual, corporation, limited liability company,
partnership,  joint venture,  association,  joint-stock company,  trust, estate,
unincorporated organization or government or any agency or political subdivision
thereof.

               "Plan":  As defined in Section 5.03(b).

               "PO Percentage":  With respect to any Discount  Mortgage Loan, an
amount  expressed as a  percentage  equal to the excess of (a) 100% over (b) the
Non-PO Percentage for such Discount Mortgage Loan.

               "Possible Purchaser":  As defined in Section 9.01(c).

               "Prepayment  Charges":  With  respect to any Mortgage  Loan,  any
premium or yield  maintenance  amount paid by the related Borrower in connection
with  (i)  any  Principal  Prepayment  on such  Mortgage  Loan  pursuant  to any
provision in the related Mortgage or Note which provides for the payment of such
premium or (ii) any provision in the related  Mortgage or Note for such Mortgage
Loan  which  provides  for  the  payment  of such  premium  in the  event  of an
acceleration of the principal balance of such Mortgage Loan upon a default.

               "Prepayment Interest Shortfall":  For any Distribution Date, with
respect to each Mortgage Loan as to which a full or partial Principal Prepayment
(other  than  a  Principal  Prepayment  in  full  due  to a  default,  casualty,
condemnation  or  liquidation)  or  Balloon  Payment  is made (i) in the case of
Principal Prepayments, during the Related Prepayment Period and prior to the Due
Date in the  Related Due Period or (ii) in the case of Balloon  Payments,  where
the  Balloon  Payment has a Due Date in the Related Due Period and such Due Date
occurs less than one full month after the  preceding  Due Date for such Mortgage
Loan,  an amount  equal to the excess of (a) the  aggregate  amount of  interest
which would have accrued at the related Mortgage  Interest Rate on the Scheduled
Principal  Balance of such Mortgage Loan for the one-month period  commencing on
the Due  Date  preceding  the date  such  Principal  Prepayment  is made or such
Balloon  Payment is due,  as the case may be, over (b) the  aggregate  amount of
interest  that did accrue on such  Scheduled  Principal  Balance at the  related
Mortgage  Interest Rate for the period commencing on such preceding Due Date and
ending on the date such Principal  Prepayment is made or such Balloon Payment is
due, as the case may be.

               "Prepayment  Period":  With respect to any Distribution Date, the
period from (and including) the first day after the Determination Date occurring
in the calendar  month

                                       40


<PAGE>

<PAGE>

preceding such  Distribution  Date (or the day after the  Cut-Off Date,  in  the
case  of  the first Distribution Date) to (and including) the Determination Date
in the calendar month in which such Distribution Date occurs.

               "Principal  Aggregation  Date":  The first  Distribution  Date on
which the  Certificate  Principal  Amount of either  the Class A-1C or the Class
A-2B Certificates has been reduced to zero.

               "Principal  Distribution  Amount":  With respect to each Mortgage
Loan Group for any Distribution Date, the sum of (without duplication):

               (i)    the principal portion of all Scheduled Payments, including
Balloon  Payments,  due during the  Related  Due  Period and  Assumed  Scheduled
Payments deemed to be due during the Related Due Period, to the extent collected
or  advanced  by  the  Servicer,  the  Trustee  or the  Fiscal  Agent  for  such
Distribution  Date with  respect to the  Mortgage  Loans in such  Mortgage  Loan
Group;

               (ii)   the  principal  portion  of  all  Principal   Prepayments,
including Net Liquidation  Proceeds,  Net REO Proceeds and Insurance Proceeds to
the extent  received on the Mortgage  Loans or REO  Properties  in such Mortgage
Loan Group during the Related Prepayment Period;

               (iii)  the  principal  portion of the proceeds of all repurchases
of Mortgage  Loans in such Mortgage Loan Group  repurchased by the Seller during
the Related Prepayment Period;

               (iv)   any  Appraisal Reduction Amount for such Distribution Date
relating to any  Mortgage  Loans in such  Mortgage  Loan Group,  but only to the
extent available for distribution from interest  otherwise  distributable on the
Subordinate  Certificates to which the related Appraisal  Reduction is allocated
(after reduction of the Distributable Certificate Interest for such Certificates
for  Realized  Losses of  interest,  Additional  Expense  Losses  (to the extent
allocated to reduce  interest  distributions  to such  Subordinate  Certificates
pursuant to Section 4.07),  Certificate  Deferred Interest and Excess Prepayment
Interest Shortfalls, but not for Appraisal Reduction Amounts); and

               (v)    all other  collections or proceeds  allocable to principal
with  respect to the  Mortgage  Loans  which are  received  during  the  related
Prepayment Period;

               less (without duplication):

               (a)    the  principal portion of all Scheduled Payments collected
on or prior to the Related  Determination  Date but due on a Due Date subsequent
to the end of the Related Due Period with respect to the Mortgage  Loans in such
Mortgage Loan Group;

               (b)    all Principal Prepayments, including the principal portion
of all Net Liquidation  Proceeds,  Net REO Proceeds and Insurance  Proceeds with
respect to Mortgage


                                       41
<PAGE>
<PAGE>

Loans  or  REO  Properties in such Mortgage Loan Group received after the end of
the Related Prepayment Period;

               (c)    any  Additional  Expense Losses incurred on Mortgage Loans
in such Mortgage Loan Group which have not  previously  been allocated as of the
related  Determination Date and are allocated to reduce principal  distributions
pursuant to Section 4.07; and

               (d)    the PO Percentage of any principal payment  (including any
Principal  Prepayment) made on any Discount  Mortgage Loan in such Mortgage Loan
Group for such Distribution Date and included in clauses (i), (ii), (iii) or (v)
above.

               "Principal  Prepayment":  (i) Any payment in respect of principal
(other than a Scheduled  Payment) on a Mortgage Loan or any related REO Property
which is  received  in advance of its  scheduled  due date,  including,  without
limitation, the principal component (determined pursuant to Section 1.02(ii), if
applicable)  of any Net REO Proceeds in excess of the  principal  portion of any
Assumed  Scheduled  Payment,  Insurance  Proceeds and Net  Liquidation  Proceeds
received  with  respect  to a  Mortgage  Loan  whether  or not a Final  Recovery
Determination  has been  made  with  respect  thereto  and  (ii)  the  principal
component  of the  Repurchase  Price of any  Mortgage  Loan that is purchased or
repurchased pursuant to Section 2.03(b), 3.17(a) or 3.18.

               "Property Protection Expenses":  Any costs and expenses for which
the  Servicer is required to make a  Servicing  Advance,  including  pursuant to
Sections 3.03(c)(iii),  3.04(b),  3.08(a),  3.08(b),  3.10(a), 3.10(c), 3.10(d),
3.17(c), 3.17(e), 3.17(g), 3.19(a), 3.19(b) and 6.03(a).

               "Property Valuation":  As defined in Section 3.19(b).

               "Prospectus":  The Depositor's  Prospectus dated January 29, 1996
and the Prospectus Supplement relating to the Offered Certificates.

               "Prospectus   Supplement":   The  Prospectus  Supplement,   dated
February 9, 1996 relating to the Offered Certificates.

               "Purchase Date":  As defined in Section 3.17(a).

               "Purchase Notice":  As defined in Section 9.01(c).

               "PV Yield  Loss  Amount":  With  respect to each Class of Regular
Certificates (other than the Class X and Class P Certificates), as calculated on
any Distribution Date in respect of any Principal Prepayment received during the
Related  Prepayment  Period, an amount equal to the present value of a series of
monthly payments each equal to the Interest Payment Adjustment for such Class of
Certificates  in connection  with such Principal  Prepayment and payable on each
subsequent  Distribution  Date to and  including the earlier to occur of (a) the
Assumed  Final  Distribution  Date for such Class of  Certificates,  and (b) the


                                       42
<PAGE>
<PAGE>

stated  maturity  date for such  Mortgage  Loan,  discounted  at the  applicable
Reinvestment Yield (expressed on a mortgage  equivalent basis) for the number of
months  remaining  from the current  Distribution  Date to each such  subsequent
Distribution Date to and including the earlier to occur of (a) the Assumed Final
Distribution  Date for such Class of  Certificates,  and (b) the stated maturity
date for such  Mortgage  Loan.  With  respect  to the  Class  X-1 and  Class X-2
Certificates, as calculated on any Distribution Date in respect of any Principal
Prepayment of a Mortgage Loan received during the Related  Prepayment Period, an
amount equal to the present value of a series of monthly  payments each equal to
the IO Interest Payment  Adjustment for such Class of Certificates in connection
with such Principal Prepayment and payable on each subsequent  Distribution Date
to and including the stated  maturity for such Mortgage Loan,  discounted at the
applicable IO Reinvestment Yield (expressed on a mortgage  equivalent basis) for
the number of months remaining from the current  Distribution  Date to each such
subsequent  Distribution Date to and including the stated maturity date for such
Mortgage Loan;  provided,  however,  the Class X-1 or Class X-2 Certificates may
only incur a PV Yield Loss Amount with  respect to a Principal  Prepayment  of a
Mortgage Loan if such Mortgage Loan is used to calculate the Notional  Amount of
such Class of  Certificates.  With  respect to each  Component of the Class X-1A
Notional  Amount  of  the  Class  X-1A   Certificates,   as  calculated  on  any
Distribution  Date in respect of any Principal  Prepayment  received  during the
Related  Prepayment  Period,  an amount  equal to the  aggregate  of the present
values  of a series of  monthly  payments  each  equal to the  Interest  Payment
Adjustment for such Component in connection  with such Principal  Prepayment and
payable on each  subsequent  Distribution  Date to and  including the earlier to
occur of (a) the Assumed Final Distribution Date for such Class of Certificates,
and (b) the stated  maturity  date for such  Mortgage  Loan,  for the Class A-1A
Certificates in the case of Component  A-1A, the Class A-1B  Certificates in the
case of Component  A-1B,  the Class A-1C  Certificates  in the case of Component
A-1C,  the  Class  B  Certificates  in the  case of  Component  B,  the  Class C
Certificates  in the case of  Component C, and the Class D  Certificates  in the
case of Component D, discounted at the applicable  Reinvestment Yield (expressed
on a mortgage  equivalent  basis) for the  number of months  remaining  from the
current  Distribution  Date to each  such  subsequent  Distribution  Date to and
including  the earlier to occur of (a) the Assumed Final  Distribution  Date for
such  Class  of  Certificates  related  to such  Component,  and (b) the  stated
maturity  date for such  Mortgage  Loan.  With respect to each  Component of the
Class X-2A Notional Amount of the Class X-2A Certificates,  as calculated on any
Distribution  Date in respect of any  Principal  Prepayment  of a Mortgage  Loan
received during the Related  Prepayment Period, an amount equal to the aggregate
of the  present  values  of a series  of  monthly  payments,  each  equal to the
Interest Payment Adjustment for such Component in connection with such Principal
Prepayment and payable on each subsequent Distribution Date to and including the
earlier to occur of (a) the Assumed  Final  Distribution  Date for such Class of
Certificates  related to such  Component,  and (b) the stated  maturity date for
such Mortgage  Loan,  for the Class A-2A  Certificates  in the case of Component
A-2A and the Class A-2B  Certificates in the case of Component A-2B,  discounted
at the applicable  Reinvestment Yield (expressed on a mortgage equivalent basis)
for the number of months  remaining from the current  Distribution  Date to each
such subsequent  Distribution  Date to and including the earlier to occur of (a)
the Assumed Final  Distribution  Date for such Class of Certificates  related to
such Component, and (b) the stated maturity date for such Mortgage Loan.

                                       43
<PAGE>
<PAGE>

               "Qualified GIC": A guaranteed  investment contract or surety bond
providing for the  investment of funds in the accounts  established  pursuant to
this  Agreement and insuring a minimum or fixed rate of return on investments of
such funds, which contract or surety bond shall:

               (a)    be  an  obligation  of  an  insurance   company  or  other
corporation whose long-term debt rating has the Certificate Rating;

               (b)    provide  that the  Servicer  or the Special  Servicer  may
exercise  all of the rights  under such  contract  or surety  bond  without  the
necessity of taking any action by any other Person;

               (c)    provide  that,  if at any  time the  then  current  credit
standing of the obligor under such guaranteed  investment  contract is such that
continued  investment  pursuant  to such  contract  or funds  would  result in a
downgrading,  qualification  or  withdrawal  of the then  current  rating on the
Certificates by any of the Rating Agencies, the Servicer or the Special Servicer
may terminate such contract without penalty and be entitled to the return of all
funds previously invested thereunder,  together with accrued interest thereon at
the interest rate  provided  under such contract to the date of delivery of such
funds to the Servicer or Special Servicer, as applicable;

               (d)    provide  that the  Servicer's  or the  Special  Servicer's
interest  therein  shall be  transferable  to any  successor  or assignee of the
Servicer or Special Servicer, as the case may be, hereunder;

               (e)    provide  that the funds reinvested  thereunder and accrued
interest  thereon be  returnable  to the  applicable  account not later than the
Business Day prior to the next date upon which,  as described in this Agreement,
such amounts are necessary to be withdrawn from the applicable account; and

               (f)    not  result in a downgrading,  qualification or withdrawal
of the rating then assigned to any of the Certificates by the Rating Agencies as
confirmed in writing by each Rating Agency.

               "Qualified  Institutional  Buyer":  Investors in the Certificates
who are qualified institutional buyers within the meaning of Rule 144A.

               "Qualified  Insurer":  With  respect to any  Mortgage  Loan,  REO
Property or REO Mortgage Loan, an insurance company duly qualified as such under
the laws of the state in which the related Mortgaged Property or REO Property is
located,  duly  authorized and licensed in such state to transact the applicable
insurance  business and to write the  insurance  provided,  and that has a claim
paying  ability  rated at least "A IX" by A.M.  Best and at least "A" by S&P and
Fitch (if rated by Fitch), or such other rating as each Rating Agency shall have
confirmed in writing will not cause such Rating Agency to downgrade,  qualify or
withdraw the then current rating  assigned to any of the  Certificates  that are
currently  being  rated by such  Rating  Agency,  and (ii) with  respect  to the
Servicer Errors and Omissions




                                       44
<PAGE>
<PAGE>

Insurance Policy or the Servicer  Fidelity Bond, and the Special Servicer Errors
and  Omissions  Insurance  Policy or the  Special  Servicer  Fidelity  Bond,  an
insurance  company that has a claim paying ability rated at least "A IX" by A.M.
Best and at least "A" by S&P and Fitch (if rated by Fitch), or such other rating
as each Rating Agency shall have confirmed in writing will not cause such Rating
Agency to downgrade, qualify or withdraw the then current rating assigned to any
of the Certificates that are currently being rated by such Rating Agency.

               "Qualified  Mortgage":  A  Mortgage  Loan  that  is a  "qualified
mortgage" within the meaning of Code Section 860G(a)(3) and applicable  proposed
Treasury  Regulations  promulgated  pursuant  thereto (but without regard to the
rule  in  Treasury  Regulation  ss.   1.860G-2(f)(2)  that  treats  a  defective
obligation  as a qualified  mortgage,  or any  substantially  similar  successor
provision).

               "Rated Final  Distribution  Date":  February 25, 2028,  the first
Distribution  Date after the 24th month that follows the end of the amortization
term for the  Mortgage  Loan  that,  as of the  Cut-Off  Date,  has the  longest
remaining amortization term.

               "Rating  Agency":  Each of Fitch  and S&P.  If such  agencies  or
successors  thereto are no longer in  existence,  "Rating  Agency" shall be such
nationally  recognized  statistical  rating  agency or other  comparable  Person
designated  by the Trustee,  notice of which  designation  shall be given to the
Depositor,  the  Servicer  and the Special  Servicer.  References  herein to the
highest rating category of a Rating Agency shall mean "AAA" in the case of Fitch
and "AAA" in the case of S&P, and in the case of any other  Rating  Agency shall
mean such highest rating  category or better without regard to any plus or minus
or any numerical qualifier.

               "Realized Loss": Losses arising from the inability to collect all
amounts due and owing under any Mortgage Loan (including any REO Mortgage Loan),
including by reason of fraud or bankruptcy of the related Borrower or a casualty
of any nature at the related  Mortgaged  Property,  to the extent not covered by
insurance  which  shall be, in  respect of a  Liquidated  Loan (or  related  REO
Property),  an  amount  generally  equal  to the  excess,  if  any,  of (a)  the
outstanding  principal  balance of such  Liquidated  Loan (or  deemed  principal
balance  in the case of an REO  Property)  as of the date of final  liquidation,
together with (i) all accrued and unpaid interest thereon (or interest deemed to
have accrued in the case of an REO  Property) at the related  Mortgage  Interest
Rate  to but  not  including  the  Due  Date in the  Due  Period  in  which  the
liquidation occurred,  (ii) all unreimbursed  Servicing Advances with respect to
such  Mortgage  Loans,  and (iii)  accrued and unpaid  interest on  unreimbursed
Advances,  over  (b) the  aggregate  amount  of  Liquidation  Proceeds,  if any,
recovered  in  connection  with such  liquidation  (net of any  portion  of such
Liquidation  Proceeds that is payable or  reimbursable in respect of Liquidation
Expenses).  If any  portion of the debt due under a Mortgage  Loan is  forgiven,
whether in connection with a modification, waiver or amendment granted or agreed
to by the  Special  Servicer or in  connection  with the  bankruptcy  or similar
proceeding  involving the related Borrower,  the amount so forgiven also will be
treated as a Realized  Loss of principal or interest,  as  applicable.  Realized
Losses on a


                                       45
<PAGE>
<PAGE>

Mortgage Loan will be allocated first to the principal  balance of that Mortgage
Loan, and then to interest.

               "Re-assignment  of Assignment of Leases,  Rents and Profits":  As
defined in Section 2.01(ix).

               "Record Date": With respect to each Distribution  Date, the close
of business on the last day of the calendar  month  preceding the month in which
such  Distribution  Date  occurs  or,  if such day is not a  Business  Day,  the
Business Day immediately preceding such day.

               "Regular Certificate":  Any one of the Class A, Class B, Class C,
Class D,  Class E,  Class F,  Class G,  Class H,  Class I, Class J, Class P, and
Class X Certificates issued, authenticated and delivered hereunder.

               "Rehabilitated  Mortgage Loan": Any Specially  Serviced  Mortgage
Loan with respect to which (A), in the case of Specially Serviced Mortgage Loans
as to which a Servicing  Transfer Event  specified in clauses (i), (ii) or (iii)
of the  definition of Servicing  Transfer  Event has occurred,  the Servicer has
notified the Special  Servicer that three  consecutive  Scheduled  Payments have
been made (in the case of any such Mortgage Loan that was modified, based on the
modified  terms),  and all prior payment defaults have been cured, or (B) in the
case of Specially Serviced Mortgage Loans as to which a Servicing Transfer Event
specified in clause (iv),  (v),  (vi),  (vii) or (viii) of such  definition  has
occurred,  the Special  Servicer has notified the Servicer that the event giving
rise to such  Servicing  Transfer  Event has been  remedied,  cured or otherwise
satisfactorily resolved.

               "Reinvestment   Yield":  With  respect  to  any  of  the  Regular
Certificates  (and  Components  A-1A,  A-1B,  A-1C, B, C and D of the Class X-1A
Notional Amount and Components A-2A and A-2B of the Class X-2A Notional Amount),
other than the Class P, Class X-1 and Class X-2 Certificates, an amount equal to
the yield (expressed on a mortgage  equivalent basis) on the U.S. Treasury issue
(primary  issue) with a maturity date closest to the Assumed Final  Distribution
Date for such Class of Certificates.

               "Related Due Period":  With respect to any Distribution  Date and
the Prepayment  Period  immediately  preceding such  Distribution  Date, the Due
Period ending in the calendar month in which such Distribution Date occurs.

               "Related  Prepayment  Period":  With respect to any  Distribution
Date and the Due  Period  immediately  preceding  such  Distribution  Date,  the
Prepayment  Period ending in the calendar month in which such  Distribution Date
occurs.

               "REMIC": A "real estate mortgage  investment  conduit" within the
meaning of Code Section 860D (or any successor thereto).

               "REMIC  Pool":  Each  segregated  pool of assets  designated as a
REMIC pursuant to this Agreement.

                                       46
<PAGE>
<PAGE>

               "REMIC  Provisions":  Provisions  of the  federal  income tax law
relating to real estate mortgage investment conduits,  which presently appear at
Code Sections 860A through 860G and related provisions, Treasury Regulations and
rulings promulgated  thereunder,  as the foregoing may be in effect from time to
time.

               "Remittance  Report":  A report prepared by the Servicer pursuant
to Section 4.03(a) in writing and on computer  readable magnetic medium, in form
reasonably  acceptable to the Trustee,  containing  such  information  as is set
forth in Section 4.03 regarding the Mortgage Loans and such other information as
will permit the Trustee to calculate the amounts to be  distributed  pursuant to
Section 4.01 and to furnish statements to Certificateholders pursuant to Section
4.02 and containing  such  additional  information as the Servicer,  the Special
Servicer and the Trustee may from time to time agree.

               "Rents from Real  Property":  With  respect to any REO  Property,
gross income of the character  described in Code Section  856(d),  which income,
subject to the terms and  conditions  of that Code Section in its present  form,
does not include:

                      (i) except as provided in Code  Section  856(d)(4) or (6),
        any amount received or accrued, directly or indirectly,  with respect to
        such REO Property,  if the determination of such amount depends in whole
        or in part on the  income or profits  derived  by any  Person  from such
        property  (unless such amount is a fixed  percentage or  percentages  of
        receipts or sales and otherwise constitutes Rents from Real Property);

                      (ii)  any  amount   received  or   accrued,   directly  or
        indirectly,  from any Person if the Trust owns  directly  or  indirectly
        (including by attribution or otherwise) a 10 percent or greater interest
        in such Person determined in accordance with Code Sections  856(d)(2)(B)
        and (d)(5);

                      (iii)  any  amount   received  or  accrued,   directly  or
        indirectly,  with  respect to such REO  Property if any Person  Directly
        Operates such REO Property;

                      (iv) any amount charged for services  (whether or not such
        charges are  separately  stated) that are not  customarily  furnished in
        connection  with the rental of  property  to tenants in  buildings  of a
        similar class in the same geographic market as such REO Property, within
        the meaning of Treasury Regulation Section 1.856-4(b)(1); and

                      (v) rent  attributable  to personal  property  unless such
        personal  property is leased under, or in connection  with, the lease of
        such REO Property  and, for any taxable year of the Trust,  such rent is
        no greater than 15 percent of the total rent received or accrued  under,
        or in connection with, the lease.

               "REO Account":  As defined in Section 3.17(b).

               "REO  Mortgage  Loan":  A Mortgage  Loan as to which the  related
Mortgaged Property is an REO Property, notwithstanding any release, reduction or
extinguishment of the


                                       47
<PAGE>
<PAGE>


indebtedness  evidenced by such  Mortgage  Loan (as  described in and subject to
Section 1.02(iv) and Section 3.10(a)).

               "REO Property":  A Mortgaged  Property which has been acquired on
behalf  of the  Trust  through  foreclosure,  deed  in lieu  of  foreclosure  or
otherwise (excluding  circumstances where the Trust cannot receive any profit or
sustain any loss with respect to such Mortgaged Property except as a creditor of
the related  Borrower)  or a Mortgaged  Property  that the Trustee has  acquired
possession of or is operating  pursuant to the related Mortgage Loan or that has
been abandoned by the Borrower.

               "REO  Status  Report":  A  report  substantially  containing  the
content  described  in Exhibit I attached  hereto,  setting  forth,  among other
things, with respect to each REO Property that was included in the Trust Fund as
of the close of business on the  Determination  Date  immediately  preceding the
preparation of such report, (i) the acquisition date of such REO Property,  (ii)
the amount of income  collected  with respect to any REO Property net of related
expenses and other  amounts,  if any,  received on such REO Property  during the
Related  Prepayment  Period and (iii) the value of the REO Property based on the
most  recent  appraisal  or other  valuation  thereof  available  to the Special
Servicer as of such date of determination  (including any prepared internally by
the Special Servicer).

               "Repurchase  Price":  With  respect to any  Mortgage  Loan or REO
Property,  an amount,  calculated  by the Servicer or the Special  Servicer,  as
applicable, equal to:

                (i) the unpaid  principal  balance of such Mortgage Loan (or, in
        the case of any REO Property,  the related REO Mortgage  Loan) as of the
        date as to which a payment was last made by the related Borrower; plus

                (ii)  unpaid  interest  accrued  on  such  Mortgage  Loan at the
        Mortgage  Interest Rate to, but not  including,  the Due Date in the Due
        Period in which the repurchase or sale is to occur; plus

                (iii) any  unreimbursed  Servicing  Advances  allocable  to such
        Mortgage Loan; plus

                (iv)  accrued  and  unpaid  Advance   Interest  on  unreimbursed
        Advances; plus

                (v) the  amount  of any other  Additional  Trust  Fund  Expenses
        directly  related to such Mortgage Loan which have been  previously paid
        or reimbursed  to, or remain payable or  reimbursable  to, the Servicer,
        the Trustee, the Fiscal Agent, the Special Servicer or any other Person.

               "Residual  Certificate":  Any  Class R  Certificate  or  Class LR
Certificate issued, authenticated and delivered hereunder.

                                       48
<PAGE>
<PAGE>

               "Responsible Officer": Any officer of the Trustee assigned to the
Corporate Trust Office with direct responsibility for the administration of this
Agreement  and also,  with  respect to a particular  matter,  any officer of the
Trustee employed within the Corporate Trust Office,  any other officer,  to whom
such matter is referred  because of such officer's  knowledge of and familiarity
with the particular subject,  and, in the case of any certification  required to
be signed by a Responsible Officer, such an officer whose name appears on a list
of corporate trust officers  furnished to the Depositor,  the Operating Adviser,
the Fiscal Agent, the Servicer and the Special Servicer by the Trustee,  as such
list may from time to time be amended.

               "Restricted Certificate":  As defined in Section 5.10.

               "Retained  Interest":  Either a Contingent Interest or a Retained
Servicing Interest.

               "Retained  Interest  Holder":  The Seller and its  successors  in
interest and assigns with respect to the Retained Interests.

               "Retained Interest  Payment":  With respect to any Mortgage Loan,
any payment made in connection with a Retained Interest.

               "Retained Servicing Interest": With respect to each Mortgage Loan
and each related  Mortgage Loan Due Period,  an amount,  payable on the Servicer
Remittance Date solely from interest  actually  collected on such Mortgage Loan,
equal to the sum of (a) the product of the Retained  Servicing Interest Rate and
the  Scheduled  Principal  Balance of such  Mortgage Loan as of the first day of
such Mortgage Loan Due Period,  and (b) any Retained Servicing Interest due on a
prior Servicer Remittance Date but remaining unpaid.

               "Retained  Servicing  Interest  Rate":  A rate per annum equal to
0.037%,  or,  solely for  purposes of  allocating  the  portion of the  Retained
Servicing Interest to be remitted to the Retained Interest Holder in the event a
portion thereof is used to pay a successor servicer pursuant to Section 7.02(b),
such lower rate as is established pursuant to Section 7.02(b).

               "Rule 144A": Rule 144A promulgated by the Securities and Exchange
Commission, as the same may be amended from time to time.

               "S&P":  Standard & Poor's  Ratings  Services,  a division  of the
McGraw Hill Companies, Inc., and its successors in interest.

               "Scheduled  Payment":  With  respect  to a  Mortgage  Loan,  each
scheduled  payment of principal and interest  (including any Balloon Payment) on
such  Mortgage  Loan  required  to be paid  on a Due  Date  by the  Borrower  in
accordance  with  the  terms of the  related  Note  (excluding  all  amounts  of
principal and interest  which were due on or before the Cut-Off  Date,  whenever
received),  giving  effect to any  modifications  thereof and  reduction  of the
Scheduled  Payment  which a  Borrower  is  obligated  to pay as a result  of any
proceeding under bankruptcy law or any similar proceedings.

                                       49
<PAGE>
<PAGE>

               "Scheduled Principal Balance": With respect to any Mortgage Loan,
as of any Determination  Date, the principal balance of such Mortgage Loan as of
the Cut-Off  Date (a) reduced by (i) any  Principal  Prepayments  received on or
prior to such  Determination  Date, (ii) the principal  portion of any Scheduled
Payment due on or before the end of the immediately preceding Due Period (or, if
applicable, the principal portion of any Assumed Scheduled Payment in respect of
the related delinquent  Balloon Mortgage Loan),  irrespective of any delinquency
in payment by the Borrower (but after giving effect to any previous modification
in the terms of such Mortgage  Loan),  and (iii) any  adjustment  thereto in the
amount of a Deficient  Valuation or modification  reducing the principal  amount
due on such  Mortgage  Loan,  and (b)  increased  by the amount of the  Mortgage
Deferred Interest,  if any, added to the principal balance of such Mortgage Loan
on or before the end of the immediately preceding Due Period; provided,  however
that after the Special  Servicer has made a Final  Recovery  Determination  with
respect to any Specially Serviced Mortgage Loan, the Scheduled Principal Balance
of such Specially Serviced Mortgage Loan shall be zero.

               "Seller":   Confederation   Life  Insurance   Company  (U.S.)  In
Rehabilitation,  the estate of the United  States branch of  Confederation  Life
Insurance  Company,  a Canadian  mutual life insurance  company in  liquidation.
References herein to the Seller include the Insurance  Commissioner of the State
of  Michigan,  solely in his  capacity  as  rehabilitator  of the Seller  and/or
persons  acting  pursuant  to  his  delegated  authority  in  dealing  with  the
applicable  assets (including the Mortgage Loans) and liabilities of the Seller,
and any Person  considered  to be a "successor  in interest" to the Seller under
the Mortgage Loan Purchase Agreement.

               "Senior  Certificates":  Collectively,  the  Class A and  Class X
Certificates.

               "Servicer":  Midland  Loan  Services,  L.P.,  a Missouri  limited
partnership, and its successors in interest, or any successor Servicer appointed
as herein provided.

               "Servicer   Advance   Limitation":    As   defined   in   Section
3.03(c)(vii).

               "Servicer Errors and Omissions  Insurance Policy":  An errors and
omissions  insurance policy  maintained by the Servicer with a Qualified Insurer
which names the Trustee as loss payee.

               "Servicer  Fidelity  Bond":  A bond or  insurance  policy  with a
Qualified  Insurer  under which the insurer (i) agrees to indemnify the Servicer
(subject to standard exclusions) for all losses (less any deductible)  sustained
as a result of any theft, embezzlement, fraud or other dishonest act on the part
of the Servicer's directors,  officers or employees, (ii) provides for limits of
liability  under such bond for each  director,  officer or  employee of not less
than an amount  required  for the  Servicer  by FNMA or FHLMC  with  respect  to
multifamily  mortgage  loans and as is  customary  with  respect to servicers of
commercial loans, and (iii) names the Trustee as loss payee.

               "Servicer  Modification  Fee":  A fee of  $5,000,  payable to the
Servicer  (a) with  respect to any Balloon  Mortgage  Loan (that is not either a
Specially  Serviced  Mortgage Loan or an REO Mortgage Loan) as compensation  for
performing  the  services  necessary  to extend


                                       50
<PAGE>
<PAGE>


the  maturity  of such  Balloon  Mortgage  Loan with the  consent of the Special
Servicer pursuant to Section 3.20(a), and (b) with respect to any Mortgage Loan,
as  compensation  for performing the services  necessary to modify such Mortgage
Loan as permitted  pursuant to Section 3.20(f),  in each case, to the extent not
prohibited  under the  Mortgage  Loan and  collected  by the  Servicer  from the
related Borrower.

               "Servicer  Remittance Date": The 24th day of each calendar month,
or if such 24th day is not a Business Day, the  immediately  preceding  Business
Day.

               "Servicing Advance":  As defined in Section 3.03(c)(iii).

               "Servicing Fee": With respect to any Mortgage Loan (including REO
Mortgage Loans) and any Distribution Date, an amount equal to the product of (i)
1/12th of the Servicing Fee Rate times (ii) the Scheduled  Principal  Balance of
the Mortgage Loans as of the first day of the related Mortgage Loan Due Period.

               "Servicing  Fee Rate":  A rate per annum equal to 0.023%,  or, if
applicable, the Modified Servicing Fee Rate.

               "Servicing  Officer":  Any officer or  employee  of the  Servicer
involved  in, or  responsible  for,  the  administration  and  servicing  of the
Mortgage  Loans whose name appears on a list of servicing  officers or employees
of the Servicer furnished to the Depositor, the Trustee and the Special Servicer
on the  Closing  Date by the  Servicer,  as such  list may from  time to time be
amended by the Servicer.

               "Servicing  Transfer  Event":  With respect to any Mortgage Loan,
the occurrence of any of the  following:  (i) if such Mortgage Loan is a Balloon
Mortgage  Loan, a payment  default  shall have occurred on such Mortgage Loan at
its original maturity date and the Servicer shall not have extended the maturity
of such  Mortgage Loan within 31 days  following  its original  maturity date as
permitted by Section  3.20(a) or a payment  default occurs on such Mortgage Loan
at its extended  maturity date; (ii) any Scheduled Payment (other than a Balloon
Payment)  is more  than 60 days  delinquent;  (iii) a  payment  default,  in the
judgment  of the  Servicer,  is  imminent  and is not  likely to be cured by the
related Borrower within 60 days of such occurrence (and in the case of a Balloon
Payment,  the maturity of such Mortgage Loan is not likely to be extended by the
Servicer within 31 days following such Mortgage Loan's original  maturity date);
(iv) any other default occurs that, in the good faith reasonable judgment of the
Servicer,   materially   impairs,   or  could  materially  impair,  the  use  or
marketability of any related Mortgaged Property or the value thereof as security
for such  Mortgage  Loan;  (v) the  Servicer  receives  notice  that the related
Borrower  has entered  into or consented to  bankruptcy,  the  appointment  of a
receiver or conservator,  or a similar insolvency or similar proceeding,  or the
Borrower has become the subject of a decree or order for such a proceeding  that
shall have  remained in full force  undischarged  or unstayed for a period of 60
days;  (vi) the  Servicer  shall  have  received  notice of the  foreclosure  or
proposed  foreclosure of any lien on any Mortgaged Property;  (vii) the Servicer
receives notice that the related Borrower admits in writing its inability to pay
its debts  generally as they become due,  files a petition to take  advantage of
any applicable insolvency or reorganization statute, makes an 


                                       51
<PAGE>
<PAGE>


assignment for the benefit of its creditors or voluntarily  suspends  payment of
its  obligations;  or (viii)  the  Servicer  receives  notice  that the  related
Borrower has violated any  "due-on-sale" or  "due-on-encumbrance"  clause in the
related Mortgage.

               "Special  Servicer":   J.E.  Robert  Company,  Inc.,  a  Virginia
corporation,  and its successors in interest,  or any successor special servicer
as herein provided.

               "Special  Servicer  Determination  Date":  With  respect  to  any
Distribution  Date, the second Business Day preceding the related  Determination
Date.

               "Special  Servicer  Errors and Omissions  Insurance  Policy":  An
errors and omissions  insurance policy maintained by the Special Servicer with a
Qualified Insurer which names the Trustee as loss payee.

               "Special Servicer Extension Fee": A fee of $1,000, payable to the
Special Servicer with respect to any Balloon Mortgage Loan (that is not either a
Specially  Serviced  Mortgage  Loan or an REO Mortgage  Loan),  that has had its
maturity date extended by the Servicer with the consent of the Special  Servicer
pursuant to Section 3.20(a) and to the extent  permitted under the Mortgage Loan
and collected by the Servicer from the related Borrower.

               "Special Servicer Fidelity Bond": A bond or insurance policy with
a Qualified  Insurer under which the insurer (i) agrees to indemnify the Special
Servicer  (subject to standard  exclusions) for all losses (less any deductible)
sustained as a result of any theft,  embezzlement,  fraud or other dishonest act
on the part of the Special  Servicer's  directors,  officers or employees,  (ii)
provides for limits of liability  under such bond for each director,  officer or
employee of not less than an amount required for the Special Servicer by FNMA or
FHLMC with  respect  to  multifamily  mortgage  loans and as is  customary  with
respect to servicers of  commercial  loans,  and (iii) names the Trustee as loss
payee.

               "Special   Servicer   Remittance   Date":  With  respect  to  any
Distribution Date, the second Business Day preceding such Distribution Date.

               "Special Servicing Fee":  As defined in Section 3.12(b)(i).

               "Special  Servicing  Fee Rate":  A rate per annum  equal to 0.25%
with respect to each Specially Serviced Mortgage Loan.

               "Special  Servicing  Officer":  Any  officer or  employee  of the
Special  Servicer  involved  in, or  responsible  for,  the  administration  and
servicing of the Specially Serviced Mortgage Loans and REO Properties whose name
and  specimen  signature  appears on a list of  officers  and  employees  of the
Special Servicer furnished to the Depositor, the Trustee and the Servicer by the
Special  Servicer  on the  Closing  Date,  as such list may from time to time be
amended.

               "Specially   Serviced  Mortgage  Loan":  As  defined  in  Section
3.01(a).

                                       52
<PAGE>
<PAGE>

               "Startup  Day":  The day  designated  as such pursuant to Section
2.07(a).

               "Subordinate Certificates":  Collectively,  the Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class I, and Class J Certificates.

               "Termination Date": The Distribution Date, occurring no more than
90 days  after the date of the  first  Notice of  Termination  delivered  to the
Trustee  pursuant  to Section  9.01(c),  on which the Trust  Fund is  terminated
pursuant to Section 9.01.

               "Termination  Fee":  An amount  equal to  $15,000  payable to the
Special  Servicer  by the  Holders  of the  Controlling  Class in the  event the
Special Servicer is terminated  without cause pursuant to Section 7.01(c) at any
time prior to the second anniversary date of the Closing Date.

               "Top  100  Comparative   Financial   Status  Report":   A  report
substantially  containing  the content  described in Exhibit E attached  hereto,
setting  forth,  to the extent  such  information  is  provided  by the  related
Borrowers, among other things, the occupancy,  revenue, net operating income and
Debt  Service  Coverage  Ratio  for the 100  Mortgage  Loans  with the  greatest
outstanding principal balance as of the Determination Date immediately preceding
the  preparation of such report for each of three periods:  (i) the most current
available  year-to-date,  (ii) the previous two full fiscal years, and (iii) the
"base year"  (representing  the original  analysis of information used as of the
Cut-Off Date). For the purposes of the Servicer's  production of any such report
that is required to state  information for any period prior to the Cut-Off Date,
the Servicer may conclusively rely (without  independent  verification),  absent
manifest error, on information provided to it by the Seller.

               "Transfer":  Any  direct or  indirect  transfer  or other form of
assignment of any Ownership Interest.

               "Transfer Affidavit":  As defined in Section 5.03(c)(ii).

               "Transferor Letter":  As defined in Section 5.03(c)(ii).

               "Treasury Regulations":  Temporary, proposed or final regulations
of the United States Department of the Treasury.

               "Trust":  The trust created hereby.

               "Trust Fund":  The corpus of the trust  created  hereby and to be
administered  hereunder,  consisting of: (i) such Mortgage Loans as from time to
time are subject to this  Agreement,  together with the Mortgage  Files relating
thereto,  other than the Retained  Interest  with respect to any Mortgage  Loan;
(ii) all payments  (other than (i) principal  prepayments  received on or before
the Cut-Off Date which have been given effect in the principal balances shown on
the  Mortgage  Loans  as of the  Cut-Off  Date,  and (ii)  payments  of fees and
expenses  payable to the  Depositor  under the  Mortgage  Loans on or before the
Cut-Off Date) on or  collections  in respect of the Mortgage Loans due after the
Cut-Off Date; (iii) any REO 


                                       53
<PAGE>
<PAGE>


Property;  (iv) all revenues  received in respect of any REO  Property;  (v) the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to this  Agreement;  (vi) any Assignments of
Leases,  Rents and  Profits;  (vii) any  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Collection Account, the Distribution Account and the REO
Accounts;  and (ix) the proceeds of any of the  foregoing,  except to the extent
expressly set forth herein.

               "Trustee":  LaSalle National Bank, a nationally chartered bank in
its  capacity as trustee,  and its  successors  in  interest,  or any  successor
trustee appointed as herein provided.

               "Trustee Fee":  With respect to any Mortgage Loan  (including REO
Mortgage Loans) and any Distribution Date, an amount equal to the product of (i)
1/12th of the Trustee Fee Rate times (ii) the Scheduled Principal Balance of the
Mortgage Loans as of the first day of the related Mortgage Loan Due Period.

               "Trustee Fee Rate":  A per annum rate equal to 0.01325%.

               "Trustee's Exception Report":  As defined in Section 2.02(a).

               "UCC": The Uniform Commercial Code, as enacted in each applicable
state.

               "Uncertificated   Accrued   Interest":   With   respect  to  each
Distribution  Date (i) for any Class of Lower-Tier  Regular Interest (other than
the Class LP Interest, the Class LX-1 Interest and the Class LX-2 Interest), the
amount of  interest  accrued  for the  related  Interest  Accrual  Period at the
Lower-Tier  Remittance Rate on the Lower-Tier  Principal Amount of such Class of
Lower-Tier  Regular  Interests  as of the  beginning  of such  Interest  Accrual
Period,  and (ii) for the Class LX-1 and LX-2 Interests,  the amount of interest
accrued for the related  Interest  Accrual Period at the Class X-1 and Class X-2
Pass-Through Rates, respectively,  on the related Lower-Tier Notional Amounts of
such Lower-Tier Regular Interests.

               "Uncertificated  Distributable  Interest":  With  respect  to any
Lower-Tier  Regular  Interest  for any  Distribution  Date,  the  Uncertificated
Accrued  Interest  in  respect  of such  Lower-Tier  Regular  Interest  for such
Distribution  Date,  reduced  (to not  less  than  zero) by the  portion  of any
Realized Losses of interest,  Excess Prepayment Interest Shortfalls,  Additional
Expense  Losses  to the  extent  allocable  to  interest,  Certificate  Deferred
Interest and Appraisal Reduction Amounts for such Distribution Date allocated to
such Lower-Tier Regular Interest.

               "Underwriters":  Lehman Brothers Inc. and Goldman Sachs & Co.

               "Upper-Tier  Available  Transfer  Amount":  With  respect  to any
Distribution Date, all amounts paid on the Lower-Tier Regular Interests for such
Distribution Date.

                                       54
<PAGE>
<PAGE>

               "Upper-Tier  Distribution Account": The separate trust account or
accounts  established and maintained by the Trustee pursuant to Section 3.05(b),
which  shall be entitled  "LaSalle  National  Bank,  as Trustee in trust for the
Holders of Structured  Asset  Securities  Corporation,  Multiclass  Pass-Through
Certificates, Series 1996-CFL, Upper-Tier Distribution Account," and which shall
be an Eligible Account.

               "Upper-Tier REMIC": One of the two separate REMICs comprising the
Trust Fund, the assets of which consist of the Lower-Tier  Regular Interests and
such amounts as shall from time to time be held in the  Upper-Tier  Distribution
Account.

               "U.S.  Branch":  The United States  businesses  and operations of
Confederation Life Insurance Company.

               "Voting  Rights":  The portion of the voting rights of all of the
Certificates that is allocated to any Certificate.  At all times during the term
of this  Agreement,  except  where  otherwise  expressly  provided  herein,  the
percentage  of the Voting  Rights  assigned to each Class shall be (a) 0% in the
case of the Class R and Class LR Certificates; (b) 2.0% in the case of the Class
X-1 Certificates;  (c) 1.5% in the case of the Class X-1A Certificates; (d) 1.0%
in the case of the  Class  X-2  Certificates;  (e) 0.5% in the case of the Class
X-2A  Certificates;  and (f) in the case of any other Class of  Certificates,  a
percentage equal to the product of 95% and a fraction, the numerator of which is
equal to the aggregate Certificate Principal Amount of such Class, in each case,
determined as of the Distribution Date immediately  preceding such time, and the
denominator of which is equal to the aggregate  Certificate  Principal Amount of
all  Classes  of  Certificates,  each  determined  as of the  Distribution  Date
immediately  preceding such time. The Voting Rights of any Class of Certificates
shall be allocated  among Holders of Certificates of such Class in proportion to
their respective Percentage Interests.

               "Watch  List":  A report  substantially  containing  the  content
described in Exhibit J attached hereto,  setting forth,  among other things, any
Mortgage  Loan that is in jeopardy of  becoming a  Specially  Serviced  Mortgage
Loan.

               "Workout Fee": An amount,  payable from the  Collection  Account,
equal to the product of the  Workout Fee Rate and the amount of Net  Collections
received with respect to each Specially  Serviced Mortgage Loan and REO Mortgage
Loan;  provided,  however,  the Workout Fee payable in connection with the Final
Recovery  Determination  on an REO Property or any Specially  Serviced  Mortgage
Loan will equal the product of (i) the  applicable  Workout Fee Rate, and (ii) a
fraction,  the  numerator  of  which is equal  to the  related  Net  Collections
received  during the Prepayment  Period in which the related sale or liquidation
of such Specially Serviced Mortgage Loan or the related REO Property occurs, and
the denominator of which is equal to the unpaid principal balance of the related
Mortgage  Loan plus  accrued  and  unpaid  interest  thereon  calculated  at the
Mortgage  Interest Rate, and (iii) the related Net  Collections  received during
the  Prepayment  Period in which the related sale or  liquidation  occurs.  If a
Specially Serviced Mortgage Loan becomes a Rehabilitated  Mortgage Loan and then
again becomes a Specially  Serviced  Mortgage Loan, any right to the Workout Fee
with  respect  to such


                                       55
<PAGE>
<PAGE>


Mortgage Loan earned in connection with the initial rehabilitation thereof shall
terminate and a new Workout Fee for such Specially  Serviced Mortgage Loan shall
be calculated upon resolution of the subsequent  Servicing Transfer Event or the
sale or  liquidation  of such  Specially  Serviced  Mortgage Loan or related REO
Property.  Under no  circumstances  may any one Mortgage Loan be subject to more
than one  Workout  Fee at any one time,  even if such  Mortgage  Loan  becomes a
Specially Serviced Mortgage Loan on more than one occasion.

               "Workout Fee Rate": With respect to a Specially Serviced Mortgage
Loan (or a Mortgage  Loan that  previously  was a  Specially  Serviced  Mortgage
Loan), one of the following percentages:

               (a)    If  the  Specially   Serviced   Mortgage  Loan  becomes  a
Rehabilitated  Mortgage  Loan or such  Specially  Serviced  Mortgage Loan or the
related REO Property is sold or liquidated, in each case, within 18 months after
the date on which such Mortgage Loan became a Specially  Serviced  Mortgage Loan
or REO Mortgage Loan, one of the following amounts:

                      (1) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced Mortgage Loan was less than $1,000,000, 0.95%;

                      (2) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced  Mortgage Loan was equal to or greater than $1,000,000 but less
        than $5,000,000, 0.70%;

                      (3) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced  Mortgage Loan was equal to or greater than $5,000,000 but less
        than $10,000,000, 0.55%; and

                      (4) if the  Scheduled  Principal  Balance of such Mortgage
        Loan is equal to or greater than $10,000,000, 0.40%.

               (b)    If  the  Specially   Serviced   Mortgage  Loan  becomes  a
Rehabilitated  Mortgage  Loan or such  Specially  Serviced  Mortgage Loan or the
related REO  Property  is sold or  liquidated,  in each case,  on a date that is
later  than 18  months  after  the date on which  such  Mortgage  Loan  became a
Specially  Serviced  Mortgage  Loan or REO Mortgage  Loan,  one of the following
amounts:

                      (1) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced Mortgage Loan was less than $1,000,000, 0.81%;

                      (2) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced  Mortgage Loan was equal to or greater than $1,000,000 but less
        than $5,000,000, 0.60%;

                                       56
<PAGE>
<PAGE>

                      (3) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced  Mortgage Loan was equal to or greater than $5,000,000 but less
        than $10,000,000, 0.47%; and

                      (4) if the  Scheduled  Principal  Balance of such Mortgage
        Loan as of the date on  which  such  Mortgage  Loan  became a  Specially
        Serviced Mortgage Loan was equal to or greater than $10,000,000, 0.34%.




SECTION 1.02.         Certain Calculations.

                      Unless   otherwise   specified   herein,   the   following
provisions shall apply:

                      (i) All calculations of interest provided for herein shall
        be made on the  basis of a 360-day  year  consisting  of  twelve  30-day
        months.

                      (ii)  The  portion  of any  Net  REO  Proceeds,  Insurance
        Proceeds  and Net  Liquidation  Proceeds  in respect of a Mortgage  Loan
        allocable  to principal  shall equal the total  amount of such  proceeds
        minus (a) any  portion  thereof  payable to the  Servicer,  the  Special
        Servicer,  the Trustee or the Fiscal Agent,  as applicable,  pursuant to
        the  provisions  of  this  Agreement  (other  than  any  amount  already
        accounted for in computing  Net REO Proceeds) and (b) a portion  thereof
        equal to the  interest  component of the  Scheduled  Payments or Assumed
        Scheduled  Payments,  as the case may be, at the  related  Net  Mortgage
        Interest  Rate from the date as to which  interest was last paid on such
        Mortgage Loan up to but not including the Due Date in the Due Period for
        the  Determination  Date related to the Prepayment  Period in which such
        proceeds are received.

                      (iii) Any  Mortgage  Loan payment is deemed to be received
        on the date such  payment is  actually  received  by the  Servicer,  the
        Special Servicer or the Trustee; provided, however, that for purposes of
        calculating  distributions on the  Certificates,  Principal  Prepayments
        with respect to any Mortgage  Loan are deemed to be received on the date
        they  are  applied  in  accordance  with  Accepted  Servicing  Practices
        consistent  with the  terms of the  related  Note and  Mortgage  or,  if
        applicable, Section 3.01(b), to reduce the outstanding principal balance
        of such Mortgage Loan on which interest accrues.

                      (iv)  Notwithstanding  any  acquisition  of title by or on
        behalf of the Trust Fund to any REO  Property  and  cancellation  of the
        related  Mortgage  Loan,  such  Mortgage  Loan shall  (for all  purposes
        hereunder, including without limitation the calculation of the Servicing
        Fee and the Special  Servicing  Fee except for purposes of Section 9.01)
        be considered to be a Mortgage Loan held in the Trust Fund as more fully
        described in Section 3.10(a).

                      (v) In  calculating  Net REO Proceeds  with respect to any
        REO Property for any Prepayment Period, the aggregate amount of expenses
        not allocable to

                                       57
<PAGE>
<PAGE>


        particular  REO  Properties  charged  against  amounts on deposit in the
        related REO  Accounts  by the  Special  Servicer,  as  permitted  by the
        provisions of this Agreement,  since the last date on which amounts were
        remitted  from  the REO  Accounts  to the  Collection  Account  shall be
        allocated to reduce the proceeds and collections  received in respect of
        particular  REO Properties on a pro rata basis based upon the respective
        Scheduled  Payments  or Assumed  Scheduled  Payments  of the related REO
        Mortgage Loans.

                      (vi) Any reference to the Certificate  Principal Amount of
        any Class of Certificates on or as of a Distribution Date shall refer to
        the Certificate  Principal  Amount of such Class of Certificates on such
        Distribution Date after giving effect to (a) any  distributions  made on
        such  Distribution  Date pursuant to Section  4.01(e),  (b) the Realized
        Losses and  Additional  Expense  Losses  allocated to such Class on such
        Distribution  Date  pursuant to Section  4.07,  (c) the  addition of any
        Appraisal  Reduction Amounts allocated to such Class pursuant to Section
        4.08, and (d) any Certificate  Deferred Interest allocated to such Class
        pursuant to Section  4.10.  Any  reference to the  Lower-Tier  Principal
        Amount of any Class of Lower-Tier  Interests on or as of a  Distribution
        Date shall  refer to the  Lower-Tier  Principal  Amount of such Class of
        Lower-Tier  Interests on such  Distribution  Date after giving effect to
        (a) any distributions made on such Distribution Date pursuant to Section
        4.01(b), (b) the Realized Losses and Additional Expense Losses allocated
        to such Class on such  Distribution  Date pursuant to Section 4.07,  (c)
        the addition of any Appraisal  Reduction Amounts allocated to such Class
        pursuant to Section  4.08,  and (d) any  Certificate  Deferred  Interest
        allocated to such Class pursuant to Section 4.10.

                               [End of Article I]

                                       58
<PAGE>
<PAGE>



                                   ARTICLE II

                     CONVEYANCE OF MORTGAGE LOANS AND RIGHTS
                           UNDER LOAN SALE AGREEMENT;
                        ORIGINAL ISSUANCE OF CERTIFICATES




SECTION 2.01.         Conveyance of Mortgage Loans.

               (a)    The   Depositor,   concurrently  with  the  execution  and
delivery hereof, does hereby transfer,  assign, set over and otherwise convey to
the Trustee,  without recourse (except to the extent herein provided), in trust,
all the  right,  title  and  interest  of the  Depositor,  whether  now owned or
hereafter  acquired,  in and to  each  of the  Mortgage  Loans  acquired  by the
Depositor pursuant to the Mortgage Loan Purchase Agreement and identified on the
Mortgage  Loan  Schedule,  including  all rights to payment in respect  thereof,
except as set forth below, any related escrow accounts and any security interest
under such  Mortgage  Loans  (whether in real or personal  property  and whether
tangible or intangible)  for the benefit of the Depositor,  and all other assets
included  or  to  be  included  in  the  Trust  Fund  for  the  benefit  of  the
Certificateholders.  Such assignment  includes the right to any and all payments
made or required to be made by any of the Borrowers or any third party under the
Mortgage  Documents and all interest and principal  received or receivable on or
with  respect to the Mortgage  Loans,  other than (i) any portion of such right,
title  and  interest  representing  any  Retained  Interest,  (ii)  payments  of
principal and interest due on the Mortgage  Loans on or before the Cut-Off Date,
(iii)  Principal  Prepayments  received on or before the Cut-Off Date which have
been incorporated in the principal  balances shown on the Mortgage Loan Schedule
as of the Cut-Off Date, and (iv) payments of fees and expenses payable under the
Mortgage Loans on or before the Cut-Off Date.

               In connection  with such transfer and  assignment of the Mortgage
Loans,  the Depositor  does hereby  deliver to, and deposit with, or cause to be
delivered by the Seller to be deposited  with,  the  Trustee,  or the  Custodian
acting on the  Trustee's  behalf,  if  applicable,  the  following  documents or
instruments with respect to each Mortgage Loan (except as provided in clause (x)
below) so transferred and assigned:

                (i) the original of the Note, endorsed on its face or by allonge
        attached  thereto  without  recourse  to the order of the Trustee in the
        following form:  "Pay to the order of LaSalle  National Bank, as Trustee
        for the  benefit  of the  Holders  of the  Structured  Asset  Securities
        Corporation Multiclass Pass-Through  Certificates Series 1996-CFL, under
        that certain  Pooling and Servicing  Agreement,  dated as of February 1,
        1996, without recourse, representation or warranty, express or implied",
        and showing a complete chain of  endorsement  from the originator to the
        Trustee;  provided,  that with respect to the  Mortgage  Loans with Loan
        Numbers 937575,  930581,  942406, 942739 and 942868, the Depositor shall
        deliver, in lieu of the original Note, a lost note affidavit in the form
        attached hereto as Exhibit N, signed by the Seller, together with a copy
        of the Note;

                                       59
<PAGE>
<PAGE>

                (ii) the original  recorded  Mortgage or a copy thereof  showing
        the applicable recording  information in the applicable public recording
        office  and  showing  the  Seller or the U.S.  Branch as  mortgagee,  or
        accompanied by original recorded assignments (or copies thereof) showing
        a complete chain of title to the Seller or the U.S. Branch;

                (iii) an  Assignment  of  Mortgage  from the  Seller to  LaSalle
        National  Bank,  as  Trustee  for the  Holders of the  Structured  Asset
        Securities  Corporation,  Multiclass Pass-Through  Certificates,  Series
        1996-CFL,  and for each Mortgage Loan as to which the Seller or the U.S.
        Branch  is  not  the  named  mortgagee,   originals  or  copies  of  any
        intervening assignments thereof to the Seller or the U.S. Branch;

                (iv) if a security  agreement is in the possession of the Seller
        and is a document separate from the related Mortgage,  the original or a
        copy  thereof and  originals  or copies of any  intervening  assignments
        thereof together with an executed  assignment of such agreement from the
        Seller to the  Trustee  (unless  the  substance  of such  assignment  is
        included in the applicable Assignment of Mortgage);

                (v) if such  documents are in the  possession  of the Seller,  a
        copy  of  the  UCC-1  financing  statement  or  statements  and  related
        continuation  statements,  if any, relating to the originator's security
        interest in the  personal  property (if any)  constituting  security for
        repayment of the Mortgage Loan;

                      (vi) originals or copies of all assumption,  modification,
        consolidation,  extension and substitution agreements in those instances
        where the terms or provisions of the Mortgage or Note have been modified
        or the Mortgage Loan has been assumed;

                      (vii) an original  lender's title  insurance  policy (or a
        copy thereof),  together with any endorsements  thereto or, with respect
        to each  Mortgage  Loan not  covered  by a title  insurance  policy,  an
        original or a copy of an attorney's opinion of title;

                (viii) if such  documents  are in the Seller's  possession,  the
        original or a copy of any guaranty relating to the Mortgage Loan;

                (ix) if any related  Assignment of Leases,  Rents and Profits is
        in the  possession  of the Seller and is a  document  separate  from the
        related Mortgage, the original or a copy thereof and originals or copies
        of  any  intervening  assignments  thereof  together  with  an  executed
        re-assignment  of such  instrument  (a  "Re-assignment  of Assignment of
        Leases,  Rents and  Profits") in suitable  form for  recordation  in the
        jurisdiction in which the Mortgaged  Property is located from the Seller
        to the Trustee  (which  re-assignment,  however,  may be included in the
        Assignment of Mortgage and need not be a separate instrument);

                (x) solely with respect to the Mortgage  Loans with Loan Numbers
        937836,  938427, 939353, 940367, 941670, 942091 and 942224, the original
        or a copy


                                       60
<PAGE>
<PAGE>



        of any subordination and intercreditor  agreement  relating to each such
        Mortgage Loan; and

                (xi) if such documents are in the Seller's  possession,  any and
        all  amendments,  modifications  and supplements to, and waivers related
        to, any of the foregoing;

provided,  however,  that in the case of any  Mortgage  Loans  which  have  been
prepaid in full after the Cut-Off Date and prior to the date of the execution of
this Agreement, the Depositor, in lieu of delivering the above documents,  shall
deliver to the Trustee  herewith an Officers'  Certificate from the Seller which
shall include a statement to the effect that all amounts  received by the Seller
in connection  with any such prepayment in full (other than any amounts to which
the Depositor is entitled  under the first  paragraph of this Section 2.01) were
remitted to the  Servicer  for  deposit in the  Collection  Account  pursuant to
Section 3.05.

               The Trustee,  at the Seller's expense,  shall submit, or cause to
be  submitted,  for  recording  or filing  (as the case may be)  promptly  after
receipt,  but in no event later than sixty  Business Days  following the Closing
Date  (a)  each  original   Assignment  of  Mortgage   referred  to  in  Section
2.01(a)(iii)  which  has  not  yet  been  submitted  for  recording,   (b)  each
Re-assignment of Assignment of Leases,  Rents and Profits referred to in Section
2.01(a)(ix)  (if not otherwise  included in the related  Assignment of Mortgage)
which has not yet been submitted for recordation, and (c) each assignment of any
UCC-1  financing  statement  referred  to in Section  2.01(a)(v),  as  continued
pursuant to any related  continuation  statements,  to the extent it has not yet
expired,  and which has not yet been  submitted  for recording or filing (as the
case may be).

               All  documents  relating  to the  Mortgage  Loans  which  are not
delivered to the Trustee or the Custodian  acting on the Trustee's  behalf,  are
and shall be held by the Depositor, the Servicer or the Special Servicer, as the
case  may  be,  in  trust  for the  benefit  of the  Trustee  on  behalf  of the
Certificateholders.  In the event that any such document is required pursuant to
the terms of this Section 2.01 to be a part of a Mortgage  File,  such  document
shall be delivered promptly to the Trustee.

               Although it is intended that the  conveyance  of the  Depositor's
rights,  title and interest in and to the Mortgage Loans (other than any portion
of such  interest  representing  the  Retained  Interests)  and other rights and
interests  conveyed  pursuant to this Agreement shall  constitute a purchase and
sale and not a loan,  in the event that such  conveyance is deemed to be a loan,
the  Depositor  shall be deemed to have granted to the Trustee a first  priority
perfected security interest in all of the Depositor's rights, title and interest
in, to and under the  Mortgage  Loans and such other rights and  interests,  all
payments of principal of or interest on such Mortgage Loans, and all proceeds of
any thereof,  and this Agreement  shall  constitute a security  agreement  under
applicable law.

               (b)    The Depositor does hereby assign, transfer, convey and set
over to the Trustee all of the Depositor's  rights,  claims and interests in and
to (i) the  Mortgage  Loan  Purchase  Agreement  insofar  as the  Mortgage  Loan
Purchase  Agreement  relates  to


                                       61
<PAGE>
<PAGE>


representations,  warranties,  covenants  and  agreements  made by the Seller in
respect of the  Mortgage  Loans and any  remedies  provided  thereunder  for any
breach of such  representations,  warranties,  covenants and  agreements,  which
remedies may be enforced against the Seller directly by the Trustee on behalf of
the  Certificateholders,   specifically  reserving  to  the  Depositor  and  not
assigning and conveying to the Trustee hereby all rights which the Depositor may
have  to  indemnification  by  the  Seller  under  the  Mortgage  Loan  Purchase
Agreement,  and (ii) any subordination and intercreditor  agreements relating to
the Mortgage Loans identified in Section 2.01(a)(x).  The Trustee hereby accepts
the foregoing assignments from the Depositor. Notwithstanding anything contained
herein to the contrary,  the Depositor  agrees for the benefit of the parties to
the Mortgage Loan Purchase  Agreement,  their respective  successors and assigns
and the Trust that:  (i) the Depositor  shall at all times remain liable to each
party to the Mortgage Loan  Purchase  Agreement to perform all of its duties and
obligations  thereunder  to the same  extent as if this  Agreement  had not been
executed, (ii) the exercise by the Trust of any of the rights assigned hereunder
shall not release the  Depositor  from any of its duties or  obligations  to the
parties  under the Mortgage Loan  Purchase  Agreement  except to the extent that
such  exercise  by the Trust  shall  constitute  performance  of such duties and
obligations and (iii) the Trust shall not have any obligation or liability under
the  Mortgage  Loan  Purchase  Agreement  by reason of, or arising  out of, this
Agreement  or be obligated  to perform any of the  obligations  or duties of the
Depositor  under the Mortgage Loan Purchase  Agreement or to make any payment or
to make any inquiry as to the sufficiency of any payment received by any of them
or to  present  or file any claim or to take any  other  action  to  collect  or
enforce any claim for any payment assigned hereunder.  Nothing in this Agreement
shall  limit,  restrict,  change  or  affect  any  representations,  warranties,
liabilities,  indemnities,  or other  covenants or agreements of any party under
the Mortgage Loan Purchase  Agreement.  The Depositor  shall  cooperate with the
Trustee,  the  Servicer  and the Special  Servicer  (with  respect to  Specially
Serviced  Mortgage  Loans) and take such action as the Trustee,  the Servicer or
the Special Servicer reasonably deems necessary to enable the Trustee to enforce
the rights,  claims and interests  assigned hereby. The Depositor agrees that at
any time and from time to time,  upon  written  request  from the  Trustee,  the
Servicer or the Special  Servicer,  the Depositor will promptly and duly execute
and deliver any and all such further  documents and take such further  action as
the Trustee,  the Servicer or the Special  Servicer  may  reasonably  request in
order to obtain the full benefits of the assignment  hereunder and of the rights
and powers herein  granted.  The Trustee,  the  Servicer,  the Depositor and the
Special  Servicer each further agree that at any time and from time to time upon
the written request of the Depositor or the Retained Interest Holder, such party
shall  promptly and duly  execute and deliver any and all such  further  routine
assurances,  instruments  and documents and take all such further routine action
as the Depositor or Retained Interest Holder, as the case may be, may reasonably
request in order to obtain the full benefits of the Depositor's,  the Trustee's,
the  Servicer's  and  the  Special  Servicer's  agreements  set  forth  in  this
Agreement; provided that delivering such assurances, instruments or documents or
taking  such  actions  as are  required  pursuant  to this  sentence  shall  not
adversely affect the interests of the Certificateholders hereunder.


                                       62
<PAGE>
<PAGE>



SECTION 2.02.         Acceptance by the Custodian and the Trustee.

               (a)    The Mortgage Loan Purchase Agreement shall provide that if
the Seller  cannot  deliver  any  original  or copy,  as the case may be, of any
document  described in Section  2.01(a) on the Closing  Date,  the Seller shall,
promptly  upon  receipt  thereof and in any case not later than 90 days from the
Closing Date,  deliver such document to the Trustee or the Custodian (unless the
Seller  is  delayed  in  making  such  delivery  by reason of the fact that such
documents shall not have been returned by the appropriate  recording  office, in
which case it will be  required  to notify the  Trustee in writing of such delay
and shall  deliver  such  documents  to the Trustee  promptly  upon the Seller's
receipt thereof).  By its execution and delivery of this Agreement,  the Trustee
acknowledges  the  assignment  to it of the  Mortgage  Loans  (exclusive  of any
Retained  Interest) in good faith without  notice of adverse claims and declares
that the Custodian  holds and will hold such documents and all others  delivered
to the Custodian  constituting  the Mortgage File for any Mortgage Loan assigned
to the Trustee hereunder in trust, upon the conditions herein set forth, for the
use and  benefit of all  present  and  future  Certificateholders.  The  Trustee
agrees,  for the benefit of the  Certificateholders,  to review,  or cause to be
reviewed,  each Mortgage File within 60 days after its execution and delivery of
this Agreement,  to ascertain that all documents  referred to in Section 2.01(a)
above  (provided  that  in the  case of the  documents  referred  to in  Section
2.01(a)(iv),  (v), (vi), (vii) (in the case of any endorsement thereto), (viii),
(ix) and (x), the Trustee may assume that the only such documents required to be
included  in any  Mortgage  File  are  those  determined  by the  Trustee  to be
contained  therein) and any original recorded documents referred to in the first
sentence of this Section 2.02  included in the delivery of a Mortgage  File have
been received, have been executed, appear to be what they purport to be, purport
to be recorded or filed (as  applicable)  and have not been torn,  mutilated  or
otherwise  defaced,  and  that  such  documents  relate  to the  Mortgage  Loans
identified in the Mortgage Loan Schedule.  In so doing,  the Trustee may rely on
the  purported due  execution  and  genuineness  of any such document and on the
purported  genuineness of any signature  thereon.  If the Trustee finds that any
document  or  documents  constituting  a part of a  Mortgage  File have not been
executed  or  received,  do not  conform  to the  requirements  set forth in the
definition of Mortgage File,  are unrelated to the Mortgage Loans  identified in
the  Mortgage  Loan  Schedule,  appear not to be what they purport to be or have
been torn,  mutilated  or  otherwise  defaced,  the Trustee  shall so notify the
Depositor and the Seller  immediately  (and in no event later than 60 days after
the Closing  Date),  with a copy to the  Servicer and the Special  Servicer,  by
providing a written report (the "Trustee's Exception Report"), setting forth for
each affected Mortgage Loan, with particularity,  the nature of such defect. The
provisions of Section  2.03(b) shall apply to each document so  identified.  The
Trustee shall not be responsible  for any loss,  cost,  damage or expense to the
Trust resulting from any failure to receive any document  constituting a portion
of a Mortgage File noted on a Trustee's  Exception  Report or for any failure by
the Seller to use its best efforts to deliver any such document.

               (b)    The Trustee shall have no responsibility for reviewing any
Mortgage File except as expressly provided above. Without limiting the effect of
the  preceding  sentence,  in reviewing any Mortgage File pursuant to subsection
(a) of  this  Section  2.02,  the  Trustee  shall  have  no  responsibility  for
determining  whether  any  document  or  opinion  is legal,


                                       63
<PAGE>
<PAGE>

valid,  binding or  enforceable,  whether  the text of any deed,  assignment  or
endorsement is in proper or recordable form (except, if applicable, to determine
if the Trustee is the grantee,  assignee or endorsee),  whether any document has
been  recorded  in  accordance   with  the   requirements   of  any   applicable
jurisdiction,  whether a  blanket  assignment  is  permitted  in any  applicable
jurisdiction, whether any Person executing any document or rendering any opinion
is authorized to do so or whether any signature thereon is genuine. For purposes
of any review as  provided in this  Section  2.02,  if the  Trustee  receives an
opinion  of  title  with  respect  to any  Mortgage  Loan  pursuant  to  Section
2.01(a)(vii),  it may  conclusively  presume (and shall have no liability for so
presuming) that such Mortgage Loan is not covered by a title insurance policy.

               (c)    The  Trustee shall directly hold that portion of the Trust
Fund  delivered  to the Trustee  consisting  of  "instruments"  (as such term is
defined in the  Uniform  Commercial  Code as in effect in  Illinois  on the date
hereof) in  Illinois,  and,  except as otherwise  specifically  provided in this
Agreement  (including  with  respect  to  releases  to the  Servicer  or Special
Servicer), shall not remove such instruments from Illinois unless it receives an
Opinion  of  Counsel  (obtained  and  delivered  at the  expense  of the  Person
requesting the removal of such  instruments from Illinois) that in the event the
transfer of the Mortgage Loans to the Trustee is deemed not to be a sale,  after
such  removal,  the Trustee will  possess a first  priority  perfected  security
interest in such instruments.


SECTION 2.03.         Representations, Warranties and Covenants of the
                      Depositor.

               (a)    The Depositor hereby represents and warrants that:

                      (i) The Depositor is a corporation duly organized, validly
        existing and in good  standing  under the laws of the State of Delaware,
        and the Depositor has taken all necessary  corporate action to authorize
        the execution, delivery and performance of this Agreement by it, and has
        the power and authority to execute,  deliver and perform this  Agreement
        and all the transactions contemplated hereby, including, but not limited
        to, the power and  authority  to sell,  assign and transfer the Mortgage
        Loans in accordance with this Agreement;

                      (ii)  Assuming  the  due   authorization,   execution  and
        delivery of this  Agreement by each other party hereto,  this  Agreement
        and all of the  obligations  of the  Depositor  hereunder are the legal,
        valid and binding obligations of the Depositor,  enforceable against the
        Depositor in accordance with the terms of this Agreement, except as such
        enforcement may be limited by bankruptcy, insolvency,  reorganization or
        other  similar laws  affecting  the  enforcement  of  creditors'  rights
        generally,  and by general  principles of equity  (regardless of whether
        such enforceability is considered in a proceeding in equity or at law);

                      (iii) The execution and delivery of this Agreement and the
        performance  of its  obligations  hereunder  by the  Depositor  will not
        conflict  with any


                                       64
<PAGE>
<PAGE>


        provision of any law or regulation to which the Depositor is subject, or
        conflict  with,  result in a breach of or constitute a default under any
        of  the  terms,   conditions  or  provisions  of  the   certificate   of
        incorporation  or  the  by-laws  of  the  Depositor  or  any  indenture,
        agreement or instrument to which the Depositor is a party or by which it
        is bound, or any order or decree applicable to the Depositor,  or result
        in the  creation  or  imposition  of any lien on any of the  Depositor's
        assets or property,  which would  materially  and  adversely  affect the
        ability of the Depositor to carry out the  transactions  contemplated by
        this  Agreement;  the  Depositor  has obtained  any  consent,  approval,
        authorization  or order  of any  court or  governmental  agency  or body
        required for the execution, delivery and performance by the Depositor of
        this Agreement;

                      (iv) There is no action, suit or proceeding pending or, to
        the Depositor's knowledge, threatened against the Depositor in any court
        or by or before any other governmental  agency or instrumentality  which
        would materially and adversely affect the validity of the Mortgage Loans
        or  the  ability  of  the  Depositor  to  carry  out  the   transactions
        contemplated by this Agreement; and

                      (v) The  Depositor  is the  lawful  owner of the  Mortgage
        Loans with the full right to transfer the Mortgage Loans to the Trust.

               (b)    In  the  event  that the  Depositor,  the  Custodian,  the
Servicer, the Special Servicer or the Trustee discovers a material breach of any
of the representations,  warranties or covenants made with respect to a Mortgage
Loan by the Seller  pursuant to the  Mortgage  Loan  Purchase  Agreement,  which
breach or defect is such that,  unless  cured,  the Seller  would be required to
repurchase  the  related  Mortgage  Loan  under the terms of the  Mortgage  Loan
Purchase Agreement,  then the party discovering such breach or defect shall give
prompt written notice to the other parties  hereto,  the Rating Agencies and the
Seller;  it being  understood  that none of such  Persons has an  obligation  to
conduct an investigation with respect to such matters absent notice of a breach,
and in no event shall any Rating Agency have any such  obligation.  The Servicer
and Special Servicer (with respect to Specially  Serviced  Mortgage Loans) shall
each use its  reasonable  best  efforts to enforce (at the expense of the Trust)
any  obligation  of the  responsible  party to cure  such  breach  or  defect or
repurchase the related Mortgage Loan within the requisite period provided in the
Mortgage Loan Purchase Agreement.  Any obligation of the Servicer or the Special
Servicer,  as the case may be,  hereunder to enforce any obligation of any party
under the Mortgage Loan Purchase  Agreement  shall be undertaken by the Servicer
or the  Special  Servicer,  as the case may be, in its  capacity as agent of the
Trustee and the Trust (as  assignee of rights  under such  agreements)  and such
enforcement  rights shall be limited by the terms of the Mortgage  Loan Purchase
Agreement.

               With respect to any  document  which is defective or missing from
any  Mortgage  File as set forth in the  Trustee's  Exception  Report,  and such
omission or defect could  materially  and adversely  affect the interests of the
Certificateholders  in the related  Mortgage  Loan,  the Mortgage  Loan Purchase
Agreement provides that the Seller shall deliver the document or cure the defect
in all material respects within a period of 90 days following the


                                       65
<PAGE>
<PAGE>


earlier of its  discovery  of such  omission  or defect or its receipt of notice
from the  Depositor or its designee.  If the Seller cannot  deliver such missing
documents or cure such defaults within such 90-day period,  it shall be required
pursuant to the Mortgage  Loan  Purchase  Agreement to  repurchase  the affected
Mortgage  Loan from the  Trustee  within such  90-day  period at the  Repurchase
Price.

               With  respect  to a  breach  of any  material  representation  or
warranty  with  respect to any  Mortgage  Loan,  pursuant to the  Mortgage  Loan
Purchase  Agreement,  the Seller  shall be required  thereunder,  within 90 days
after the earlier of its discovery thereof or receipt of notice  thereunder,  to
cure such breach in all material  respects.  If a breach under the Mortgage Loan
Purchase Agreement is not so cured by the Seller within such 90-day period, then
the Seller is required  pursuant to the  Mortgage  Loan  Purchase  Agreement  to
repurchase the affected  Mortgage Loan from the Trustee at the Repurchase Price,
provided that, if the Seller certifies to the Depositor and the Trustee that (i)
such breach is not  reasonably  susceptible  of  correction  or cure within such
90-day  period and is  susceptible  of  correction  or cure within an additional
90-day period,  (ii) such breach and the proposed cure thereof does not and will
not cause the related  Mortgage Loan to fail to be a Qualified  Mortgage,  (iii)
the Seller is diligently  pursuing the  correction  or cure of such breach,  and
(iv) the  Servicer has not  determined  in writing that any P&I Advance for such
Mortgage Loan during such  additional  90-day  period would be a  Nonrecoverable
Advance,  then the Seller shall have an additional period of 90 days in which to
correct or cure such breach,  or failing such  correction or cure, to repurchase
such Mortgage Loan within such 90-day  period.  After such 90-day period expires
with respect to any such breach,  the Servicer or the Special  Servicer,  as the
case may be, shall use its reasonable best efforts to enforce,  on behalf of the
Trust (at the expense of the Trust to the extent such expenses are not recovered
from the  Seller),  any  obligation  of the Seller to  repurchase  the  affected
Mortgage  Loan in  accordance  with the  terms  of the  Mortgage  Loan  Purchase
Agreement.

               The Servicer  (or,  with respect to Specially  Serviced  Mortgage
Loans or REO Mortgage Loans, the Special  Servicer) on behalf of the Trust shall
enforce the relevant provisions of the Mortgage Loan Purchase Agreement relating
to the representations,  warranties, covenants and agreements of the Seller with
respect to the Mortgage  Loans, in accordance with and to the extent provided in
this  Agreement.  The Depositor  shall have no  responsibility  for and makes no
representation  with  respect to the  origination  of the  Mortgage  Loans,  the
management  of the  Mortgaged  Properties,  the  validity or  enforceability  or
sufficiency of the security arrangements with respect to the Mortgage Loans, the
status or  sufficiency  of the Note,  the  Mortgage  or any other  documents  or
instruments  included in the Mortgage Files, the  collectability  of amounts due
under  the  Mortgage   Loans,   or  the  validity  or   enforceability   of  the
representations,  warranties,  covenants or  agreements  made by the Seller with
respect to the Mortgage  Loans or of any remedies  provided in the Mortgage Loan
Purchase Agreement.  In addition, the Depositor shall not have any liability for
a defect or omission in the Mortgage  File for a Mortgage  Loan or breach of any
material  representation,  warranty or covenant in the  Mortgage  Loan  Purchase
Agreement  and shall not have any  obligation  to cure such defect,  omission or
breach or to repurchase a Mortgage Loan as a result thereof, it being understood
and agreed that the Seller shall be solely  responsible  for


                                       66
<PAGE>
<PAGE>

such liability and obligation  pursuant to the Mortgage Loan Purchase  Agreement
and the remedies provided therefore.

               The Servicer or the Special Servicer, as applicable,  shall cause
the  Repurchase  Price for any  Mortgage  Loan  repurchased  by the Seller to be
remitted by the Seller to the  Servicer  and the  Servicer  shall  deposit  such
Repurchase Price in the Collection Account pursuant to Section 3.05(a)(x).  Upon
receipt by the Trustee of an  Officer's  Certificate  of the  Servicer as to the
deposit of the Repurchase  Price for a Mortgage Loan in its entirety and setting
forth the  calculation of such price and  identifying the Mortgage Loan that has
been  repurchased,  the Trustee  shall release to the Seller or its designee the
related  Mortgage File.  Upon such release,  ownership of such Mortgage Loan and
all rights of the Trust with  respect to such  Mortgage  Loan under the Mortgage
Loan  Purchase  Agreement  (including,  without  limitation,  the benefit of any
representations,  warranties  and covenants  contained  therein)  shall be fully
vested in the Seller on a servicing  released basis. The Servicer or the Special
Servicer, as applicable, shall prepare any instruments of transfer or assignment
at the Seller's  expense that are requested by the Seller or its designee as may
otherwise be necessary  to vest the  Mortgage  Loan and all such related  rights
released pursuant hereto in the Seller and shall deliver such instruments to the
Trustee.  The Trustee  shall  execute  such  instruments,  in each case  without
recourse,  representation  or warranty,  except that, upon request,  the Trustee
shall  represent to the  purchasing  party that all  documents  contained in any
Mortgage  File being  delivered to the Seller are as they were  delivered to the
Trustee or the Custodian pursuant to Section 2.01(a) and that the Trustee or the
Custodian  has not by any action by its part,  waived,  forfeited  or  otherwise
impaired such related rights. The Trustee shall cause the release of the related
Mortgage File to the Seller or its designee.

               (c)    Anything  to the  contrary  appearing  in  this  Agreement
notwithstanding,  no  exercise of any rights or  remedies  by the  Trustee,  the
Servicer or the Special Servicer, and no provision hereof, shall be construed to
waive or otherwise impair the Trustee's rights or its exercise of remedies under
the Mortgage Loan Purchase Agreement;  provided,  however, that amounts received
by the Trustee, the Servicer and the Special Servicer under such agreement shall
be credited to the  corresponding  obligations of the Seller  hereunder or under
the Mortgage Loan Purchase  Agreement.  Subject to the last paragraph of Section
8.01, in the event the Seller fails to fulfill any of its  obligations set forth
under Section  2.03(b),  the Trustee shall enforce its rights under the Mortgage
Loan Purchase Agreement.

               (d)    The  Mortgage Loan Purchase  Agreement shall require that,
promptly  after the Closing  Date,  but in all events  within five Business Days
after the Closing  Date,  the Seller  shall cause all funds on deposit in escrow
accounts maintained with respect to the Mortgage Loans in the name of the Seller
or any other name to be  transferred  to the  Servicer  for deposit  into Escrow
Accounts. The Servicer shall enforce such obligations on behalf of the Trust.

                                       67
<PAGE>
<PAGE>


SECTION 2.04.         Representations, Warranties and Covenants of the
                      Servicer.

               (a) The Servicer hereby  represents,  warrants and covenants that
as of the Closing Date:

                      (i) the Servicer is (1) duly organized,  validly  existing
        and in  good  standing  as a  limited  partnership  under  the  laws  of
        Missouri, and (2) shall be and thereafter remain, in compliance with the
        laws of each  state in which any  Mortgaged  Property  is located to the
        extent necessary to perform its obligations under this Agreement;

                      (ii) the  Servicer  has the full  power and  authority  to
        execute and deliver this  Agreement,  to perform its  obligations  under
        this Agreement, and to enter into and consummate all transactions of the
        Servicer  contemplated  by this  Agreement.  The  Servicer  has duly and
        validly  authorized  the  execution,  delivery and  performance  of this
        Agreement;  this Agreement evidences the valid and binding obligation of
        the Servicer  enforceable  against the Servicer in  accordance  with its
        terms  subject to the effect of applicable  bankruptcy,  reorganization,
        insolvency,  receivership,  moratorium  and other similar laws affecting
        creditors' rights generally as from time to time in effect,  and general
        principles  of equity  (regardless  of whether  such  enforceability  is
        considered in a proceeding in equity or at law);

                      (iii) none of the  Servicer's  execution  and  delivery of
        this Agreement,  the  consummation  of the  transactions of the Servicer
        contemplated hereby, or the Servicer's fulfillment of or compliance with
        the terms and  conditions of this Agreement will conflict with or result
        in a  breach  of any of  the  terms,  conditions  or  provisions  of the
        Servicer's  certificate of limited  partnership and agreement of limited
        partnership  or any agreement or instrument to which the Servicer is now
        a party or by which it is bound, or constitute a default or result in an
        acceleration  under any of the foregoing,  or result in the violation of
        any law,  rule,  regulation,  order,  judgment  or  decree  to which the
        Servicer or its  property is subject  which,  in any of the above cases,
        would materially and adversely affect the Servicer's  ability to perform
        its obligations under this Agreement;

                      (iv)   the   Servicer   holds   all   material   licenses,
        certificates and permits from all government  authorities  necessary for
        conducting  its  business  as it is  presently  conducted  to the extent
        necessary  to perform  its  obligations  under this  Agreement;  and the
        Servicer shall take all steps necessary to remain subject to supervision
        and  examination by any state or federal  authorities and shall take all
        steps  necessary  to do  business  in each state in which any  Mortgaged
        Property is located,  in either case, to the extent necessary to perform
        its obligations under this Agreement;

                      (v) the Servicer  does not  believe,  nor does it have any
        reason  or cause to  believe,  that it  cannot  perform  each and  every
        covenant and obligation  contained in this  Agreement  applicable to the
        Servicer;

                                       68
<PAGE>
<PAGE>

                      (vi) there is no action,  suit, or proceeding  pending or,
        to the best of the Servicer's knowledge, threatened against the Servicer
        which,  either in any one instance or in the aggregate,  would draw into
        question the validity of this  Agreement or of any action taken or to be
        taken in connection  with the  obligations of the Servicer  contemplated
        herein, or which would be likely to impair materially the ability of the
        Servicer to perform its obligations under the terms of this Agreement;

                      (vii) the  Servicer is not in default  with respect to any
        order or decree of any court or any order,  regulation  or demand of any
        federal,  state,  municipal or governmental  agency, which default would
        materially and adversely  affect its ability to perform its  obligations
        hereunder;

                      (viii) no consent, approval, authorization or order of any
        court or  governmental  agency or body is  required  for the  execution,
        delivery  and  performance  by  the  Servicer  of or  compliance  by the
        Servicer with this Agreement or the  consummation of the transactions of
        the Servicer  contemplated  by this  Agreement,  except for any consent,
        approval,  authorization  or order which has not been obtained or cannot
        be  obtained  prior to the actual  performance  by the  Servicer  of its
        obligations  under this Agreement,  and which, if not obtained would not
        have a material adverse affect on the ability of the Servicer to perform
        its obligations hereunder;

                      (ix) the Servicer has not filed for bankruptcy  relief and
        is not  insolvent  and the Servicer does not have any reason or cause to
        expect  that,  with the  passage  of time,  it will file for  bankruptcy
        relief or become insolvent;

                      (x) the  consummation of the  transactions of the Servicer
        contemplated  by the  Agreement  are,  and  throughout  the  term of the
        Agreement shall be, in the ordinary course of business of the Servicer;

                      (xi)   the   Servicer   will   require   each   designated
        sub-servicer and the terms of each  sub-servicing  agreement to which it
        is a party to comply with the  provisions  of Section  3.01(c);  and the
        terms of any such sub-servicing  agreement will not be inconsistent with
        any of the provisions of this Agreement; and

                      (xii) each  officer,  director or employee of the Servicer
        with  responsibilities  concerning the servicing and  administration  of
        Mortgage  Loans is  covered  by errors and  omissions  insurance  in the
        amounts and with the coverage required by Section 3.08.

               (b)    The  representations and warranties set forth in paragraph
(a) above shall  survive  the  execution  and  delivery  of the  Agreement.  The
Servicer  shall  indemnify  the  Trustee  and the  Trust  and hold  each of them
harmless against any losses, damages, penalties, fines, forfeitures,  legal fees
and related costs,  judgments,  and other costs and expenses  resulting from any
claim, demand,  defense or assertion arising from, or resulting from a breach of
the Servicer's  representations and warranties  contained in paragraph (a). Such


                                       69
<PAGE>
<PAGE>


indemnification  shall survive any  termination  or resignation of the Servicer,
and any termination of the Agreement.

               Upon discovery by the Depositor,  the Servicer, the Fiscal Agent,
the Special  Servicer,  the Operating  Adviser or a  Responsible  Officer of the
Trustee (or upon written notice thereof from any  Certificateholder) of a breach
of any of the  representations  and  warranties  of the  Servicer  set  forth in
subsection (a) of this Section 2.04 which could  materially and adversely affect
the interests of the Holders of any Class of Certificates, the party discovering
such breach shall give prompt  written  notice to the other  parties.  Within 60
days of the Servicer's  discovery or the Servicer's receipt of written notice of
such a breach of the  representations  and warranties  contained in this Section
2.04,  the Servicer shall cure such breach in all material  respects;  provided,
however,  that if (i) the  Servicer is in good faith  attempting  to remedy such
breach,  (ii)  the  Certificateholders  will  not be  materially  and  adversely
affected thereby and (iii) the Servicer delivers an Officer's Certificate to the
Trustee and the Depositor prior to the expiration of the aforesaid 60-day period
outlining  the  actions to be taken by the  Servicer  to remedy  such breach and
setting forth an anticipated date by which such remedy shall be completed,  then
such cure period may be extended by the Trustee for an additional  period not to
exceed 90 days,  provided that such  extension will not result in a downgrading,
qualification  or  withdrawal  of the rating  then  assigned to any Class of the
Certificates  by the Rating  Agencies,  as  confirmed  in writing by each Rating
Agency. Any failure by the Servicer to cure a breach as provided in this Section
2.04(b) shall constitute an Event of Default under Section 7.01.



SECTION 2.05          Representations, Warranties and Covenants of the
                      Special Servicer.

               (a)  The  Special  Servicer  hereby   represents,   warrants  and
covenants that as of the Closing Date:

                      (i) the Special  Servicer (1) is duly  organized,  validly
        existing  and in  good  standing  as a  corporation  under  the  laws of
        Virginia,  and (2) is and shall remain,  in compliance  with the laws of
        each  state in which any  Mortgaged  Property  relating  to a  Specially
        Serviced  Mortgage  Loan  or REO  Property  is  located  to  the  extent
        necessary to perform its obligations under this Agreement;

                      (ii) the Special Servicer has the full power and authority
        to  execute,  deliver,  perform  and to enter  into and  consummate  all
        transactions and obligations contemplated by this Agreement. The Special
        Servicer has duly and validly  authorized  the  execution,  delivery and
        performance of this  Agreement;  this Agreement  evidences the valid and
        binding  obligation  of the Special  Servicer,  enforceable  against the
        Special Servicer in accordance with its terms subject, as to enforcement
        of  remedies,  to  applicable  bankruptcy,  reorganization,  insolvency,
        moratorium and other similar laws affecting  creditors' rights generally
        as from time to time in  effect,  and to  general  principles  of equity
        (regardless of whether such enforceability is considered in a proceeding
        in equity or at law);

                                       70
<PAGE>
<PAGE>

                      (iii)   neither  the   execution   and  delivery  of  this
        Agreement, the consummation of the transactions contemplated hereby, nor
        the  fulfillment of or compliance  with the terms and conditions of this
        Agreement  will conflict with or result in a breach of any of the terms,
        conditions  or  provisions  of the  Special  Servicer's  certificate  of
        incorporation  or by-laws or any legal  restriction  or any agreement or
        instrument  to which the Special  Servicer is now a party or by which it
        is bound, or constitute a default or result in an acceleration under any
        of  the  foregoing,  or  result  in the  violation  of  any  law,  rule,
        regulation,  order,  judgment or decree to which the Special Servicer or
        its  property  is  subject,  which,  in any of the  above  cases,  would
        materially  and  adversely  affect  the  Special  Servicer's  ability to
        perform its obligations under this Agreement;

                      (iv) the Special  Servicer  holds all  material  licenses,
        certificates and permits from all government  authorities  necessary for
        conducting  its  business  as it is  presently  conducted.  The  Special
        Servicer  is and will take all steps  necessary  to  remain  subject  to
        supervision and  examination by any state or federal  authorities as may
        be  applicable  and,  to the  extent  necessary  to  perform  its duties
        hereunder,  will take all steps necessary to be permitted to do business
        in each  state in which  the  Mortgaged  Properties  (including  the REO
        Properties) are located;

                      (v) the Special  Servicer  does not  believe,  nor does it
        have any reason or cause to  believe,  that it cannot  perform  each and
        every covenant and obligation  contained in this Agreement applicable to
        the Special Servicer;

                      (vi) there is no action, suit, proceeding or investigation
        pending or threatened,  to the best of the Special Servicer's knowledge,
        against the Special Servicer which, either in any one instance or in the
        aggregate, would draw into question the validity of this Agreement or of
        any action taken or to be taken in connection  with the  obligations  of
        the Special Servicer  contemplated  herein,  or which would be likely to
        impair  materially the ability of the Special  Servicer to perform under
        the terms of this Agreement;

                      (vii) the Special  Servicer is not in default with respect
        to any order or decree of any court or any order,  regulation  or demand
        of any federal,  state,  municipal or governmental agency, which default
        would  materially  and  adversely  affect  its  performance  under  this
        Agreement;

                      (viii) no consent, approval, authorization or order of any
        court or  governmental  agency or body is  required  for the  execution,
        delivery and performance by the Special  Servicer,  or compliance by the
        Special  Servicer  with,  this  Agreement  or  the  consummation  of the
        transactions  contemplated  by this  Agreement,  except for any consent,
        approval,  authorization  or order which has not been obtained or cannot
        be obtained prior to the actual  performance by the Special  Servicer of
        its obligations  under this Agreement,  and which, if not obtained would
        not have a  materially  adverse  effect on the  ability  of the  Special
        Servicer to perform its obligations hereunder;

                                       71
<PAGE>
<PAGE>

                       (ix)  the  performance  of the  services  by the  Special
        Servicer  contemplated  by this Agreement are in the ordinary  course of
        business of the Special Servicer;

                      (x) the  Special  Servicer  has not filed  for  bankruptcy
        relief and is not  insolvent and does not have reason or cause to expect
        that, with the passage of time, it will file for such bankruptcy  relief
        or become insolvent; and

                      (xi) each  officer,  director,  or employee of the Special
        Servicer   with   responsibilities    concerning   the   servicing   and
        administration of Specially  Serviced Mortgage Loans and the related REO
        Properties is covered by errors and  omissions  insurance in the amounts
        and with the coverage required by Section 3.08(c).

               (b)    The  representations and warranties set forth in paragraph
(a) above will survive the execution and delivery of the Agreement.  The Special
Servicer  shall  indemnify  the  Trustee  and the Trust  and hold them  harmless
against any  losses,  damages,  penalties,  fines,  forfeitures,  legal fees and
related costs, judgments, and other costs and expenses resulting from any claim,
demand,  defense or assertion  based on or grounded  upon,  or resulting  from a
material  breach  of  the  Special  Servicer's  representations  and  warranties
contained in paragraph (a). Such  indemnification  shall survive any termination
of the Special Servicer, and any termination of the Agreement.

               Upon  discovery  by the  Depositor,  the  Servicer,  the  Special
Servicer,  the Fiscal Agent, the Operating  Adviser or a Responsible  Officer of
the Trustee (or upon written  notice  thereof from any  Certificateholder)  of a
breach of any of the  representations and warranties of the Special Servicer set
forth  in  subsection  (a) of this  Section  2.05  which  could  materially  and
adversely affect the interests of the Holders of any Class of Certificates,  the
party  discovering  such breach  shall give prompt  written  notice to the other
parties.  Within 60 days of the  Special  Servicer's  discovery  or the  Special
Servicer's  receipt  of  notice  of such a  breach  of the  representations  and
warranties  contained in this Section 2.05, the Special Servicer shall cure such
breach in all  material  respects;  provided,  however,  that if (i) the Special
Servicer  is  in  good  faith  attempting  to  remedy  such  breach,   (ii)  the
Certificateholders  will not be materially  and adversely  affected  thereby and
(iii) the Special Servicer delivers an Officer's  Certificate to the Trustee and
the Depositor prior to the expiration of the aforesaid  60-day period  outlining
the  actions to be taken by the  Special  Servicer  to remedy  such  failure and
setting forth an anticipated date by which such remedy shall be completed,  then
such cure period may be extended by the Trustee for an additional  period not to
exceed 90 days,  provided that such  extension will not result in a downgrading,
qualification  or  withdrawal  of the rating  then  assigned to any Class of the
Certificates  by the Rating  Agencies,  as  confirmed  in writing by each Rating
Agency. Any failure by the Special Servicer to cure a breach as provided in this
Section 2.05(b) shall constitute an Event of Default under Section 7.01.


                                       72
<PAGE>
<PAGE>



SECTION 2.06.         Execution and Delivery of Certificates.

               The Trustee  acknowledges  the  assignment  to it of the Mortgage
Loans  (exclusive  of any  Retained  Interest)  and the delivery of the Mortgage
Files to the  Trustee,  subject to the  provisions  of Section  2.01 and Section
2.02, and, (i)  concurrently  with such delivery,  the Trustee  acknowledges the
issuance  of  the  Lower-Tier   Regular  Interests  to  the  Depositor  and  the
authentication and delivery of the Class LR Certificates to or upon the order of
the Depositor,  in exchange for the Mortgage  Loans,  receipt of which is hereby
acknowledged, and, (ii) immediately thereafter, the Trustee acknowledges that it
has executed and caused to be authenticated  and delivered to and upon the order
of the Depositor, in exchange for the Lower-Tier Regular Interests,  the Regular
Certificates and the Class R Certificates in authorized denominations registered
in the names  set forth in such  order  and duly  authenticated  by the  Trustee
evidencing ownership of the entire Upper-Tier REMIC.




SECTION 2.07.         Miscellaneous REMIC Provisions.

               (a)    The  Class A, Class B, Class C, Class D, Class E, Class F,
Class G, Class H, Class I, Class J, Class P and Class X Certificates  are hereby
designated  "regular  interests"  in the  Upper-Tier  REMIC  and the  Lower-Tier
Regular  Interests are hereby designated  "regular  interests" in the Lower-Tier
REMIC,  each  within  the  meaning  of  Code  Section  860G(a)(1).  The  Class R
Certificates are hereby  designated the single class of "residual  interests" in
the  Upper-Tier  REMIC  within the meaning of Code  Section  860G(a)(2)  and the
interest  represented by the Class LR Certificates are hereby  designated as the
single class of "residual  interests" in the Lower-Tier REMIC within the meaning
of Code  Section  860G(a)(2).  The  Closing  Date is  hereby  designated  as the
"Startup Day" of each of the Lower-Tier  REMIC and the  Upper-Tier  REMIC within
the meaning of Code Section  860G(a)(9).  The "latest possible maturity date" of
the regular  interests in each of the Lower-Tier  REMIC and the Upper-Tier REMIC
for purposes of Treasury Regulations Section  1.860G-1(a)(4)(iii) is the Assumed
Final Distribution Date.

               (b)    The  Trustee,  or the Agent appointed to act on its behalf
for purposes of Section 4.05,  shall, for federal income tax purposes,  maintain
books  and  records  with  respect  to  each  of the  Lower-Tier  REMIC  and the
Upper-Tier REMIC on a calendar year and on an accrual basis.

               (c)    None  of  the  Trustee,  the  Fiscal  Agent,  the  Special
Servicer  or the  Servicer  shall  enter into any  arrangement  under  which the
Lower-Tier  REMIC  or  the  Upper-Tier  REMIC  would  receive  a  fee  or  other
compensation for services other than as specifically contemplated herein or from
third parties for services  performed on behalf of the  Lower-Tier  REMIC or the
Upper-Tier REMIC.

               (d)    The  prepayment  assumption  to be used by the  Trustee in
complying  with its original issue discount  reporting  obligations  pursuant to
Sections  4.02(c) and 4.05 shall be based on a 0% constant  prepayment rate with
an assumed extension of the maturity date of each Balloon Mortgage Loan in Group
1 of one year beyond its stated maturity date and an


                                       73
<PAGE>
<PAGE>

assumed  prepayment  of each  Group 2  Mortgage  Loan  on its  respective  first
interest rate reset date.

                               [End of Article II]



                                       74
<PAGE>
<PAGE>




                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS


SECTION 3.01.    Servicer to Act as Servicer; Special Servicer to
                 Act as Special Servicer; Administration of the
                 Mortgage Loans.

               (a)    The  Servicer  shall service and  administer  the Mortgage
Loans for and on behalf of the Trustee  solely in the best  interests of and for
the benefit of all of the  Certificateholders  and in accordance  with the terms
hereof and the Mortgage Loans and to the extent  consistent  with such terms, in
accordance with Accepted Servicing Practices.

               With  respect to the  Servicer,  "Accepted  Servicing  Practices"
means the higher of the  following  standards  of care:  (1) the same  manner in
which,  and with the same care,  skill,  prudence and  diligence  with which the
Servicer  services and administers  similar mortgage loans for other third-party
portfolios,  giving due  consideration  to the customary and usual  standards of
practice of prudent  institutional  commercial and multifamily  mortgage lenders
servicing  their own mortgage loans and (2) the same care,  skill,  prudence and
diligence with which the Servicer services and administers  mortgage loans owned
by the Servicer,  in either case  exercising  reasonable  business  judgment and
acting in  accordance  with  applicable  law, the terms of this  Agreement,  the
respective Mortgage Loans and with a view to the maximization of timely recovery
of principal  and interest on the Mortgage  Loans and the best  interests of the
Trust  and  the  Certificateholders,  as  determined  by  the  Servicer  in  its
reasonable  judgment,  but  without  regard  to: (i) any  relationship  that the
Servicer or any  Affiliate of the  Servicer may have with the related  Borrower,
the Depositor or any other party to the  transaction;  (ii) the ownership of any
Certificate  by  the  Servicer  or any  Affiliate  of the  Servicer;  (iii)  the
ownership by the Servicer or any  Affiliate of the Servicer of any  indebtedness
secured by a junior lien on the Mortgaged  Property  securing any Mortgage Loan;
(iv) the  ownership  by the  Servicer or any  Affiliate  of the  Servicer of any
subordinate  participation  interest in any Mortgage  Loan;  (v) the  Servicer's
obligation to make Advances as specified in this Agreement;  (vi) the Servicer's
right to receive  compensation  for its  services  under this  Agreement or with
respect to any particular transaction; (vii) the servicing of Specially Serviced
Mortgage Loans by the Special Servicer;  and (viii) the ownership,  servicing or
management for others of any other mortgage loans or mortgaged properties.

               The  Special  Servicer  shall  service  the  Specially   Serviced
Mortgage  Loans and manage the REO  Properties  for and on behalf of the Trustee
solely  in  the  best   interests   of  and  for  the  benefit  of  all  of  the
Certificateholders  and in  accordance  with the terms  hereof and the  Mortgage
Loans and to the extent  consistent with such terms, in accordance with Accepted
Servicing Practices.

               With  respect  to  the  Special  Servicer,   "Accepted  Servicing
Practices"  means,  the higher of the following  standards of care: (1) the same
manner in which,  and with the same care,


                                       75
<PAGE>
<PAGE>

skill,  prudence  and  diligence  with which the Special  Servicer  services and
administers  similar mortgage loans and manages similar REO properties for other
third-party  portfolios,  giving due  consideration  to the  customary and usual
servicing  standards and practices and asset management  standards and practices
for performing and nonperforming  commercial and multifamily mortgage loans (and
their related mortgaged properties) and REO properties, as the case may be, that
are  customarily  employed by prudent  institutional  commercial and multifamily
mortgage  lenders  servicing their own mortgage loans and prudent  institutional
asset managers managing their own REO properties,  and (2) the same care, skill,
prudence and diligence with which the Special Servicer  services and administers
mortgage  loans and manages REO  properties  owned by the Special  Servicer,  in
either case  exercising  reasonable  business  judgment and acting in accordance
with applicable law, the terms of this Agreement,  the respective Mortgage Loans
and with a view to the maximization of timely recovery of principal and interest
on the Mortgage Loans and REO Properties and the best interests of the Trust and
the  Certificateholders,  but without regard to: (i) any  relationship  that the
Special  Servicer or any  Affiliate  of the Special  Servicer  may have with the
related Borrower, the Depositor or any other party to the transaction;  (ii) the
ownership of any  Certificate  by the Special  Servicer or any  Affiliate of the
Special  Servicer;  (iii) the ownership by the Special Servicer or any Affiliate
of the  Special  Servicer  of any  indebtedness  secured by a junior lien on the
Mortgaged Property securing any Mortgage Loan; (iv) the ownership by the Special
Servicer  or  any  Affiliate  of  the  Special   Servicer  of  any   subordinate
participation  interest in a Mortgage Loan; (v) the Special  Servicer's right to
receive  compensation  for its services  under this Agreement or with respect to
any particular  transaction;  (vi) the servicing by the Servicer of the Mortgage
Loans that are not Specially  Serviced Mortgaged Loans; and (vii) the ownership,
servicing  or  management  for others of any other  mortgage  loans or mortgaged
properties.

               The Trust (and the Trustee, the Servicer and the Special Servicer
on its behalf)  shall have the sole right to exercise any rights  granted to the
holder of the related Mortgage Loan or any Retained  Interest under the terms of
the  related  Mortgage  Documents,  and  shall  have  the  right to agree to any
amendment, waiver, compromise,  modification or release of such Mortgage Loan or
any Contingent  Interest,  and the Retained Interest Holder has, pursuant to the
Mortgage Loan Purchase Agreement, granted its full authority with respect to the
exercise  of such  rights to the  Trust (or the  Trustee,  the  Servicer  or the
Special  Servicer on behalf of the Trust).  Any Person shall be entitled to rely
upon the authority of the Trustee,  Servicer or Special Servicer with respect to
such  Retained  Interests  without  further  inquiry or consent of the  Retained
Interest  Holder.  In the event that any  Mortgage  Loan becomes an REO Mortgage
Loan or is sold  pursuant  to the  terms of this  Agreement  after it  becomes a
defaulted  Mortgage  Loan,  the Retained  Interest  Holder shall have no further
rights,  including  rights with respect to payment,  with respect to the related
Contingent Interest, if any.

               In  the  event  that  the  Servicer  believes  that  it,  or  any
sub-servicer  for it, is unable to comply with the  requirements of this Section
3.01(a) with respect to any particular Mortgage Loan or REO Property as a result
of one or more of the  factors  described  in clause (i)  through  (viii) of the
definition of Accepted Servicing Practices with respect to the Servicer,  it may
enter  into a  sub-servicing  agreement  with  a  sub-servicer  or a  substitute
sub-servicer pursuant to Section 3.01(c), pursuant to which such sub-servicer or
such substitute sub-


                                       76
<PAGE>
<PAGE>


servicer,  as the case may be,  shall  perform its duties  with  respect to such
Mortgage Loan. In such event,  so long as such  sub-servicer  or such substitute
sub-servicer, as the case may be, performs such duties on behalf of the Servicer
in accordance with the requirements of this Section  3.01(a),  then the Servicer
shall be deemed to be in compliance therewith.

               Except as expressly  provided herein,  the Special Servicer shall
not assign or transfer any of its rights,  benefits or  privileges  hereunder to
any other Person,  or delegate or assign to or subcontract  with or authorize or
appoint any other Person to perform any of the duties,  covenants or obligations
to be performed by the Special  Servicer  hereunder;  provided  that the Special
Servicer  shall have the right without the prior written  consent of the Trustee
to  delegate  or  assign to or  subcontract  with or  authorize  or  appoint  an
Affiliate of the Special Servicer to perform and carry out any duties, covenants
or  obligations  to be  performed  and  carried  out  by  the  Special  Servicer
hereunder.  In no case,  however,  shall  any  such  delegation,  assignment  or
subcontracting  to an  Affiliate  of the  Special  Servicer  relieve the Special
Servicer of any liability  hereunder and in no event shall the Special  Servicer
engage any  sub-servicer.  Notice of such  permitted  delegation,  assignment or
subcontracting  shall be given promptly by the Special Servicer to the Servicer,
the  Operating  Adviser and the Trustee,  and any cost thereof shall be borne by
the Special Servicer.

               With respect to any Mortgaged Property for which EMG has provided
recommendations  for  the  remediation  of an  Environmental  Condition  in  the
Environmental Report, the Servicer or the Special Servicer, as applicable, shall
use its good faith best efforts to cause the related  Borrower to implement such
recommendations,  and the Servicer or the Special Servicer, as applicable, shall
monitor the  progress of such  implementation.  Notwithstanding  the  foregoing,
neither the  Servicer  nor the Special  Servicer  shall be required to cause the
related  Borrower  to  implement  any  file  review,  subsurface  or  "Phase  II
Assessment"  recommendations  contained  in  the  Environmental  Report,  unless
implementing such recommendations would otherwise be in accordance with Accepted
Servicing Practices.

               Without  limiting the  foregoing,  subject to Section  3.21,  the
Special  Servicer  shall only be  obligated  to service  Mortgage  Loans and REO
Mortgage   Loans  as  to  which  a  Servicing   Transfer   Event  has   occurred
(collectively,  the  "Specially  Serviced  Mortgage  Loans"),  including any REO
Properties  related  thereto.  The  Servicer  shall be  required  to continue to
receive payments on each Specially  Serviced  Mortgage Loans (including  amounts
collected  by  the  Special  Servicer),  to  make  all  calculations,   to  make
remittances  to the Trustee and to prepare all reports  required  hereunder with
respect to such Specially  Serviced  Mortgage Loans (to the extent not otherwise
required  to be done by the Special  Servicer  hereunder)  and to make  Advances
and/or to reimburse the Special Servicer for any  reimbursable  property or lien
priority protection and servicing expenses incurred thereby with respect to such
Specially  Serviced  Mortgage  Loans  to the  extent  provided  herein  as if no
Servicing  Transfer  Event had occurred and to render such  incidental  services
with  respect to such  Specially  Serviced  Mortgage  Loans as are  specifically
provided for herein.  Subject to Section 3.21, each Mortgage Loan that becomes a
Specially  Serviced  Mortgage  Loan  shall  continue  as such until it becomes a
Rehabilitated Mortgage Loan whereupon,  the Special Servicer shall transfer back
all servicing  responsibilities therefor to the Servicer, and the Servicer shall
resume  the


                                       77
<PAGE>
<PAGE>


servicing of such  Mortgage Loan  pursuant to the terms of this  Agreement.  The
Servicer shall not be required to initiate  extraordinary  collection procedures
or legal  proceedings  with  respect to any Mortgage  Loan or to  undertake  any
pre-foreclosure   procedures   (including,   without  limitation,   ordering  an
Environmental  Assessment  with  respect to any  Mortgage  Loan).  To the extent
consistent  with the foregoing and subject to any express  limitations set forth
in this  Agreement,  the  Servicer and the Special  Servicer  shall also seek to
maximize  the timely and  complete  recovery of  principal  and  interest on the
Notes; provided, however, that nothing herein contained shall be construed as an
express or implied  guarantee  by the  Servicer or the  Special  Servicer of the
collectability  of the  Mortgage  Loans.  Subject  only  to  Accepted  Servicing
Practices,  the REMIC  Provisions  and the terms of this  Agreement  (including,
without  limitation,  Section 3.22) and of the respective  Mortgage  Loans,  the
Servicer and the Special  Servicer shall have full power and  authority,  acting
alone or through  sub-servicers  (subject to Section 3.02), to do or cause to be
done any and all things in connection  with such  servicing  and  administration
which it may deem necessary or desirable. Without limiting the generality of the
foregoing,  the  Servicer  and the Special  Servicer  shall,  and each is hereby
authorized  and  empowered by the Trustee to, with respect to each Mortgage Loan
it is  obligated to service  pursuant to this  Agreement,  prepare,  execute and
deliver, on behalf of the Certificateholders and the Trustee or any of them: (1)
any and all financing statements, continuation statements and other documents or
instruments  necessary  to  maintain  the lien on each  Mortgaged  Property  and
related  collateral;  (2) subject to Section  3.20,  any and all  modifications,
waivers, consents or amendments to or with respect to any documents contained in
the related Mortgage File; (3) any and all  subordination,  non-disturbance  and
attornment  agreements and instruments of satisfaction  or  cancellation,  or of
partial or full release or discharge;  (4) all other comparable instruments with
respect to the Mortgage Loans and the Mortgaged  Properties and (5) pleadings to
initiate  or defend  legal  proceedings,  including  judicial  and  non-judicial
foreclosures  and actions to capture rents, if, in any of the cases described in
subclauses (1) through (5) hereof, in its reasonable  judgment such action is in
accordance  with,  or is  required  by, this  Agreement.  In order to assist the
Servicer  or the  Special  Servicer  in  satisfying  the  requirements  of title
companies,  courts  and  other  Persons  with a need to be  satisfied  as to the
authority  of the  Servicer  or the  Special  Servicer  to act on  behalf of the
Trustee in accordance with the terms of this  Agreement,  the Trustee shall from
time to time  provide  executed,  recordable  powers of  attorney to the Special
Servicer or Servicer as may be reasonably  requested by the Special  Servicer or
Servicer.  Each of the  Servicer  and the  Special  Servicer  shall  service and
administer the Mortgage  Loans that it is obligated to service  pursuant to this
Agreement in accordance  with the terms of this Agreement and applicable law and
shall provide to the Borrowers any reports required to be provided to them under
the related Mortgage Documents. Subject to Section 3.11, the Trustee shall, upon
the receipt of a written  request of a Servicing  Officer or a Special  Servicer
Officer,  execute and deliver to the Servicer or the Special Servicer any powers
of attorney and other documents prepared by the Servicer or the Special Servicer
and necessary or  appropriate  (as certified in such written  request) to enable
the  Servicer  or  the  Special   Servicer  to  carry  out  its   servicing  and
administrative  duties  hereunder,  and the Trustee shall not be held liable for
any actions by the Servicer or Special Servicer, as applicable,  in its exercise
of authority exceeding that granted by the power of attorney.

                                       78
<PAGE>
<PAGE>

               (b)    Subject to Section 3.20(a),  unless otherwise  provided in
the Note (or, to the extent not provided in the Note, unless otherwise specified
in written instructions from the related Borrower), the Servicer and the Special
Servicer,  whichever is then  servicing  the related  Mortgage  Loan,  shall use
reasonable  efforts to schedule  partial  Principal  Prepayments on any Mortgage
Loan, and to apply partial Principal  Prepayments to the principal amount of any
Mortgage Loan, only on a Due Date.

               (c) (i) After the  Closing  Date,  the  Servicer  may enter  into
        sub-servicing  agreements  with third parties with respect to any of its
        obligations  hereunder,  provided that (1) any such  agreement  shall be
        consistent  with  the  provisions  of  this  Agreement  and  (2) no such
        sub-servicer  shall grant any  modification,  waiver or amendment to any
        Mortgage Loan without the approval of the Servicer, as applicable.

                      (ii)  Any  sub-servicing  agreement  entered  into  by the
        Servicer  with third parties shall provide (1) that it may be assumed or
        terminated  by the  Trustee if the Trustee has assumed the duties of the
        Servicer  or any  successor  Servicer,  as the case may be,  pursuant to
        Section 7.02,  without cost or obligation to the assuming or terminating
        party or the Trust Fund, (2) that it shall terminate with respect to any
        Mortgage  Loans  serviced  thereunder for so long as such Mortgage Loans
        are Specially Serviced Mortgage Loans (except to the extent the Servicer
        is obligated to continue to make calculations, prepare reports, make any
        Advances and render  incidental  services with respect to such Specially
        Serviced Mortgage Loans pursuant to Section  3.01(a)),  and (3) that the
        subservicer  shall perform the delegated  duties in a manner  consistent
        with this Agreement.

                      (iii) Notwithstanding anything herein to the contrary, the
        Servicer shall be  responsible  for the  performance of its  obligations
        hereunder even if such obligations are performed by a sub-servicer under
        a  sub-servicing  agreement.  Without  limiting  the  generality  of the
        immediately  preceding  sentence  or  Section  3.02,  any  sub-servicing
        agreement  and  any  other  transactions  or  services  relating  to the
        Mortgage Loans  involving a  sub-servicer  shall be deemed to be between
        the Servicer and such  sub-servicer  alone, and the Trustee,  the Fiscal
        Agent,  the  Depositor  and the  Certificateholders  shall not be deemed
        parties thereto and shall have no claims, rights, obligations, duties or
        liabilities with respect to any sub-servicer.

                      (iv) Except as otherwise provided in Section 6.04(a),  the
        Special Servicer may not enter into subservicing agreements with respect
        to its duties and obligations hereunder.

               (d)    If  the  Trustee or any  successor  Servicer  assumes  the
obligations of the Servicer in accordance with Section 7.02, the Trustee or such
successor,  to the extent  necessary to permit the Trustee or such  successor to
carry out the provisions of Section 7.02, shall, without act or deed on the part
of the Trustee or such  successor,  succeed to all of the rights and obligations
of the Servicer  under any  sub-servicing  agreement  entered  into  pursuant to
Section 3.01(c).  In such event, the Trustee or the successor  Servicer,  as the
case may be,


                                       79
<PAGE>
<PAGE>

shall be deemed to have assumed all of the  Servicer's  interest  therein and to
have  replaced  the Servicer as a party to such  sub-servicing  agreement to the
same extent as if such sub-servicing  agreement had been assigned to the Trustee
or such successor Servicer,  except that the predecessor Servicer shall not have
any liability or  obligation  under such  sub-servicing  agreement in respect of
events that occur after such succession unless so provided in such sub-servicing
agreement  or unless  such events  arise out of actions or events that  occurred
prior to such  succession,  and the Trustee or such  successor,  as  applicable,
shall not have any obligation under such  sub-servicing  agreement in respect of
acts, omissions and events that occur before such succession.

               In the event that the Trustee or any successor  Servicer  assumes
the  servicing  obligations  of the  predecessor  Servicer,  upon request of the
Trustee or such successor  Servicer,  the predecessor  Servicer shall at its own
expense deliver to the Trustee or such successor  Servicer,  as the case may be,
all  documents  and records  relating  to any  sub-servicing  agreement  and the
Mortgage  Loans then being  serviced  thereunder  and an  accounting  of amounts
collected  and held by it, if any,  and will  otherwise  use its best efforts to
effect the orderly and efficient transfer of any sub-servicing  agreement to the
Trustee or the successor Servicer, as applicable.

               (e)    The  relationship of the Servicer and the Special Servicer
(and of any  successor  to the  Servicer  or the  Special  Servicer  under  this
Agreement) to the Trustee and to each other under this  Agreement is intended by
the  parties  to be that  of  independent  contractors  and  not  that of  joint
venturers, partners or agents of the Trustee or of each other.

               (f)    Notwithstanding anything herein to the contrary, the Trust
shall  not make any  payment  to any  Affiliate  of the  Servicer,  the  Special
Servicer,  the  Operating  Adviser or to the Holder of any  Certificates  of the
Controlling Class, or any Affiliate of any such  Certificateholder in connection
with the  servicing  or  administration  of the  Mortgage  Loans or any  related
Mortgaged Property (except, in the case of any such Affiliate that is serving as
Special  Servicer  or  Servicer  hereunder,   payments  expressly   contemplated
hereunder to be made to the Servicer or Special Servicer).




SECTION 3.02.         Liability of the Servicer and the Special
                      Servicer.

               Notwithstanding   any   sub-servicing   agreement,   any  of  the
provisions of this Agreement relating to agreements or arrangements  between the
Servicer  or the  Special  Servicer,  as  applicable,  and any person  acting as
sub-servicer (or its agents or subcontractors) or any reference to actions taken
through any person  acting as  sub-servicer  or  otherwise,  the Servicer or the
Special Servicer, as applicable,  shall remain obligated and primarily liable to
the Trustee and  Certificateholders  for the servicing and  administering of the
Mortgage  Loans it is  obligated  to service  and  administer  pursuant  to this
Agreement in accordance  with the provisions of Section 3.01 without  diminution
of such  obligation or liability by virtue of such  sub-servicing  agreements or
arrangements,  or by  virtue  of  indemnification  from  any  Person  acting  as
sub-servicer (or its agents or  subcontractors) to the same extent and under the
same  terms and  conditions  as if the  Servicer  or the  Special  Servicer,  as
applicable,  alone was


                                       80
<PAGE>
<PAGE>


servicing and  administering  such Mortgage Loans.  The Servicer and the Special
Servicer shall each be entitled to enter into an agreement with any sub-servicer
providing  for  indemnification  of the  Servicer  or the Special  Servicer,  as
applicable, by such sub-servicer,  and nothing contained in this Agreement shall
be deemed to limit or modify such  indemnification,  but no such  agreement  for
indemnification shall be deemed to limit or modify this Agreement.  The Servicer
shall have no responsibility  for the performance by the Special Servicer of its
duties  under  this   Agreement,   and  the  Special   Servicer  shall  have  no
responsibility  for the  performance  by the  Servicer of its duties  under this
Agreement.


SECTION 3.03.         Collection of Certain Mortgage Loan Payments; P&I
                      Advances; Servicing Advances.

               (a)    Each  of the Servicer and the Special  Servicer shall make
reasonable  efforts  to  collect  all  payments  called  for under the terms and
provisions of the Mortgage Loans that it is obligated to service hereunder,  and
shall  follow  such  collection  procedures  as  are  consistent  with  Accepted
Servicing  Practices,  including using best efforts to collect income statements
and rent rolls and  Borrower and related  guarantor  financial  statements  from
Borrowers or related guarantors. Consistent with the foregoing and in accordance
with Accepted  Servicing  Practices,  the Servicer or the Special  Servicer,  as
applicable,  may  waive  any late  payment  fee or  charge,  any  assumption  or
modification fee or charge or Default Interest in connection with any Delinquent
Scheduled  Payment or  Delinquent  Balloon  Payment with respect to any Mortgage
Loan.  Anything to the contrary  appearing herein  notwithstanding,  each of the
Servicer and the Special  Servicer  shall cause each Borrower under any Mortgage
Loans serviced by such Servicer or Special Servicer, as applicable, to remit all
payments  respecting  such  Mortgage  Loan  to the  Servicer,  unless  otherwise
directed by the Servicer  with respect to any Mortgage  Loan;  provided that any
such  amount  shall  immediately  be  remitted  by the  Special  Servicer to the
Servicer.  All amounts  collected  by the  Servicer  with respect to a Specially
Serviced  Mortgage  Loan  (other  than a  Mortgage  Loan that has  become an REO
Property) will be deposited in the Collection Account in accordance with Section
3.05.  The Servicer will,  upon receipt of any such payment,  notify the Special
Servicer of the  receipt of such  payment  and the amount  thereof.  The Special
Servicer  will,  within two Business Days  thereafter,  instruct the Servicer in
writing of how to apply such payment. If the Special Servicer should receive any
payments  with  respect to any  Mortgage  Loan (other  than with  respect to REO
Property),  it shall,  within one  Business  Day of receipt from the Borrower or
otherwise of any amounts  attributable  to payments with respect to, or the sale
of, any Mortgage Loan or any Specially  Serviced  Mortgage Loan, if any (but not
including amounts attributable to any REO Property,  which shall be deposited in
the applicable REO Account as provided in Section  3.17(b)),  remit such payment
(endorsed without recourse, if applicable,  to the order of the Servicer) to the
Servicer for deposit into the  Collection  Account.  The Special  Servicer shall
notify the  Servicer of each such amount  received on the date  required for the
making of such deposit or transfer,  as the case may be, indicating the Mortgage
Loan to which the amount is to be applied and the type of payment  made by or on
behalf of the related Borrower.

                                       81
<PAGE>
<PAGE>

               (b)    On  the  date  occurring  180  days  prior  to the  stated
maturity  date (or, if the stated  maturity date is less than 180 days after the
Closing  Date,  as soon as  practicable  after the Closing Date) of each Balloon
Mortgage Loan that is not a Specially Serviced Mortgage Loan, the Servicer shall
send a notice to the related Borrower  advising of such stated maturity date and
the Servicer shall request confirmation that the Balloon Payment will be paid by
such  date;  provided,  that such  Balloon  Mortgage  Loan  shall  not  become a
Specially  Serviced Mortgage Loan until such time as a Servicing  Transfer Event
occurs with respect to such Balloon Mortgage Loan.

               (c) (i)  Subject  to the terms  and  conditions  of this  Section
        3.03(c), in respect of any Distribution Date, the Servicer,  as required
        below, shall make a cash advance (each such advance, a "P&I Advance") on
        the Servicer  Remittance  Date to the Collection  Account,  equal to the
        aggregate  of: (I) with  respect to each  Mortgage  Loan  (other  than a
        Mortgage  Loan with  respect to which  Assumed  Scheduled  Payments  are
        required  to be made  pursuant  to the  definition  of that  term),  all
        Scheduled  Payments other than Balloon Payments,  due (without regard to
        any  acceleration  of  principal  under the related  Note and  Mortgage)
        during the Related Due Period and for which no previous  P&I Advance was
        made, which Scheduled  Payments were Delinquent (after giving effect, in
        the case of any  modified  Mortgage  Loan,  to any  modification  in the
        Scheduled Payment  thereof),  and (II) in the case of each Mortgage Loan
        with respect to which Assumed Scheduled Payments are required to be made
        pursuant to the definition of that term, the excess,  if any, of (A) the
        Assumed  Scheduled  Payment in respect of such Mortgage Loan for the Due
        Date during the Related Due Period,  over (B) any amounts received as of
        the  related  Determination  Date  (and not  previously  distributed  to
        Certificateholders)  that  were  paid by the  related  Borrower  or were
        otherwise received in respect of such Mortgage Loan, in each case to the
        extent  applied as  previously  unpaid  interest on or principal of such
        Mortgage   Loan   (exclusive   of  any  portion   thereof   representing
        reimbursements  to the  Servicer  for prior  P&I  Advances  and  Advance
        Interest thereon).

                      Notwithstanding  any  other  provision  of this  Agreement
        other than  Section  3.03(c)(iv)  and  subject to the  Servicer  Advance
        Limitation,  the  obligation  of the  Servicer  to make P&I  Advances is
        mandatory,  and shall continue with respect to any Mortgage Loan through
        any court  appointed stay period or similar payment delay resulting from
        any insolvency of the Borrower or related  bankruptcy until the earliest
        of (i) the Special  Servicer's making of a Final Recovery  Determination
        or a Nonrecoverable  Advance determination with respect to such Mortgage
        Loan, or (ii) the termination of this Agreement.

                      (ii) The Servicer  shall make a P&I Advance in  accordance
        with this Section 3.03(c), on or before 12:00 noon, Central Time, on the
        Servicer  Remittance  Date and  deposit in the  Collection  Account  the
        amount of any such P&I Advance.  The  Servicer  shall notify the Trustee
        and the Fiscal Agent, by a certificate of the Servicing Officer,  of (i)
        the aggregate  amount of P&I Advances for a Distribution  Date, (ii) the
        amount of any  Nonrecoverable  Advances for such Distribution  Date, and
        (iii) the

                                       82
<PAGE>
<PAGE>


        extent  to  which  the  Servicer  Advance  Limitation  has been met with
        respect to such  Distribution  Date,  on or before three  Business  Days
        prior to such Distribution Date. With respect to each Distribution Date,
        the Trustee shall notify the Fiscal Agent, by Officers' Certificate,  of
        its  determination  of the amount of  Nonrecoverable  Advances  for such
        Distribution  Date  on  or  before  two  Business  Days  prior  to  such
        Distribution  Date.  Any such P&I  Advances  shall be included  with the
        distribution to the  Certificateholders on the related Distribution Date
        pursuant to Section 4.01. Except as provided in clause (c)(vii),  if the
        Servicer fails to make a P&I Advance by 12:00 noon (Central Time) on any
        Servicer  Remittance  Date,  an Event of  Default as set forth in clause
        (a)(ii) of Section 7.01 shall occur and the Trustee  shall make such P&I
        Advance pursuant to Section 7.06(a).

                      (iii) The Servicer  shall make a cash  advance  (each such
        advance,  a "Servicing  Advance")  with respect to any Mortgage Loan (or
        related Mortgaged  Property) in an amount equal to all such funds as are
        necessary   for  the  purpose  of  effecting  the  payment  of  Property
        Protection Expenses, except as otherwise provided herein, to protect and
        preserve  the lien of any  Mortgage  Loan  and to pay  other  costs  and
        expenses  to the  extent so  required  by this  Agreement.  The  Special
        Servicer  shall  give the  Servicer  not less than five  Business  Days'
        notice  before the date on which the  Servicer is  requested to make any
        Servicing  Advance  with  respect to a given  Mortgage  Loan;  provided,
        however,  that two Business Days' notice shall be required in respect of
        Servicing  Advances  required to be made on an urgent or emergency basis
        (which may include,  without limitation,  Servicing Advances required to
        make tax or insurance payments). In addition, the Special Servicer shall
        provide the Servicer,  the Trustee or the Fiscal Agent,  as  applicable,
        with such information in its possession as the Servicer,  the Trustee or
        the Fiscal Agent,  as applicable,  may reasonably  request to enable the
        Servicer,  the Trustee or the Fiscal Agent, as applicable,  to determine
        whether a requested  Servicing Advance would constitute a Nonrecoverable
        Advance.  Except as otherwise  provided in clause  (c)(vii)  below,  the
        failure by the  Servicer to make any  Servicing  Advance as and when due
        shall  constitute an Event of Default under Section  7.01(a)(ii) and the
        Trustee shall make such Servicing  Advance  pursuant to Section 7.06(a).
        In the  event  that  the  Servicer  has  received  a  request  to make a
        Servicing Advance and the Servicer will not be required to make all or a
        portion of such Servicing Advance due to the Servicer Advance Limitation
        being  exceeded,  the  Servicer  shall notify the Trustee and the Fiscal
        Agent,  by a  certificate  of a  Servicing  Officer,  that the  Servicer
        Advance Limitation has been, or will be, exceeded, and the amount of the
        Servicing  Advance  that the  Trustee  will be  required  to make  under
        Section  7.06.  The  Servicer  shall  deliver  such  certificate  of the
        Servicing Officer to the Trustee and the Fiscal Agent not less than four
        Business  Days prior to the date that the  Servicer  would  otherwise be
        required to make such  Servicing  Advance in the absence of the Servicer
        Advance  Limitation;  provided,  however,  that only two Business  Days'
        notice shall be required in respect of Servicing Advances required to be
        made on an urgent or emergency basis.

                                       83
<PAGE>
<PAGE>

                      (iv)   Notwithstanding   any  other   provision   of  this
        Agreement,   the  Servicer,   the  Trustee  and  the  Fiscal  Agent,  as
        applicable, shall not be obligated to make any Advance in respect of any
        Mortgage  Loan to the extent that such Advance  (together  with interest
        thereon at the  Advance  Rate) will not,  at the time when made,  in the
        reasonable business judgment of the Servicer,  the Trustee or the Fiscal
        Agent, as applicable, be ultimately recoverable pursuant to the terms of
        this Agreement from (A) future payments and collections on such Mortgage
        Loan (or the related  Mortgaged  Property or REO Property),  (B) amounts
        paid from Insurance Proceeds from all related Insurance Policies (or the
        related Mortgaged  Property or REO Property),  (C) Liquidation  Proceeds
        from  such  Mortgage  Loan (or the  related  Mortgaged  Property  or REO
        Property),  or (D) Net Income,  if any,  received  with  respect to such
        related  Mortgaged  Property  and REO Property  (any such Advance  being
        referred to herein as a "Nonrecoverable  Advance"). The determination by
        the Servicer,  the Trustee or the Fiscal Agent, as applicable,  that any
        proposed  Advance,  if made, would  constitute a Nonrecoverable  Advance
        shall  be (i)  evidenced  by a  Nonrecoverability  Determination  Notice
        delivered no later than the Business Day  following  such  determination
        and (ii)  supported  by  analysis  by the  Servicer,  the Trustee or the
        Fiscal Agent,  as applicable,  of the  possibility for repayment of such
        Advance   (together   with  accrued   Advance   Interest)   giving  full
        consideration to the cash flow generated by and the value of the related
        Mortgaged Property.  The Servicer,  the Trustee and the Fiscal Agent, as
        applicable,   shall  have  no   liability   to  the  Trust   Fund,   the
        Certificateholders  or any  other  Person  if its  determination  that a
        proposed Advance  constitutes a  Nonrecoverable  Advance proves wrong or
        incorrect,  so long as such  determination and the related analysis were
        made in good faith by the Servicer, the Trustee and the Fiscal Agent, as
        applicable.

                      (v) All Advances made by the Servicer, the Trustee and the
        Fiscal Agent pursuant to this  Agreement  shall bear interest under this
        Agreement at the Advance Rate for the period from and including the date
        such Advance was made to, but not including,  the date the Servicer, the
        Trustee or the Fiscal  Agent,  as  applicable,  is  reimbursed  for such
        Advance.  Any  reimbursement  of such Advances shall be first applied to
        accrued and unpaid Advance  Interest and then to the principal amount of
        the funds so  advanced,  with the  principal  amount of the most  recent
        Advances  repaid first.  The Servicer shall retain late fees (other than
        Default Interest) paid by any Borrower with respect to any Mortgage Loan
        (other than a Specially Serviced Mortgage Loan, as to which it shall not
        retain  late  fees)  only to the  extent  that  the sum of the  interest
        collected  from  the  Borrower   (including  Default  Interest  actually
        collected)  on amounts  with  respect to which  there is an  outstanding
        Advance,  plus late fees, exceeds the amount of accrued Advance Interest
        with respect to any such Advances.

                      (vi) Any Advance made by any Servicer,  the Trustee or the
        Fiscal Agent  pursuant to this Agreement in respect of any Mortgage Loan
        shall be  reimbursed  (together  with all  accrued  and  unpaid  Advance
        Interest thereon),  first, from all cash collected  (including,  without
        limitation,  Principal Prepayments) in the Collection Account in respect
        of such  Mortgage  Loan  (and  the  related  Mortgaged  Property  or REO
        Property).  In the  event  an  outstanding  Advance  is  deemed  to be a


                                       84
<PAGE>
<PAGE>



        Nonrecoverable  Advance,  such Advance shall be reimbursed from all cash
        collected in the  Collection  Account from any Mortgage Loan (other than
        any Retained  Interest  Payment)  prior to any payments made pursuant to
        Section  4.01,  until such  Advance  (including  all  accrued and unpaid
        Advance Interest  thereon) is reimbursed in full;  provided that, in any
        case,  Advance  Interest  shall be  payable  first  out of late  payment
        charges  and  Default  Interest,  if any,  collected  in  respect of the
        related  Mortgage Loan or, if such amounts are or will be  insufficient,
        out of any amounts on deposit in the Collection Account at the time such
        Advance is  reimbursed.  To the extent that a Borrower is not  obligated
        under the related Mortgage  Documents to pay or reimburse any portion of
        any Advances and/or Advance  Interest  thereon that are outstanding with
        respect to the related  Mortgage Loan as a result of a  modification  or
        workout of such Mortgage Loan which  forgives  unreimbursed  amounts for
        which the Servicer,  the Trustee or the Fiscal Agent had previously made
        such Advances,  such Advances and/or Advance  Interest  thereon shall be
        deemed to be a Nonrecoverable Advance and shall be treated as a Realized
        Loss  hereunder.  Notwithstanding  the foregoing,  if the Trustee or the
        Fiscal  Agent,  as the case may be, is required to make an Advance  with
        respect to a Mortgage Loan due to the Servicer Advance  Limitation being
        met and  collections  on such Mortgage Loan during the Mortgage Loan Due
        Period immediately  following such Advance are insufficient to reimburse
        the  Trustee  or the  Fiscal  Agent,  as  applicable,  for such  Advance
        (including  Advance  Interest  accrued  thereon),  the Trustee or Fiscal
        Agent, as the case may be, may be reimbursed  prior to the Servicer from
        all amounts available to reimburse  Advances and Advance Interest on any
        Mortgage Loan.

                      (vii)  Notwithstanding   anything  to  the  contrary,  the
        aggregate principal amount of unreimbursed  Advances required to be made
        by the Servicer  shall not exceed  $15,000,000  (the  "Servicer  Advance
        Limitation") at any one time.  However,  on the basis of  administrative
        convenience,  the Servicer may make  Advances in excess of such Servicer
        Advance  Limitation.  To the  extent  that  Advances  in  excess  of the
        Servicer  Advance  Limitation  are required to be made,  or the Servicer
        fails to make an Advance  required to be made, the Trustee or the Fiscal
        Agent,  as  applicable,  shall make such  required  Advance  pursuant to
        Section 7.06 of this  Agreement.  The Trustee's  and the Fiscal  Agent's
        obligation to make Advances shall not be subject to a dollar limitation.



SECTION 3.04.         Collection of Taxes, Assessments and Similar
                      Items; Escrow Accounts.

               (a)    The  Servicer  shall  establish  and  maintain one or more
escrow accounts,  including  accounts which may be established by a sub-servicer
on behalf of the  Servicer  (each,  an "Escrow  Account")  into which all Escrow
Payments shall be deposited and in which all Escrow  Payments shall be retained.
The  Special  Servicer  shall  promptly  remit,  but in no event  later than one
Business Day from receipt  thereof,  any Escrow Payments that it receives to the
Servicer for deposit into the  applicable  Escrow  Account.  With respect to any
such  amounts  paid by check to the order of the Special  Servicer,  the Special
Servicer  shall  endorse  such  check,  without  recourse,  to the  order of the
Servicer  and shall  promptly  remit any such check

                                       85
<PAGE>
<PAGE>


to the  Servicer,  but in no event  later  than one  Business  Day from  receipt
thereof.  Escrow  Accounts shall be Eligible  Accounts,  and funds in the Escrow
Accounts may only be invested in Eligible Investments,  except, in each case, as
otherwise required under applicable law or the related Mortgage  Documents.  The
Servicer  shall notify the Trustee in writing of the location and account number
of each Escrow  Account it establishes or which is established on its behalf and
shall  notify the Trustee in writing  prior to any  subsequent  change  thereof.
Withdrawals  of amounts  from an Escrow  Account may be made only to: (i) effect
the  timely  payment  of  taxes,  hazard  insurance   premiums,   ground  rents,
assessments,  tenant improvement or leasing  commission  expenses and comparable
items;  (ii) refund to Borrowers  any sums that are  determined  to be overages;
(iii)  remove  amounts  deposited  therein in error;  (iv)  repair or  otherwise
protect the Mortgaged  Properties  in  accordance  with the terms of the related
Mortgage  Loan;  (v) pay  interest,  if  required  and as  described  below,  to
Borrowers on balances in the Escrow  Account;  (vi)  withdraw  interest or other
income which is payable to the Servicer;  (vii) pay amounts due the lender under
the related  Mortgage Loan or (viii) clear and  terminate the Escrow  Account at
the  termination  of this  Agreement in  accordance  with Section  9.01.  Unless
otherwise  required by applicable  law or the terms of the  applicable  Mortgage
Documents to be paid to Borrower,  the Servicer  shall be entitled to retain all
investment income on funds in Escrow Accounts.

               (b)    With  respect to each Mortgage  Loan,  the Servicer  shall
prepare and maintain  accurate  records  with respect to each related  Mortgaged
Property reflecting the status of taxes, assessments, ground rents, water rates,
sewer rates and other similar items that are or may become a lien on the related
Mortgaged  Property  and the status of insurance  premiums  payable with respect
thereto.  With respect to each REO Mortgage  Loan,  the Special  Servicer  shall
prepare  and  maintain   accurate  records   reflecting  the  status  of  taxes,
assessments, ground rents, water rates, sewer rates and other similar items that
are or may become a lien on the related REO Property and the status of insurance
premiums  payable with respect  thereto and the Special  Servicer  shall furnish
copies of all such records to the  Servicer.  If requested,  the Servicer  shall
furnish the Trustee with an annual  certification  that sufficient  insurance is
kept in force for each Mortgaged Property.

               To the extent that a Mortgage  Loan requires a Borrower to escrow
payments  for taxes,  assessments,  ground  rents,  water  rates,  sewer  rates,
insurance premiums,  tenant improvement or leasing commission expenses and other
similar items, the Servicer (with respect to Mortgaged Properties other than REO
Properties) or the Special  Servicer (with respect to REO Properties)  shall (i)
obtain all bills for the payment of such items (including  renewal premiums) and
(ii) effect payment of all such bills with respect to such Mortgaged  Properties
prior to the  applicable  penalty  or  termination  date or as  required  by any
insurance  policies,  in each case employing for such purpose Escrow Payments as
allowed  under the terms of the  related  Mortgage  Loan.  To the extent  that a
Mortgage  Loan  obligates a Borrower to pay taxes,  assessments,  ground  rents,
water rates,  sewer rates,  insurance  premiums,  tenant  improvement or leasing
commission expenses and other similar items but does not require the Borrower to
escrow such  payments,  the Servicer  shall use its best efforts to require that
any such  payments be made by the  Borrower  at the time they first  become due.
With respect to any Specially Serviced Mortgage Loans, the Servicer shall notify
the Special  Servicer within 5

                                       86
<PAGE>
<PAGE>


Business  Days after the  Servicer  becomes  aware of any failure by the related
Borrower to make such payments as they first become due and the Special Servicer
shall use its best  efforts to cause such  Borrower  to make such  payments  and
provide proof of such payment to the Special Servicer and the Servicer.

               In the case of an REO Mortgage Loan, if collections  from the REO
Property are  sufficient  to pay any such item  mentioned  above,  when due, the
amount  of any  shortfall  relating  to such  item  shall be  payable  if deemed
recoverable  from  amounts  on deposit in the REO  Account  pursuant  to Section
3.17(c).  To the extent  that the  amounts on  deposit  in the REO  Account  are
insufficient  to make such  payment,  the  Special  Servicer  shall  advise  the
Servicer,  by delivery of a certificate of a Special  Servicer  Officer,  of the
amount  of funds  required  to cover  such  shortfall,  and the  Servicer  shall
promptly make a Servicing Advance with respect thereto,  subject to subparagraph
(iv) of Section 3.03(c).  In the case of any Specially  Serviced  Mortgage Loans
other than REO Mortgage Loans, if a Borrower fails to make on a timely basis any
such payment and collections  from the Borrower are insufficient to pay any such
item on or before the applicable penalty or termination date, the Servicer shall
promptly make a Servicing Advance with respect thereto,  subject to subparagraph
(iv) of  Section  3.03(c),  unless,  with  respect  to the  payment of taxes and
assessments,  the Servicer reasonably anticipates that such bill will be paid by
the Borrower by the close of business on or before the penalty date,  but in any
event the  Servicer  shall make such  Advance  within 90 days after such date or
within five Business Days after the Servicer has received confirmation that such
item has not been paid,  whichever is earlier,  provided that during such 90-day
period the Servicer and the Special  Servicer  shall use their  reasonable  best
efforts to confirm  whether such bill has been paid. In the case of any Mortgage
Loan other than a Specially Serviced Mortgage Loan or an REO Mortgage Loan, if a
Borrower  fails to make on a timely  basis any such payment on a timely basis or
collections  from the Borrower are  insufficient  to pay any such item when due,
the  Servicer  shall  promptly  make a  Servicing  Advance  with  respect to any
shortfall, subject to subparagraph (iv) of Section 3.03(c), unless, with respect
to the payment of taxes and  assessments,  the Servicer  reasonably  anticipates
that such  bill will be paid by the  Borrower  by the  close of  business  on or
before the penalty date,  but in any event the Servicer  shall make such Advance
within 90 days after such date or within five  Business  Days after the Servicer
has  received  confirmation  that  such  item has not been  paid,  whichever  is
earlier,  provided  that during such 90-day  period the  Servicer  shall use its
reasonable  best efforts to confirm  whether  such bill has been paid.  No costs
incurred by the Servicer or the Special  Servicer,  as applicable,  in effecting
the payment of taxes,  insurance  premiums,  ground rents,  assessments,  tenant
improvements,  leasing  commissions,  capital  improvement,  operating reserves,
other reserves required  pursuant to the Mortgage  Documents or similar items on
the Mortgaged Properties shall, for the purpose of calculating  distributions to
Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, whether or not the terms of such Mortgage Loans so permit.


                                       87
<PAGE>
<PAGE>



SECTION 3.05.         Collection Account and Distribution Accounts.

               (a)    The  Servicer shall  establish and maintain the Collection
Account  for the  benefit  of the  Certificateholders,  in the name of  "LaSalle
National  Bank, as Trustee for the Holders of the  Structured  Asset  Securities
Corporation,  Multiclass Pass-Through Certificates,  Series 1996-CFL, Collection
Account." The  Collection  Account  shall be  established  and  maintained as an
Eligible Account. The Servicer shall deposit or cause to be deposited on a daily
basis (unless the Servicer  determines,  consistent with the servicing standards
set forth in Section  3.01(a),  that a  particular  item should not be deposited
because  of a  restrictive  endorsement  or  other  appropriate  reason)  in the
Collection Account, or as otherwise required hereunder,  within one Business Day
of receipt,  the following payments and collections received or made by it on or
with respect to the Mortgage Loans,  other than payments in respect of principal
and interest on the Mortgage Loans (other than Retained Interest  Payments) that
are not assigned to the Trustee  pursuant to the second sentence of Section 2.01
(which  payments,  if received by the Servicer or the Special  Servicer,  as the
case may be, shall promptly be remitted by the Special Servicer to the Servicer,
and the Servicer shall promptly remit such funds to the Depositor):

          (i)  all  payments  on  account  of  principal,   including  Principal
     Prepayments and Prepayment Charges, on the Mortgage Loans;

          (ii) all payments on account of interest on the Mortgage Loans;

          (iii) all Insurance Proceeds, and Liquidation Proceeds;

          (iv) any amounts required to be deposited  pursuant to Section 3.07 in
     connection with net losses realized on Eligible Investments with respect to
     funds held in the Collection Account;

          (v) any amounts  required to be deposited  pursuant to Section 3.17(f)
     in connection with any REO Property or other Mortgaged Property;

          (vi) any amounts received from Borrowers which represent recoveries of
     Property Protection Expenses;

          (vii) any amounts in the nature of Default  Interest  with  respect to
     any Mortgage Loans;

          (viii) any amounts  paid by the Borrower in the nature of late payment
     charges or assumption,  extension,  modification  or  substitution  fees or
     similar items to the extent not  otherwise  permitted to be retained by the
     Servicer pursuant to Section 3.12;

          (ix) the proceeds of all P&I Advances  required to be made pursuant to
     Section 3.03(c);

                                       88
<PAGE>
<PAGE>

          (x) amounts paid as  Repurchase  Price in respect of any Mortgage Loan
     pursuant to the Mortgage Loan Purchase Agreement or the terms hereof; and

          (xi) all other  amounts  required to be  deposited  in the  Collection
     Account pursuant to this Agreement.

               In the event that the Servicer deposits in the Collection Account
any amount not required to be  deposited  therein,  it may at any time  withdraw
such amount from the Collection  Account,  any provision  herein to the contrary
notwithstanding.

               Upon receipt of any of the foregoing amounts set forth in clauses
(i) through (iii),  (vi) through (viii),  (x) and (xi) above with respect to any
Specially  Serviced  Mortgage Loans other than REO Mortgage  Loans,  the Special
Servicer  shall  immediately  (but in no  event  later  than  one  Business  Day
following  receipt of any of the  foregoing  amounts)  remit such amounts to the
Servicer for deposit in accordance  with the second  preceding  paragraph.  Such
amounts received with respect to any REO Mortgage Loans will be deposited by the
Special  Servicer  into the REO Account and remitted to the Servicer for deposit
into the  Collection  Account  pursuant to Sections  3.17(f) and  3.18(e).  With
respect to any such  amounts  required to be remitted to the  Servicer  that are
paid by check to the order of the Special  Servicer,  the Special Servicer shall
endorse such check to the order of the Servicer and shall  promptly  deliver any
such check to the Servicer by overnight  courier or comply with other reasonable
instructions of the Servicer with respect thereto.

               All funds  deposited  by the Servicer in the  Collection  Account
shall be held for the  account  of the  Trustee  in  respect  of the  Lower-Tier
Regular Interests and for the benefit of  Certificateholders  until withdrawn in
accordance with Section 3.06.

               (b)    The Trustee, or the Paying Agent on behalf of the Trustee,
shall establish and maintain the Lower-Tier  Distribution  Account as a separate
account  for the  benefit  of the  Certificateholders  in the  name of  "LaSalle
National  Bank,  as Trustee in trust for the  Holders  of the  Structured  Asset
Securities Corporation,  Multiclass Pass-Through Certificates,  Series 1996-CFL,
Lower-Tier  Distribution Account." In addition, the Trustee, or the Paying Agent
on  behalf  of  the  Trustee,   shall  establish  and  maintain  the  Upper-Tier
Distribution   Account  as  a   separate   account   for  the   benefit  of  the
Certificateholders  in the name of "LaSalle  National  Bank, as Trustee in trust
for the  Holders of the  Structured  Asset  Securities  Corporation,  Multiclass
Pass-Through  Certificates,  Series 1996-CFL,  Upper-Tier Distribution Account."
Each of the  Distribution  Accounts  shall be  established  and maintained as an
Eligible Account. With respect to each Distribution Date, (i) the Servicer shall
deliver to the Trustee,  or the Paying Agent acting on the Trustee's behalf, for
deposit in the Lower-Tier Distribution Account from the Collection Account on or
before the related  Servicer  Remittance Date an aggregate amount of immediately
available  funds  equal to the  Lower-Tier  Available  Transfer  Amount for such
Distribution Date, (ii) the Servicer shall deliver to the Trustee, or the Paying
Agent acting on the Trustee's behalf, for deposit in the Lower-Tier Distribution
Account on or before the related Servicer Remittance Date an aggregate amount of
immediately  available funds equal to the Class LR Distribution  Amount, if any,
for such


                                       89
<PAGE>
<PAGE>

Distribution  Date, and (iii) on such  Distribution  Date,  the Trustee,  or the
Paying Agent acting on the Trustee's behalf,  shall withdraw from the Lower-Tier
Distribution  Account the Lower-Tier Available Transfer Amount and shall deposit
in the  Upper-Tier  Distribution  Account  an  aggregate  amount of  immediately
available  funds  equal to the  Upper-Tier  Available  Transfer  Amount for such
Distribution Date. In addition,  on or prior to the related Servicer  Remittance
Date, the Servicer  shall deliver to the Trustee,  or the Paying Agent acting on
the Trustee's behalf, for deposit in the Collection Account and the Distribution
Accounts  any amounts  required  pursuant to Section  3.07 to be deposited on or
prior to the related  Distribution  Date in connection  with losses  realized on
Eligible  Investments  with respect to funds held in the Collection  Account and
the Distribution Accounts.

               (c)    Funds in the Collection  Account or Distribution  Accounts
may be invested in Eligible  Investments  in accordance  with the  provisions of
Section  3.07.  The Servicer  shall give written  notice to the Trustee (and any
Paying Agent) and the Special Servicer of the location and account number of the
Collection  Account  and shall  notify the  Trustee  (and any  Paying  Agent) in
writing prior to any subsequent change thereof.




SECTION 3.06.         Permitted Withdrawals from the Collection Account.

               The Servicer may make  withdrawals  from the  Collection  Account
only as described below (the order set forth below not  constituting an order of
priority for such withdrawals):

          (i) to  remit  on or  before  each  Servicer  Remittance  Date  to the
     Trustee, or the Paying Agent acting on the Trustee's behalf, for deposit in
     the Lower-Tier  Distribution  Account,  the Lower-Tier  Available  Transfer
     Amount for the Distribution  Date related to such Servicer  Remittance Date
     (the amount of which the Trustee  will advise the  Servicer  not later than
     the  Servicer  Remittance  Date)  and to remit on or before  each  Servicer
     Remittance Date to the Trustee, or the Paying Agent acting on the Trustee's
     behalf, for deposit in the Lower-Tier  Distribution  Account,  the Class LR
     Distribution  Amount for the  Distribution  Date  related to such  Servicer
     Remittance  Date (the amount of which the Trustee  will advise the Servicer
     not later than the Servicer Remittance Date);

          (ii) to reimburse the  Servicer,  the Trustee and the Fiscal Agent for
     any  unreimbursed  Advances  (including  Advance  Interest)  to the  extent
     permitted under subparagraph (vi) of Section 3.03(c);

          (iii)  to  pay on or  before  each  Servicer  Remittance  Date  to the
     Servicer   and  the  Special   Servicer,   as   applicable,   as  servicing
     compensation,  the aggregate  unpaid  Servicing Fees in respect of the most
     recently  ended Due Period in the case of the  Servicer  and the  aggregate
     unpaid  Special  Servicing  Fees and Workout Fees in respect of the related
     Mortgage  Loan Due Period (but only out of  collections  on and proceeds of
     the related Mortgage Loans and REO Properties, in the case of each


                                       90
<PAGE>
<PAGE>

     Workout  Fee),  to pay on or before each  Servicer  Remittance  Date to the
     Trustee,  the  aggregate  unpaid  Trustee  Fee in  respect  of the  related
     Mortgage  Loan Due Period,  and to pay from time to time to the Servicer in
     accordance with Section 3.07(b) any interest or investment income earned on
     funds deposited in the Collection Account;

          (iv) to the extent not reimbursed pursuant to any other clause of this
     Section  3.06,  to  reimburse  on or before each  Determination  Date,  the
     Servicer,  the  Special  Servicer,  the  Trustee  or the Fiscal  Agent,  as
     applicable,  for  unreimbursed  expenses  by  such  Person  to  the  extent
     expressly  reimbursable under this Agreement from the Trust Fund, including
     those incurred pursuant to Sections 2.03(b), 3.10(b), 3.10(h)(ii), 3.11(e),
     3.17(a),  3.17(d), 3.18(b), 3.18(c), 3.20, 3.22(a), 4.08, 6.03, 7.03, 8.05,
     8.07 or 10.07;

          (v) to pay the expenses of the Trust Fund to the extent such  expenses
     are  "unanticipated"  within the  meaning of  Treasury  Regulation  Section
     1.860G-1(b)(iii)  herein and not  otherwise  provided  for in this  Section
     3.06;

          (vi) to withdraw any amount deposited into the Collection Account that
     was not required to be deposited therein;

          (vii) to clear  and  terminate  the  Collection  Account  pursuant  to
     Section 9.01;

          (viii) to fund from  payments  received  from  Borrowers  such  Escrow
     Accounts as may be required under the Mortgage Documents;

          (ix) to remit any  Retained  Interest  Payments  to the Seller on each
     Servicer Remittance Date; and

          (x) to pay any federal,  state or local  income  taxes  imposed on the
     Lower-Tier  REMIC or  Upper-Tier  REMIC as provided in Section 4.06 and, in
     the  case of any  such  taxes  imposed  on  "net  income  from  foreclosure
     property,"  to the  extent  any  reserve  for  payment  of  such  taxes  is
     insufficient therefor.

               The Servicer shall keep and maintain separate accounting for each
Mortgage  Loan, for the purpose of  determining  and supporting any  withdrawals
from the Collection Account pursuant to subclauses (ii) through (x) above to the
extent allocable to particular Mortgage Loans.

               The Servicer  shall pay to the Special  Servicer,  the Trustee or
the Fiscal Agent from the Collection Account amounts permitted to be paid to the
Special  Servicer,  the  Trustee or the Fiscal  Agent  therefrom  promptly  upon
receipt of a certificate of a Special Servicer Officer or a Responsible  Officer
of the Trustee,  as the case may be, describing the item and amount to which the
Special  Servicer,  the  Trustee  or the  Fiscal  Agent,  as the case may be, is
entitled.  The Servicer may, in the absence of manifest error, rely conclusively
on any such  certificate  and shall  have no duty to  re-calculate  the  amounts
stated  therein.   The  Special

                                       91
<PAGE>
<PAGE>

Servicer  shall keep and maintain  separate  accounting,  on a Mortgage  Loan by
Mortgage Loan basis,  for the purpose of  justifying  any request made by it for
any withdrawal from the Collection Account.

               The  Trustee,  the Fiscal  Agent,  the  Servicer  and the Special
Servicer,  as  applicable,  shall  in  all  cases  have  a  right  prior  to the
Certificateholders  to any funds on deposit in the Collection  Account from time
to time for the  payment  of, in the case of the  Servicer,  the  Servicing  Fee
payable hereunder (except as otherwise provided in Section 3.12(a),  in the case
of the  Servicer,  the Trustee  and the Fiscal  Agent,  to the extent  expressly
permitted herein to be paid from funds on deposit in the Collection Account, any
Advances  and  Advance  Interest,  in the  case  of the  Special  Servicer,  the
aggregate Special Servicing Fees and Workout Fees payable hereunder, in the case
of the  Trustee,  the  aggregate  Trustee  Fee  payable  hereunder,  and for the
reimbursement of their respective expenses hereunder to the extent such expenses
are expressly to be reimbursed from amounts on deposit in the Collection Account
pursuant to this Agreement.



SECTION 3.07.         Investment of Funds in the Collection Account and
                      the Distribution Accounts.

               (a)    The   Servicer  may  direct  any  depository   institution
maintaining the Collection Account,  or the Distribution  Accounts or the Escrow
Accounts to the extent  permitted under  applicable law and the related Mortgage
Documents  (each  of  the  Collection  Account,  each  Escrow  Account  and  the
Distribution  Accounts,  for  purposes  of this  Section  3.07,  an  "Investment
Account") to invest the funds in such Investment Account in one or more Eligible
Investments  that bear  interest or are sold at a  discount,  and that mature no
later than the Business Day  immediately  preceding the date on which such funds
are  required to be  withdrawn  from such  Investment  Account  pursuant to this
Agreement.  Any  request  by the  Servicer  to  invest  funds on  deposit  in an
Investment  Account  shall be in writing and shall  certify  that the  requested
investment  is an  Eligible  Investment  which  matures  at or prior to the time
required hereby.  All such Eligible  Investments shall be held to maturity.  Any
investment  of funds in an  Investment  Account shall be made in the name of the
Trustee (in its  capacity  as such) or in the name of a nominee of the  Trustee.
The Trustee (or the Paying Agent  acting on its behalf)  shall have sole control
(except with respect to investment  direction)  over each such  investment  and,
subject to Section  3.07(b),  the income  thereon,  and any certificate or other
instrument  evidencing any such investment,  if any, shall be delivered directly
to the Trustee, or to the Paying Agent acting on the Trustee's behalf,  together
with any  document of  transfer,  if any,  necessary  to transfer  title to such
investment to the Trustee or its nominee.  In the event amounts on deposit in an
Investment Account are, at any time,  invested in an Eligible Investment that is
payable on demand, the Trustee (in the case of the Distribution Accounts) or the
Servicer (in the case of the Collection  Account or the Escrow  Accounts) shall,
or shall cause (in the case of the Trustee  only) the Paying Agent acting on its
behalf to:

                                       92
<PAGE>
<PAGE>

                      (i)  consistent  with  any  notice  required  to be  given
        thereunder,  demand  that  payment  thereon be made on the last day such
        Eligible Investment may otherwise mature hereunder in an amount equal to
        the lesser of (1) all amounts then payable thereunder and (2) the amount
        required to be withdrawn on such date; and

                      (ii) demand payment of all amounts due thereunder promptly
        upon  determination  by the  Trustee or the Paying  Agent  acting on the
        Trustee's  behalf  (in the case of the  Distribution  Accounts),  or the
        Servicer  (in the case of the  Collection  Account)  that such  Eligible
        Investment  would not  constitute  an Eligible  Investment in respect of
        funds thereafter on deposit in the related Investment Account.

               (b)    All  interest  and other  income  and gain  realized  from
Eligible  Investments of funds  deposited in an Investment  Account shall be for
the benefit of the Servicer  and, if held in the  Collection  Account,  shall be
subject to its  withdrawal in  accordance  with Section 3.06 and, if held in the
Distribution Accounts,  shall be distributed by the Trustee (or the Paying Agent
acting on the  Trustee's  behalf) to the Servicer no later than the first day of
the month  following  the month in which such  income or gain is  received.  The
Servicer  shall,  from its own funds,  deposit in the Collection  Account or the
Distribution  Accounts,  as the case may be, the amount of any loss  incurred in
respect of any such Eligible  Investment  immediately  upon  realization of such
loss; provided however,  that the Servicer may reduce the amount of such payment
to the extent it forgoes an equal amount of investment income in such Investment
Account  otherwise  payable to it. The Servicer shall also immediately  deposit,
from its own funds, into each Escrow Account any amounts  representing losses on
Eligible  Investments  in which amounts on deposit in such Escrow  Accounts have
been invested, except to the extent that amounts are invested for the benefit of
the Borrower under applicable law or the terms of the related Mortgage Loan. The
income  and gain  realized  from  investment  of funds  deposited  in any Escrow
Account shall be paid from time to time by the Servicer to the related  Borrower
to the extent required under the Mortgage Loan or applicable law.

               (c)    Except as otherwise  expressly provided in this Agreement,
if any  default  occurs  in the  making of a  payment  due  under  any  Eligible
Investment,  or if a default occurs in any other performance  required under any
Eligible  Investment,  the  Trustee  may  (and,  subject  to  Sections  8.01 and
8.02(a)(v),  upon the request of Holders of  Certificates  entitled to more than
50% of the  Voting  Rights of all  Classes,  shall)  take such  action as may be
appropriate to enforce such payment or  performance,  including the  institution
and  prosecution  of  appropriate  proceedings,  at the  expense  of  the  party
directing such  investment;  provided,  however,  that if such default occurs in
respect of an Eligible  Investment  under which the  Trustee,  in its  corporate
capacity, is the obligor, the Trustee shall take no such action and the Servicer
shall be entitled to take such action as the Trustee would otherwise be entitled
to take pursuant to this subsection (c) of Section 3.07.

               The Trustee is hereby authorized to execute purchases and, to the
extent permitted herein,  sales of Eligible Investments directed by the Servicer
through the  facilities of its own trading or capital  markets  operations.  The
Trustee shall send statements to the


                                       93
<PAGE>
<PAGE>

Servicer monthly reflecting  activity for each account created hereunder for the
preceding  month.  Although the Servicer  recognizes that it may obtain a broker
confirmation  or written  statements  containing  comparable  information  at no
additional  cost, the Servicer hereby agrees that  confirmations  of investments
are not  required  to be issued by the Trustee for each month in which a monthly
statement is rendered.  No statement need be rendered pursuant to the provisions
hereof with respect to any such account if no activity  occurred in such account
for such month.



SECTION 3.08.         Maintenance of Insurance Policies and Errors and
                      Omissions and Fidelity Coverage.

               (a) (i) The  Servicer,  on behalf of the  Trustee  as  mortgagee,
        shall use its reasonable best efforts to cause the related  Borrower (in
        accordance  with  applicable  law and the related  Note or  Mortgage) to
        maintain, and if the related Borrower shall default in its obligation to
        so maintain,  shall itself maintain,  for each Mortgage Loan (other than
        REO Mortgage Loans) to the extent  available at commercially  reasonable
        rates  (as  determined  by the  Servicer  in  accordance  with  Accepted
        Servicing  Practices),  fire and hazard insurance with extended coverage
        in an amount equal to the lesser of (i) the unpaid principal  balance of
        the related  Mortgage  Loan, and (ii) the full  replacement  cost of the
        improvements on the related Mortgage Property;  but, in any event, in an
        amount  sufficient to avoid the application of any co-insurance  clause.
        If the  cost of any such  insurance  is not  paid by the  Borrower,  the
        Servicer shall obtain such insurance and shall promptly make a Servicing
        Advance for such costs, subject to subparagraph (iv) of Section 3.03(c).
        In addition, the Servicer, on behalf of the Trustee as mortgagee,  shall
        use its  reasonable  best  efforts  to cause the  related  Borrower  (in
        accordance  with applicable law and the related  Mortgage  Documents) to
        maintain, and if the related Borrower shall default in its obligation to
        so  maintain,   shall  itself  maintain,  to  the  extent  available  at
        commercially   reasonable  rates  (as  determined  by  the  Servicer  in
        accordance  with  Accepted  Servicing  Practices)  and to the extent the
        Trustee as mortgagee has an insurable interest, other forms of insurance
        on behalf of the  Trustee  including  but not  limited to, loss of rents
        endorsements,  business  interruption  insurance,  replacement costs and
        comprehensive public liability insurance;  provided,  however,  that the
        Servicer  shall not require  any  Borrower  to  maintain  insurance  not
        specifically  provided  for under the related  Mortgage.  Any  insurance
        maintained by the Servicer with respect to fire, hazard, flood or public
        liability  shall be maintained with a Qualified  Insurer.  In each event
        that the Servicer  itself  maintains  any such required  insurance,  the
        Special  Servicer shall be so notified on a monthly basis.  The Servicer
        will notify the Borrower  that it has obtained  the  insurance  and will
        request that the Borrower either provide proof of alternative  insurance
        or reimburse to the Servicer the cost of the insurance premiums.  In the
        case of any insurance  otherwise  required to be maintained  pursuant to
        this Section 3.08 that is not being so  maintained  because the Servicer
        or the Special  Servicer,  as applicable,  has determined that it is not
        available at commercially  reasonable rates, the Servicer or the Special
        Servicer,  as applicable,  shall deliver an Officer's Certificate to the
        Depositor,  the Trustee,  the  Operating  Adviser


                                       94
<PAGE>
<PAGE>


        (with  respect to the  Special  Servicer  only) and each  Rating  Agency
        detailing  the steps  that the  Servicer  or the  Special  Servicer,  as
        applicable,  took in seeking such insurance and the factors which led to
        its determination that such insurance is not so available.

                      (ii) The Special Servicer, on behalf of the Trustee, shall
        maintain  or cause to be  maintained  fire and hazard  insurance  with a
        Qualified  Insurer on each REO  Property in an amount  which is at least
        equal to the lesser of (x) an amount not less than is necessary to avoid
        the application of any  "co-insurance"  clause  contained in the related
        fire and hazard  insurance  policy and (y) the  replacement  cost of the
        improvements  which  are a  part  of  such  REO  Property.  The  Special
        Servicer,  on behalf of the Trustee,  shall also maintain or cause to be
        maintained with respect to each REO Property public liability  insurance
        with a Qualified  Insurer  providing such coverage against such risks as
        the Special Servicer determines,  consistent with the servicing standard
        set forth in Section  3.01(a),  to be in the best interests of the Trust
        Fund.  The cost of any such  insurance  with  respect to an REO Property
        shall be an expense of the Trust (as determined by the Special  Servicer
        in accordance with Accepted Servicing  Practices) payable out of amounts
        on deposit in the related REO Account pursuant to Section 3.17(c) or, if
        the amount on  deposit  therein is  insufficient  therefor,  paid by the
        Servicer as a Servicing Advance.

                      (iii)  Any  Insurance  Proceeds  with  respect  to an  REO
        Property  received by the Special  Servicer  shall be deposited into the
        related REO Account, and any Insurance Proceeds received by the Servicer
        shall be deposited in the Collection  Account  pursuant to Section 3.05.
        Any  cost  incurred  by  the  Servicer  or  the  Special  Servicer,   as
        applicable,  in maintaining any insurance  pursuant to this Section 3.08
        will be added to the amount  owing by the  Borrower  under the  Mortgage
        Loan  where the  terms of the  Mortgage  Loan so  permit;  however,  the
        addition of any such cost will not be taken into account for purposes of
        calculating the distributions to be made to Certificateholders.

                      (iv) It is  understood  and agreed that no  earthquake  or
        other  additional  insurance  other than flood  insurance  (as  required
        below) is to be required of any Borrower or to be  maintained  on behalf
        of the Trustee by the Servicer or the Special  Servicer,  as applicable,
        pursuant to clauses  (i) or (ii) above other than  pursuant to the terms
        of the related  Mortgage  Documents and pursuant to such applicable laws
        and  regulations  as shall at any time be in force and as shall  require
        such additional insurance.

                      (v) During all such times as any Mortgaged  Property shall
        be in a federally  designated  special flood hazard area (and such flood
        insurance has been made available), the Servicer will use its reasonable
        best  efforts  to  cause  the  related   Borrower  (in  accordance  with
        applicable  law and the Mortgage  Documents)  to  maintain,  and, if the
        related  Borrower shall default in its obligation to so maintain,  shall
        itself maintain to the extent available at commercially reasonable rates
        (as  determined  by the Servicer in accordance  with Accepted  Servicing
        Practices),  flood  insurance in respect  thereof.

                                       95
<PAGE>
<PAGE>


        Such flood  insurance  shall be in an amount  equal to the lesser of (i)
        the unpaid principal  balance of the related Mortgage Loan, and (ii) the
        maximum amount of insurance  which is available under the Flood Disaster
        Act of 1973,  as amended,  but only to the extent the  related  Mortgage
        Loan permits the mortgagee to require such coverage and the  maintenance
        of such coverage is consistent with Accepted Servicing Practices. If the
        cost of any insurance described above is not borne by the Borrower,  the
        Servicer,  shall  promptly  make a  Servicing  Advance  for such  costs,
        subject to subparagraph (iv) of Section 3.03(c).

                      (vi)  During all such times as any REO  Property  shall be
        located in a federally designated special flood hazard area, the Special
        Servicer  will  cause  to be  maintained,  to the  extent  available  at
        commercially  reasonable rates (as determined by the Special Servicer in
        accordance with Accepted Servicing Practices),  a flood insurance policy
        meeting  the  requirements  of the  current  guidelines  of the  Federal
        Insurance  Administration  in an amount  representing  coverage not less
        than the maximum amount of insurance  which is available under the Flood
        Disaster Protection Act of 1973, as amended.  The cost of any such flood
        insurance  with  respect to an REO  Property  shall be an expense of the
        Trust payable out of the related REO Account pursuant to Section 3.17(c)
        or, if the amount on deposit therein is insufficient  therefor,  paid by
        the Servicer as a Servicing Advance.

                      (vii) If any loss  occurs  which is of a type  which is or
        which  would  have  been  covered  under  any fire or  hazard  insurance
        required to be maintained by the Servicer or the Special  Servicer under
        clause (i) or (ii) of Section  3.08(a),  but was not covered because the
        Servicer or the Special Servicer failed to maintain such insurance,  the
        Servicer or the Special Servicer,  as the case may be, will be obligated
        to fund such loss from its own  funds,  without  right of  reimbursement
        therefor,  by depositing in the Collection Account from its own funds an
        amount equal to the lesser of: (1) such loss and (2) if any recovery has
        been obtained under such insurance, the amount equal to any reduction in
        recovery under such fire or hazard insurance policy  (regardless of when
        the  reduction in recovery  occurred);  provided  (x) such  reduction in
        recovery  results from the application of a co-insurance  clause in such
        insurance policy,  and (y) if the proceeds of such insurance policy were
        applied to the restoration and repair of the related Mortgaged Property,
        such  property was not restored to its condition as of the Cut-Off Date,
        reasonable  wear  and  tear  excepted,  because  of  such  reduction  in
        recovery.  In addition,  if a recovery under a flood insurance policy in
        respect of a Mortgaged  Property would have been available if such flood
        insurance  had been  maintained  thereon by the  Servicer or the Special
        Servicer as required  by clauses (v) and (vi) of this  Section  3.08(a),
        the Servicer or Special  Servicer,  as the case may be, shall either (x)
        immediately  deposit into the Collection  Account from its own funds the
        amount that would have been  recovered  or (y) apply to the  restoration
        and repair of the property from its own funds the amount that would have
        been recovered,  if such  application  would be consistent with Accepted
        Servicing Practices.

                                       96
<PAGE>
<PAGE>

                      (viii) The Special  Servicer  agrees,  with respect to the
        Specially  Serviced  Mortgage  Loans,  the REO  Mortgage  Loans  and REO
        Properties,  and the Servicer agrees, with respect to all other Mortgage
        Loans, to prepare and present,  on behalf of itself, the Trustee and the
        Certificateholders,   claims   under  each  related   insurance   policy
        maintained  pursuant  to this  Section  3.08(a)  in a timely  fashion in
        accordance  with the terms of such  policy and to take such steps as are
        necessary to receive payment or to permit recovery thereunder.

                      (ix) All  insurance  policies  required  to be  maintained
        hereunder  shall name the  mortgagee  as loss  payee and,  to the extent
        applicable   and   available,   shall  contain   negative   amortization
        endorsements.

               (b) (i) If the  Servicer  or  Special  Servicer,  as  applicable,
        causes the mortgagee's  (or, in case of an REO Property,  the Trustee's)
        interest in any  Mortgaged  Property or REO  Property to be covered by a
        master single interest  blanket  insurance  policy naming the Trustee as
        loss payee or an  additional  insured,  which  policy is (x) issued by a
        Qualified  Insurer and provides no less  coverage,  in scope and amount,
        for such Mortgaged  Property or REO Property than the insurance coverage
        required  to be  maintained  with  respect  to such  Mortgaged  Property
        pursuant to Section  3.08(a) and (y)  provides for separate and distinct
        premiums and deductibles with respect to each Mortgaged  Property or REO
        Property,  it  shall  conclusively  be  deemed  to  have  satisfied  its
        obligations to maintain  insurance with respect to the related  Mortgage
        Loan pursuant to Section 3.08(a).  In the event that the Servicer or the
        Special Servicer,  as applicable,  shall cause any Mortgaged Property or
        REO  Property  to be covered by such a master  single  interest  blanket
        insurance  policy after  receipt of notice that a Borrower has failed to
        maintain a fire,  hazard or other  insurance  policy  complying with the
        provisions of Section 3.08(a) when required to do so by the terms of any
        Mortgage Loan, the incremental cost of such insurance  allocable to such
        Mortgage Loan (i.e.,  other than any minimum or standby  premium payable
        for  such  policy  whether  or not any  Mortgage  Loan  is then  covered
        thereby),  if not  borne by the  Borrower,  shall be an  expense  of the
        Trust,  with respect to an REO Property,  payable out of the related REO
        Account  pursuant  to  Section  3.17(c),  or if the  amount  therein  is
        insufficient,  and with respect to any other Mortgaged Property, paid by
        the Servicer as a Servicing Advance. In connection with their respective
        activities  as Servicer  and  Special  Servicer  hereunder,  each of the
        Servicer  and the Special  Servicer  agrees to prepare and  present,  on
        behalf of itself, the Trustee and  Certificateholders,  claims under any
        such master single interest blanket  insurance policy which it maintains
        in a timely  fashion in accordance  with the terms of such policy and to
        take such reasonable steps as are necessary to receive payment or permit
        recovery thereunder.

                      (ii) If the Servicer or the Special  Servicer  obtains and
        maintains a blanket policy (other than a policy  described in clause (i)
        above) with a Qualified  Insurer insuring against fire and hazard losses
        on all or a significant  portion of the Mortgage Loans or REO Properties
        which the Servicer or the Special Servicer, as applicable, services, the
        cost of such blanket policy shall be paid by the Servicer as a


                                       97
<PAGE>
<PAGE>


        Servicing Advance, and the Servicer or Special Servicer, as the case may
        be,  shall  conclusively  be deemed to have  satisfied  its  obligations
        concerning the  maintenance  of insurance  coverage set forth in Section
        3.08(a)  with  respect to the  Mortgage  Loans  covered by such  blanket
        policy,  it being  understood  and agreed that such policy may contain a
        deductible  clause,  in which case the Servicer or the Special Servicer,
        as  applicable,  shall,  in the  event  that  there  shall not have been
        maintained  on  the  related  Mortgaged   Property  a  policy  otherwise
        complying with the provisions of Section  3.08(a),  and there shall have
        been one or more losses  which would have been  covered by such a policy
        had it been maintained,  immediately deposit into the Collection Account
        (or, with respect to any REO Property, the related REO Account) from its
        own funds the amount not otherwise  payable under the blanket  policy to
        the extent that any such  deductible  exceeds the deductible  limitation
        that  pertained to the related  Mortgage Loan, or, in the absence of any
        such deductible limitation, the deductible limitation which is otherwise
        consistent with Accepted Servicing  Practices.  In connection with their
        respective  activities as Servicer and Special Servicer hereunder,  each
        of the Servicer and the Special  Servicer agrees to prepare and present,
        on behalf of itself,  the Trustee and  Certificateholders,  claims under
        any such  blanket  policy  which it  maintains  in a timely  fashion  in
        accordance  with the terms of such  policy  and to take such  reasonable
        steps as are necessary to receive payment or permit recovery thereunder.

               (c)  (i)  The  Servicer  and  the  Special  Servicer,   at  their
        respective expense,  shall maintain in effect with a Qualified Insurer a
        Servicer  Fidelity Bond and a Servicer  Errors and  Omissions  Insurance
        Policy or a Special Servicer Fidelity Bond and a Special Servicer Errors
        and Omissions  Insurance Policy, as the case may be, affording  coverage
        for all directors,  officers,  employees and [contract employees] acting
        on the Servicer's or Special  Servicer's behalf. The Servicer Errors and
        Omissions  Insurance  Policy,  the Servicer  Fidelity  Bond, the Special
        Servicer Errors and Omissions  Insurance Policy and the Special Servicer
        Fidelity  Bond  shall be in such form and  amount  that  would  meet the
        requirements of FNMA or FHLMC if FNMA or FHLMC were the purchaser of the
        Mortgage Loans that are  multifamily  Mortgage Loans and in such form as
        is  customary  for  servicers  of  commercial  loans  in the case of the
        Mortgage Loans that are  commercial  Mortgage  Loans.  Any such Fidelity
        Bond shall not be  canceled  by the  Servicer  or the  Special  Servicer
        without ten days' prior written notice to the Trustee.

                      (ii)  In  the  event  that  there   shall  not  have  been
        maintained  an errors and  omissions  policy and there shall have been a
        loss which would have been covered by such  policy,  the Servicer or the
        Special Servicer, as applicable, shall deposit in the Collection Account
        (or,  with  respect to an REO  Property,  the related REO  Account)  the
        amount that otherwise would have been payable under the policy.

                      (iii) The Special  Servicer and the Servicer,  as the case
        may be, will  promptly  report in writing to the  Trustee  any  material
        changes  that may  occur  in the  Servicer  Fidelity  Bonds  and/or  the
        Servicer Errors and Omissions Insurance Policies or


                                       98
<PAGE>
<PAGE>

        the Special  Servicer  Fidelity Bond or the Special  Servicer Errors and
        Omissions  Insurance  Policies,  as the case may be, and will furnish to
        the  Trustee  copies  of  all  binders  and  policies  or   certificates
        evidencing that such bonds and insurance  policies are in full force and
        effect.  The Special Servicer and the Servicer shall each, as to itself,
        promptly  report in writing to the Trustee all cases of  embezzlement or
        fraud relating to the servicing of the Mortgage Loans by the Servicer or
        the  Specially  Serviced  Mortgage  Loans  by the  Special  Servicer  or
        management  of any REO  Properties  by the  Special  Servicer,  or their
        respective employees, officers, directors, agents and representatives if
        such  events  involve  funds  relating  to  the  Mortgage  Loans  or REO
        Properties.  The  Special  Servicer  and the  Servicer  shall  each also
        promptly   report  in  writing  to  the   Trustee  all  other  cases  of
        embezzlement or fraud involving the Special Servicer or the Servicer, as
        applicable, or their respective executive officers or directors that the
        Special Servicer or the Servicer,  as applicable,  has reason to believe
        might exceed $100,000.  The total of such losses,  regardless of whether
        claims are filed with the  Servicer's or Special  Servicer's  insurer or
        surety,  will be  disclosed in such report  together  with the amount of
        such losses covered by insurance. If a bond or insurance claim report is
        filed with any of the Special Servicer's or Servicer's bonding companies
        or insurers relating to the Mortgage Loans or the servicing thereof,  or
        management of any REO Properties, a copy of such report will be promptly
        furnished  to the  Trustee.  Notwithstanding  the  foregoing,  any  such
        notices  or  reports  may  omit  any  specific  reference  (by  name) to
        individuals  suspected  of such  embezzlement  or  fraud.  Copies of any
        notices or reports  furnished  to the Trustee  pursuant to this  Section
        3.08(c)(iii)  shall be furnished to the Rating  Agencies by the Servicer
        and Special Servicer.

                      (iv)  Each  sub-servicing  agreement  entered  into by the
        Servicer  will require  that the  subservicer  engaged  pursuant to such
        sub-servicing  agreement  maintain  at all times a policy  of  insurance
        covering  errors and  omissions and a fidelity bond which would meet the
        requirements set forth in paragraph (i) of this Section 3.08(c), and the
        Servicer will not agree or consent to any  modification or waiver of any
        such  sub-servicing  agreement which is  inconsistent  with the terms of
        this paragraph (iv).



SECTION 3.09.         Enforcement of Due-On-Sale and Due-On-Encumbrance
                      Clauses; Assumption Agreements; Rate Resets and
                      Call Options67.

               (a)    The  following  provisions  of this Section  3.09(a) shall
apply with respect to all  Mortgage  Loans except  Specially  Serviced  Mortgage
Loans:

               If any  Mortgage  Loan  contains a  provision  in the nature of a
"due-on-sale" clause, which by its terms:

                      (i) provides  that such Mortgage Loan shall (or may at the
        mortgagee's  option)  become  due and  payable  upon  the  sale or other
        transfer of an interest in the related Mortgaged Property, or

                                       99
<PAGE>
<PAGE>

                      (ii)  provides  that such Mortgage Loan may not be assumed
        without the consent of the related mortgagee in connection with any such
        sale or other transfer,

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer,  on behalf of the Trust Fund, shall either (x) withhold its consent to
such assumption and enforce any due-on-sale clause contained in the related Note
or Mortgage,  or (y) if it believes  such action  would be in the best  economic
interest of the Trust Fund and  consistent  with Accepted  Servicing  Practices,
waive such  provision,  but only if it has  obtained  the consent of the Special
Servicer to such waiver.  The Servicer shall promptly seek such consent from the
Special Servicer.  The Special Servicer shall use its best efforts to provide or
withhold  such consent  within ten Business  Days after the Special  Servicer is
notified of such request for waiver.  The Special  Servicer shall be entitled to
rely,  absent  manifest  error,  on the  information  provided by the  Servicer,
without any independent investigation.

               If a Mortgage Loan permits the Borrower to transfer the Mortgaged
Property without the consent of the lender or if the Servicer waives  compliance
with the due on sale clause as provided  above,  the Servicer is also authorized
to take or enter into an assumption agreement in connection with the sale of the
Mortgaged  Property whereby the Person to whom such Mortgaged  Property has been
or is about to be conveyed  either acquires such Mortgaged  Property  subject to
the Mortgage Documents without assuming any personal liability therefor, becomes
personally  liable for the  Mortgage  Loan and  related  Note in addition to the
original  Borrower,  or  replaces  the  original  Borrower  as obligor  thereon;
provided,  however, that except as otherwise permitted by Section 3.20, any such
assumption or substitution  agreement shall contain no terms that are materially
different from those in the original Note or the related Mortgage. To the extent
permitted by applicable law and the preceding sentence, the Servicer shall enter
into an assumption or  substitution  agreement with respect to any Mortgage Loan
only if the credit status of the  prospective new borrower is in compliance with
the Servicer's  regular  commercial  mortgage  servicing  standards and criteria
consistent  with Accepted  Servicing  Practices.  The Servicer  shall notify the
Trustee that any such assumption or substitution agreement has been completed by
forwarding to the Trustee, the original of such agreement,  which original shall
be added  by the  Trustee  to the  related  Mortgage  File  and  shall,  for all
purposes,  be  considered a part of such Mortgage File to the same extent as all
other documents and instruments  constituting a part thereof.  Unless  otherwise
provided  herein,  any  fee  collected  by the  Servicer  for  entering  into an
assumption or substitution agreement may be retained by the Servicer.

               If any  Mortgage  Loan  contains a  provision  in the nature of a
"due-on-encumbrance" clause, which by its terms:

                (i)  provides  that  such  Mortgage  Loan  shall  (or may at the
        mortgagee's option) become due and payable upon the creation of any lien
        or other encumbrance on the related Mortgaged Property, or

                (ii)  requires  the  consent  of the  related  mortgagee  to the
        creation of any such lien or other  encumbrance on the related Mortgaged
        Property,


                                      100
<PAGE>
<PAGE>


then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer,  on behalf of the Trust Fund, shall with respect to such Mortgage Loan
either  (x)  withhold  its  consent  to the  creation  of any such lien or other
encumbrance and enforce any  due-on-encumbrance  clause contained in the related
Note or Mortgage,  or (y) if the Servicer believes it to be in the best economic
interest of the Trust Fund, and consistent  with Accepted  Servicing  Practices,
waive such right or consent  to the  creation  of such lien,  but only if it has
obtained the consent of the Special  Servicer.  The Servicer shall promptly seek
the consent of the Special  Servicer.  The Special  Servicer  shall use its best
efforts to provide or withhold  such consent  within ten Business Days after the
Special  Servicer is notified of such request for waiver.  The Special  Servicer
shall be entitled to rely, absent manifest error, on the information provided by
the Servicer, without any independent investigation.

               (b) If any Specially  Serviced Mortgage Loan contains a provision
in the nature of a "due-on-sale" clause, which by its terms:

                      (i) provides that such  Specially  Serviced  Mortgage Loan
        shall (or may at the mortgagee's option) become due and payable upon the
        sale or other transfer of an interest in the related Mortgaged Property,
        or

                      (ii) provides that such Specially  Serviced  Mortgage Loan
        may not be assumed  without  the  consent of the  related  mortgagee  in
        connection with any such sale or other transfer,

then,  for so long as such Specially  Serviced  Mortgage Loan is included in the
Trust Fund, the Special  Servicer,  on behalf of the Trust Fund, shall take such
actions  as it deems to be in the best  economic  interest  of the Trust Fund in
accordance  with  Accepted  Servicing  Practices,  and may waive or enforce  any
due-on-sale clause contained in the related Note or Mortgage.

               The Special  Servicer is also authorized to take or enter into an
assumption  agreement  in  connection  with the sale of the  Mortgaged  Property
whereby the Person to whom such  Mortgaged  Property  has been or is about to be
conveyed  either  acquires such Mortgaged  Property  subject to the Mortgage and
related  Note  without  assuming  any  personal  liability   therefor,   becomes
personally  liable for the  Mortgage  Loan and  related  Note in addition to the
original  Borrower,  or  replaces  the  original  Borrower  as obligor  thereon;
provided,  however, that except as otherwise permitted by Section 3.20, any such
assumption or substitution  agreement shall contain no terms that are materially
different from those in the original Note or the related Mortgage. To the extent
permitted by applicable  law and the preceding  sentence,  the Special  Servicer
shall enter into an assumption  or  substitution  agreement  with respect to any
Mortgage  Loan only if the credit status of the  prospective  new borrower is in
compliance with the Special  Servicer's  regular asset management  standards and
criteria and consistent with Accepted Servicing Practices.  The Special Servicer
shall  notify  the  Trustee  and  the  Servicer  that  any  such  assumption  or
substitution  agreement has been  completed by  forwarding  to the Trustee,  the
original of such agreement, which original shall, be added by the Trustee to the
related Mortgage File and shall, for all purposes,  be considered a part of such
Mortgage  File  to the  same  extent  as all  other  documents  and  instruments
constituting a

                                      101
<PAGE>
<PAGE>


part  thereof.  Any fee  collected  by the  Special  Servicer  from the  related
Borrower for entering  into an  assumption or  substitution  agreement  shall be
remitted by the Special Servicer to the Servicer.

               If any Specially  Serviced  Mortgage Loan contains a provision in
the nature of a "due-on-encumbrance" clause, which by its terms:

                (i) provides that such  Specially  Serviced  Mortgage Loan shall
        (or may at the  mortgagee's  option)  become  due and  payable  upon the
        creation  of any  lien or other  encumbrance  on the  related  Mortgaged
        Property, or

                (ii)  requires  the  consent  of the  related  mortgagee  to the
        creation of any such lien or other  encumbrance on the related Mortgaged
        Property,

then,  for so long as such Specially  Serviced  Mortgage Loan is included in the
Trust  Fund,  the  Special  Servicer,  on behalf of the Trust  Fund,  shall with
respect to such  Specially  Serviced  Mortgage Loan (x)  accelerate the payments
thereon,  or (y)  withhold its consent to the creation of any such lien or other
encumbrance,  in a manner consistent with Accepted  Servicing  Practices.  In no
event,  however,  shall the Special Servicer consent to the creation of any lien
on a Mortgaged  Property that is senior to, or on a parity with, the lien of the
related Mortgage.

               (c) Nothing in this Section 3.09 shall constitute a waiver of the
Trustee's right, as the mortgagee of record, to receive notice of any assumption
of a Mortgage Loan, any sale or other transfer of the related Mortgaged Property
or the creation of any lien or other  encumbrance with respect to such Mortgaged
Property.

               (d)    If  any Mortgage Loan contains any provision in the nature
of an interest rate reset option,  maturity  extension  option, a call option or
similar option exercisable by the Trust Fund, none of the Trustee,  the Servicer
or the Special Servicer, on behalf of the Trust Fund, shall exercise or take any
action with respect to any such option  relating to such Mortgage Loan.  Without
limiting the generality of the foregoing,  none of the Trustee,  the Servicer or
the  Special  Servicer,  on behalf of the Trust Fund,  may  exercise or take any
action with  respect to the Seller's  option to extend the maturity  date of the
Mortgage Loan relating to Loan Number 941414.




SECTION 3.10.         Realization Upon Specially Serviced Mortgage
                      Loans.

               (a)    Subject  to the  requirements  of this  Section  3.10  and
Sections  3.17(a) and 3.22, the Special  Servicer,  in accordance  with Accepted
Servicing Practices,  shall use its best efforts to foreclose upon, repossess or
otherwise comparably convert the ownership of Mortgaged Properties securing such
Specially Serviced Mortgage Loans as come into and continue in default and as to
which no  satisfactory  arrangements  can be made for  collection  of delinquent
payments of such Mortgage  Loan. In connection  with such  foreclosure  or other

                                      102
<PAGE>
<PAGE>


conversion of ownership,  the Special  Servicer shall follow Accepted  Servicing
Practices.  The Special Servicer shall not expend funds for Liquidation Expenses
with respect to a Specially  Serviced Mortgage Loan unless it shall, in its sole
discretion,  determine (i) that such foreclosure or restoration will increase on
a net  present  value  basis  the Net  Liquidation  Proceeds  of such  Specially
Serviced Mortgage Loan to the Trust and (ii) that such Liquidation Expenses will
be recoverable from Liquidation Proceeds.  The Special Servicer shall advise the
Servicer,  by delivery of a certificate of any Special Servicer Officer,  of the
reimbursable costs and expenses incurred or (against  presentation of a specific
invoice) to be incurred by the Special Servicer in any such foreclosure or other
proceedings or action,  and the Servicer shall promptly make a Servicing Advance
with respect thereto, subject to subparagraph (iv) of Section 3.03(c).

               In the event that title to any Mortgaged  Property is acquired in
foreclosure or by deed in lieu of foreclosure, the Special Servicer, as agent of
the Trust,  shall  direct  the  appropriate  party to  deliver  title to the REO
Property to the Trustee,  not personally but solely as Trustee of the Trust Fund
created hereunder,  or to the Trustee's nominee on behalf of Certificateholders.
Notwithstanding  any such  acquisition of title and  cancellation of the related
Mortgage Loan, such Mortgage Loan shall (except for purposes of Section 9.01) be
considered  to be a Mortgage  Loan held in the Trust Fund until such time as the
related REO  Property  shall be sold by the Trust Fund and shall be reduced only
by  collections  net of  expenses;  provided,  however,  that  for all  purposes
hereunder,  the Scheduled  Principal Balance and the unpaid principal balance of
any Mortgage Loan and interest due thereon shall be zero after a Final  Recovery
Determination has been made with respect to such Mortgage Loan.  Consistent with
the  foregoing,  for  purposes of all  calculations  hereunder,  so long as such
Mortgage Loan shall be considered to be an outstanding Mortgage Loan:

                      (i) it shall be  assumed  that,  notwithstanding  that the
        indebtedness evidenced by the related Note shall have been discharged in
        whole or in part,  for purposes of determining  the Scheduled  Principal
        Balance and the unpaid principal  balance thereof,  the unpaid principal
        balance of such Note  immediately  after any such  discharge is equal to
        the  unpaid  principal  balance of such Note  immediately  prior to such
        discharge; and

                      (ii)  Net REO  Proceeds  received  in any  month  shall be
        applied to  principal  and  interest  on the  related  Mortgage  Loan as
        specified in Section 1.02(ii).  If the principal portion of such Net REO
        Proceeds  exceeds  the  principal  portion of the  Scheduled  Payment or
        Assumed Scheduled Payment then payable, the excess shall be treated as a
        Principal Prepayment received in respect of such Mortgage Loan.

               (b)    Notwithstanding  any  provision  to the  contrary  in this
Agreement,  the Special  Servicer shall not cause the Trust Fund to obtain title
to any direct or indirect partnership,  stock or other ownership interest in any
Borrower  pledged  pursuant to any pledge  agreement unless the Special Servicer
shall have  requested and received an Opinion of Counsel (which opinion shall be
an  expense  of the Trust) to the  effect  that the  holding  of such  ownership
interest  by the  Trust  Fund  will not  cause  the  imposition  of a tax on the
Lower-Tier


                                      103
<PAGE>
<PAGE>


REMIC or Upper-Tier  REMIC under the REMIC  Provisions  or cause the  Lower-Tier
REMIC or  Upper-Tier  REMIC to fail to  qualify  as a REMIC at any time that any
Certificate is outstanding.

               (c)    Notwithstanding anything to the contrary contained in this
Agreement,  neither the Special Servicer nor the Trustee shall, on behalf of the
Trust,  obtain  title  to a  Mortgaged  Property  as a  result  of or in lieu of
foreclosure or otherwise, and shall not otherwise acquire possession of, or take
any other action with respect to, any Mortgaged  Property if, as a result of any
such action,  the Trust or the Trustee  would be considered to hold title to, to
be a  "mortgagee-in-possession"  of or to be an  "owner" or  "operator"  of such
Mortgaged  Property  within the meaning of CERCLA or any  applicable  comparable
federal,   state  or  local  law,  or  a  "discharger"  or  "responsible  party"
thereunder,  unless the  Special  Servicer  has also  previously  determined  in
accordance with Accepted Servicing Practices,  based on a report prepared within
the 120 days  preceding  the first of such  actions  by a Person  (who may be an
employee or  Affiliate of the Servicer or the Special  Servicer)  who  regularly
conducts Environmental Assessments, that:

                      (i)  such  Mortgaged   Property  is  in  compliance   with
        applicable  Environmental  Laws or, if not,  that taking such actions as
        are necessary to bring the Mortgaged Property in compliance therewith is
        reasonably  likely to produce a greater recovery of Net Collections on a
        present  value basis (the  relevant  discounting  to be performed at the
        related Mortgage Interest Rate) than not taking such actions; and

                      (ii) there are no circumstances or conditions,  present or
        threatened, with respect to such Mortgaged Property relating to the use,
        management,  disposal or release of any hazardous substances,  hazardous
        materials,  hazardous  wastes  or  petroleum-based  materials  for which
        investigation,  testing,  monitoring,  removal,  clean-up or remediation
        could be required  under any federal,  state or local law or regulation,
        or that, if any such  circumstances  or conditions are present for which
        such actions could be required,  taking such actions with respect to the
        affected  Mortgaged  Property is reasonably  likely to produce a greater
        recovery  of Net  Collections  on a present  value  basis (the  relevant
        discounting to be performed at the related Mortgage  Interest Rate) than
        not taking such actions;

provided,  however,  that such  compliance  pursuant to clause (i) above, or the
taking of such action  pursuant to clause (ii) above,  shall only be required to
the extent  that the cost  thereof is a  Servicing  Advance  pursuant to Section
3.03(c) and is not determined to be a Nonrecoverable Advance.

               (d)    If the environmental  audit report contemplated by Section
3.10(c) is prepared by a Person other than an employee of the Special  Servicer,
the cost thereof shall be paid by the Servicer, as a Servicing Advance and shall
be treated as a Liquidation  Expense;  provided  that, in the latter event,  the
Special Servicer shall use its reasonable  efforts to recover such cost from the
Borrower  in  connection  with the  curing of the  default  under the  Specially
Serviced Mortgage Loan.


                                      104
<PAGE>
<PAGE>


               (e)    If the Special  Servicer  determines,  pursuant to Section
3.10(c),  that  taking  such  actions as are  necessary  to bring any  Mortgaged
Property into  compliance  with  applicable  Environmental  Laws, or taking such
actions with respect to the  containment,  removal,  clean-up or  remediation of
hazardous substances,  hazardous materials,  hazardous wastes or petroleum-based
materials affecting such Mortgaged Property, is not reasonably likely to produce
a greater  recovery of Net  Collections on a present value basis than not taking
such actions, then the Special Servicer shall take such action as it deems to be
in the best  economic  interest  of the Trust,  including,  without  limitation,
releasing the lien of the related Mortgage.  If the Special Servicer  determines
that a material  possibility exists that Liquidation  Expenses with respect to a
Mortgaged  Property (taking into account the cost of bringing it into compliance
with applicable Environmental Laws) would exceed the unpaid principal balance of
the related  Mortgage Loan, the Special Servicer shall not attempt to bring such
Mortgaged Property into compliance and shall not acquire title to such Mortgaged
Property  unless it has received the written consent of the Trustee to take such
action.

               (f)    Subject to any required approval or deemed approval of the
Operating Adviser pursuant to Section 3.22(a), the Special Servicer may maintain
any action with respect to any  Specially  Serviced  Mortgage  Loan,  including,
without  limitation,  any action to obtain a deficiency judgment with respect to
any Specially  Serviced  Mortgage  Loan,  if it  determines  that such action is
likely to produce a greater recovery of Net Collections on a present value basis
(the relevant discounting to be performed at the related Mortgage Interest Rate)
than not taking such action.

               (g)    The  Servicer shall report to the Internal Revenue Service
and to the related  Borrower,  in the manner  required by  applicable  law,  the
information  required to be reported  regarding any Mortgaged  Property which is
abandoned or foreclosed.  The Servicer shall concurrently  deliver a copy of any
such report to the  Trustee.  The Special  Servicer  shall,  on a timely  basis,
provide the Servicer with such information as to any Specially Serviced Mortgage
Loan as is necessary to enable the Servicer to comply with this Section 3.10(g).

               (h)    The  Special  Servicer  shall  not  acquire  any  personal
property  relating to any  Specially  Serviced  Mortgage  Loan  pursuant to this
Section 3.10 unless either:

                      (i) such personal  property is incidental to real property
        (within the meaning of Section 856(e)(1) of the Code) so acquired by the
        Special Servicer; or

                      (ii) the Special  Servicer  shall have received an Opinion
        of Counsel  (the cost of which  shall be a  reimbursable  expense of the
        Trust) to the effect that the holding of such  personal  property by the
        REMIC  Pool  will  not  cause  the  imposition  of a tax on  either  the
        Lower-Tier  REMIC or the Upper-Tier REMIC under the Code or cause either
        the  Lower-Tier  REMIC or the  Upper-Tier  REMIC to fail to qualify as a
        REMIC.



                                      105
<PAGE>
<PAGE>


SECTION 3.11.         Trustee to Cooperate; Release of Mortgage Files.

               (a)    Upon becoming aware of the payment in full of any Mortgage
Loan,  or the  receipt by the  Servicer  or Special  Servicer  (with  respect to
Specially  Serviced  Mortgage Loans) of a notification that payment in full will
be escrowed in a manner  customary  for such  purposes,  the Servicer or Special
Servicer shall immediately  notify the Trustee or the Custodian,  as applicable,
by a  certification  of a Servicing  Officer or Special  Servicing  Officer,  as
applicable,  substantially  in the form  attached  hereto  as  Exhibit  M (which
certification  shall include a statement to the effect that all amounts received
in  connection  with such  payment  which are  required to be  deposited  in the
Collection  Account  pursuant to Section 3.05 have been or will be so deposited)
and  shall  request  delivery  of  the  Mortgage  File.  Upon  receipt  of  such
certification  and request,  the Trustee shall  promptly  release or cause to be
released the related  Mortgage File to the Servicer or Special  Servicer and the
Trustee shall have no further  responsibility with regard to such Mortgage File.
Upon  receipt of such  payment in full,  the  Servicer  or Special  Servicer  is
authorized to give, as agent for the Trust,  as the mortgagee under the Mortgage
which secured the Mortgage Loan, an instrument of satisfaction (or assignment of
mortgage without recourse) regarding the Mortgaged Property, which instrument of
satisfaction or assignment, as the case may be, shall be delivered to the Person
or Persons entitled  thereto against receipt therefor of such payment,  it being
understood  and  agreed  that no  expenses  incurred  in  connection  with  such
instrument  of  satisfaction  or  assignment,  as the  case  may  be,  shall  be
chargeable to the Collection Account. If the Mortgage Loan with respect to which
an instrument of  satisfaction is to be given is a Specially  Serviced  Mortgage
Loan, the Servicer shall not deliver such instrument of satisfaction  unless and
until the Servicer has obtained the written approval of the Special Servicer.

               (b)    From  time to time and as appropriate for the servicing or
foreclosure  of any Mortgage Loan or the  management  of any REO  Property,  the
Trustee  shall  execute  or  cause to be  executed  such  documents  as shall be
prepared  and  furnished  to the  Trustee  by a  Servicing  Officer  or  Special
Servicing Officer, as applicable, (in form reasonably acceptable to the Trustee)
as are necessary for such purposes and are in accordance with Accepted Servicing
Practices.  The  Trustee  shall,  upon  request of the  Servicer  or the Special
Servicer and the delivery to the Trustee or the Custodian of a certification  of
a Servicing Officer or Special Servicing Officer,  as applicable,  substantially
in the form of Exhibit M, release the related  Mortgage  File to the Servicer or
the Special Servicer, as applicable;  provided, that at no time may the Servicer
or Special  Servicer have in its possession,  pursuant to this Section  3.11(b),
more than 5% of the total number of Mortgage Files,  unless a Servicing  Officer
or Special Servicing Officer,  as applicable,  certifies that a larger number is
necessary to properly service the Mortgage Loans. Such certification and receipt
shall obligate the Servicer or Special  Servicer,  as applicable,  to return the
Mortgage  File to the Trustee or the  Custodian,  as  applicable,  when the need
therefor by the  Servicer  or the Special  Servicer,  as  applicable,  no longer
exists  unless  the  Mortgage  Loan  shall be  liquidated,  in which  case,  the
certification  and receipt  shall be released,  or cause to be released,  by the
Trustee to the Servicer or Special Servicer, as applicable.

                                      106
<PAGE>
<PAGE>

               (c)    The   Special   Servicer   shall,   with  respect  to  any
Rehabilitated   Mortgage  Loan,  release  to  the  Servicer  all  documents  and
instruments  in  the  possession  of  the  Special   Servicer  related  to  such
Rehabilitated  Mortgage Loan. Prior to the transfer of servicing with respect to
any  Rehabilitated  Mortgage  Loan to the Servicer in  accordance  with Accepted
Servicing Practices, the Special Servicer shall notify, in writing (the form and
substance  which shall be reasonably  satisfactory to the Servicer) the Borrower
under such Rehabilitated Mortgage Loan of such transfer.

               (d)    Upon written request of either the Servicer or the Special
Servicer,  the Trustee  shall cause to be  furnished  to the  requesting  Person
(within ten Business Days after receipt of such written  request)  copies of any
documents in any Mortgage File in the Trustee's or  Custodian's  possession,  at
the expense of the Trustee.

               (e)    Upon written certification of a Special Servicing Officer,
the  Trustee  shall,  at the  expense of the Trust,  execute  and deliver to the
Special  Servicer,  or the  Special  Servicer  may,  pursuant  to its powers and
obligations  hereunder,  execute and file,  any court  pleadings,  requests  for
trustee's sale or other documents  prepared by the Special Servicer,  its agents
or attorneys,  necessary to the  foreclosure  or trustee's  sale in respect of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Borrower  on the Note or  Mortgage  or to obtain a  deficiency  judgment,  or to
enforce  any  other  remedies  or rights  provided  by the Note or  Mortgage  or
otherwise available at law or in equity. Each such certification shall include a
request  that such  pleadings  or  documents  be  executed  by the Trustee and a
statement as to the reason such  documents or pleadings are  required,  and that
the  execution  and  delivery  thereof by the  Trustee  will not  invalidate  or
otherwise affect the lien of the Mortgage,  except for the termination of such a
lien upon completion of the foreclosure or trustee's sale.




SECTION 3.12.         Servicing Compensation.

               (a)    As compensation for its activities hereunder, the Servicer
shall be entitled with respect to each Mortgage Loan to the Servicing Fee, which
shall be payable from amounts on deposit in the Collection  Account as set forth
in Section 3.06(iii);  provided,  however, that as of any Distribution Date, the
amount of the Servicing Fee shall be reduced by the amount of all Net Prepayment
Interest Shortfalls for such Distribution Date. As of any Distribution Date, the
Servicer   shall  also  be  entitled  to  receive,   as   additional   servicing
compensation,  any Net Excess  Prepayment  Interest with respect to the Mortgage
Loans for such  Distribution  Date. The Servicer's  rights to the Servicing Fees
may not be  transferred  in  whole  or in part  except  in  connection  with the
permitted  transfer of all of the Servicer's  responsibilities  and  obligations
under this Agreement. In addition, the Servicer shall be entitled to receive, as
additional  compensation:  (i) any Advance Interest,  (ii) late fees (other than
any Default  Interest)  received from  Borrowers to the extent  collected by the
Servicer  with  respect to Mortgage  Loans  serviced by the  Servicer,  less any
Advance  Interest with respect to the Mortgage Loans then due and payable to the
Servicer,  Trustee or Fiscal Agent, (iii) any Assumption Fees, (iv) any Servicer
Modification  Fees, (v) any interest or investment income


                                      107
<PAGE>
<PAGE>

on funds on deposit in Escrow  Accounts  relating to the Mortgage  Loans and not
otherwise payable to the related Borrower pursuant to Section 3.04(a),  provided
that the Servicer shall reimburse the Trust pursuant to Section 3.07(b),  out of
its own funds without any right to reimbursement  thereof, for any losses in any
Escrow  Account;  and (vi) any interest or other income earned on any investment
of the funds in the Collection Account or the Distribution  Accounts pursuant to
Sections  3.06(iii) and 3.07(b).  Reimbursement of all expenses permitted by the
terms of this  Agreement to be reimbursed  with respect to the related  Mortgage
Loan  (including the  reimbursement  of Advances and Advance  Interest) shall be
governed by Section  3.06.  The  Servicer  shall be required to pay all expenses
incurred by it in connection with its servicing  activities  hereunder and shall
not be entitled to reimbursement  therefor except as expressly permitted by this
Agreement.


               (b) As  compensation  for its activities  hereunder,  the Special
Servicer shall be entitled to the following fees:

                      (i) a monthly  administrative  fee (the "Special Servicing
        Fee"),  payable  out of  collections  and  advances of interest on or in
        respect of the Specially  Serviced  Mortgage  Loans and the REO Mortgage
        Loans,  equal to one  month's  interest  (calculated  on the  basis of a
        360-day  year  consisting  of  twelve  30-day  months)  at  the  Special
        Servicing Fee Rate on the aggregate  Scheduled Principal Balance of such
        Mortgage  Loans as of the first day of each  Mortgage  Loan Due  Period,
        such Special  Servicing Fee for any Due Period to be allocated among all
        the Specially  Serviced  Mortgage Loans and the REO Mortgage Loans,  pro
        rata in accordance with their respective  Scheduled  Principal  Balances
        outstanding as of the commencement of such Mortgage Loan Due Period;

                      (ii)   the Workout Fee; and

                      (iii)  a Special Servicer Extension Fee.

               (c)    The Special Servicer shall be required to pay all expenses
incurred by it in connection with its servicing  activities  hereunder and shall
not be entitled to reimbursement  therefor except as expressly  provided in this
Agreement.

               (d)    The  Special Servicer shall not be entitled to receive any
penalty  interest,  late payment  charges,  substitution  or  modification  fees
(except as provided in subparagraph (b) above), or similar items with respect to
any Mortgage Loans, and such amounts,  if any, collected by the Special Servicer
shall be transferred by the Special Servicer to the Servicer within one Business
Day of receipt thereof, and allocated by the Servicer.

               (e)    The  Servicer  and  the  Special  Servicer  shall  each be
entitled to be  reimbursed  from the  Collection  Account  for certain  fees and
expenses of third parties  incurred by it in connection with  performance of its
obligations  hereunder as Liquidation  Expenses from  Liquidation  Proceeds,  as
Servicing  Advances  pursuant to Section  3.03(c)(iii),  and from the Collection
Account pursuant to Section 3.06(iii) and (iv),  subject to Section 6.03 and not
otherwise prohibited herein.


                                      108
<PAGE>
<PAGE>



SECTION 3.13.         Reports to the Trustee; Collection Account
                      Statements.

               (a)    No  later than ten Business  Days after each  Distribution
Date, the Servicer  shall forward to the Trustee,  each Rating Agency and to the
Special  Servicer a statement  prepared by the Servicer setting forth the status
of the Collection  Account as of the close of business on the Determination Date
immediately  preceding  such  Distribution  Date and  showing,  for the  Related
Prepayment  Period,  the aggregate  amount of deposits into and withdrawals from
the  Collection  Account of each category of deposit  specified in Section 3.05,
and each category of withdrawal  specified in Section 3.06.  The Servicer  shall
also deliver to the Trustee, upon reasonable request of the Trustee, any and all
additional  information  relating to the Mortgage Loans (which information shall
be based upon reports  delivered to the  Servicer by the Special  Servicer  with
respect to Specially  Serviced  Mortgage Loans).  The Trustee and its agents and
attorneys may at any time during normal business hours, upon reasonable  notice,
inspect and copy the books, records and accounts of the Servicer with respect to
the  Mortgage  Loans and the  performance  of its  duties  hereunder;  provided,
however,  that the  Servicer  may deny the Trustee and its agents and  attorneys
access to confidential information of the Servicer and any intellectual property
or  information  which the Servicer is  restricted  by license or contract  from
disclosing  to the  Trustee  (other  than any such  information  relating to the
Mortgage  Loans).  Notwithstanding  the  foregoing,  the Servicer shall maintain
non-confidential and non-proprietary  books,  records, and accounts with respect
to the Mortgage Loans and the  performance  of the Servicer's  duties under this
Agreement  which are adequate to permit the Trustee and its agents and attorneys
to evaluate the  performance  and  condition  of the Mortgage  Loans and any REO
Properties and the compliance of the Servicer with the terms of this  Agreement.
Information provided by the Servicer to the Trustee respecting operations of any
Mortgaged  Property,  including  information  provided  under this Section 3.13,
shall be provided in electronic form reasonably acceptable to the Trustee.

               (b)    On  or  prior  to  the  third   Business  Day  after  each
Determination  Date, but in no event later than three Business Days prior to the
succeeding  Distribution  Date,  the  Servicer  shall  deliver  or  cause  to be
delivered  to the Trustee the  following  reports  with  respect to the Mortgage
Loans (and, if applicable,  the related REO Properties),  providing the required
information as of the  Determination  Date: (i) a Comparative  Financial  Status
Report, (ii) a Top 100 Comparative  Financial Status Report;  (iii) a Delinquent
Loan Status Report;  (iv) an Historical Loss Estimate Report;  (v) an Historical
Loan Modification  Report; and (vi) an REO Status Report.  Such reports shall be
presented in writing and on a computer readable medium reasonably  acceptable to
the Trustee.  The information that pertains to Specially Serviced Mortgage Loans
and REO  Properties  reflected  in such  reports  shall be based solely upon the
reports  delivered  by the Special  Servicer to the  Servicer on or prior to the
related  Determination  Date in the form required by Section 3.13(f) or shall be
provided by means of


                                      109
<PAGE>
<PAGE>

such reports so delivered by the Special Servicer to the Servicer in the form so
required.  In the absence of manifest  error,  the Servicer shall be entitled to
conclusively rely upon,  without  investigation or inquiry,  the information and
reports  delivered  to it by the  Special  Servicer,  and the  Trustee  shall be
entitled  to  conclusively  rely upon the  Servicer's  reports  and the  Special
Servicer's  reports  without  any duty or  obligation  to  recompute,  verify or
recalculate any of the amounts and other information stated therein.

               (c)    The Servicer shall deliver or cause to be delivered to the
Trustee the following materials,  in each case to the extent that such materials
or the information on which they are based have been received by the Servicer:

                      (i) At least annually,  with respect to each Mortgage Loan
        and REO Mortgage  Loan (to the extent  prepared by and received from the
        Special Servicer in the case of any Specially  Serviced Mortgage Loan or
        REO  Mortgage  Loan),  an Operating  Statement  Analysis for the related
        Mortgaged Property or REO Property as of the end of the preceding fiscal
        year,  together with copies of the operating  statements  and rent rolls
        (but only to the extent the related Borrower is required by the Mortgage
        to deliver,  or otherwise  agrees to provide such  information and, with
        respect  to  operating  statements  and rent  rolls,  only to the extent
        requested  by the  Trustee)  for the related  Mortgaged  Property or REO
        Property as of the end of the preceding  fiscal year. The Servicer shall
        use  its  best  reasonable  efforts  to  obtain  said  annual  operating
        statements  and rent rolls with  respect to each of the  Mortgage  Loans
        other than  Specially  Serviced  Mortgage  Loans or REO Mortgage  Loans,
        which efforts  shall include a letter sent to the related  Borrower each
        quarter  (followed  up with  telephone  calls)  requesting  such  annual
        operating  statements  and rent  rolls  until they are  received  to the
        extent such action is consistent with applicable law.  Without  limiting
        the  generality of the  foregoing,  with respect to each of the Mortgage
        Loans  other than  Specially  Serviced  Mortgage  Loans or REO  Mortgage
        Loans,  within 60 days after the Closing Date, the Servicer shall send a
        letter to each Borrower  requesting  that such Borrower  deliver  annual
        operating  statements and rent rolls for the related Mortgaged  Property
        for the fiscal year 1995.

                      (ii) Within  thirty days after receipt by the Servicer (or
        the Special Servicer in the case of a Specially  Serviced  Mortgage Loan
        or REO Property) of any annual operating  statements with respect to any
        Mortgaged  Property  or REO  Property  (to the  extent  prepared  by and
        received from the Special Servicer in the case of any Specially Serviced
        Mortgage Loan or REO  Property),  an NOI  Adjustment  Worksheet for such
        Mortgaged  Property  (with  the  annual  operating  statements  attached
        thereto as an exhibit).

The Servicer shall  maintain one Operating  Statement  Analysis  report for each
Mortgaged Property and REO Property (to the extent prepared by and received from
the Special  Servicer in the case of any REO Property or any Mortgaged  Property
constituting  security for a Specially  Serviced  Mortgage Loan).  The Operating
Statement  Analysis  report for each  Mortgaged  Property  (other  than any such
Mortgaged Property which is REO Property or


                                      110
<PAGE>
<PAGE>


constitutes security for a Specially Serviced Mortgage Loan) is to be updated by
the Servicer and such updated report delivered to the Trustee within thirty days
after receipt by the Servicer of updated operating statements for such Mortgaged
Property.  The Servicer will use the "Normalized" column from the NOI Adjustment
Worksheet to update the  Operating  Statement  Analysis  report and will use any
operating statements received with respect to any Mortgaged Property (other than
any such Mortgaged Property which is REO Property or constitutes  security for a
Specially  Serviced  Mortgage Loan) to update the Operating  Statement  Analysis
report for such  Mortgaged  Property,  such updates to be  completed  and copies
thereof sent to the Trustee  within  thirty days after  receipt of the necessary
information.

               The Special Servicer will be required pursuant to Section 3.13(g)
to deliver to the Servicer  the  information  required  pursuant to this Section
3.13(c) with respect to Specially Serviced Mortgage Loans and REO Mortgage Loans
on or before June 20 of each year,  commencing on June 20, 1996,  and within ten
days after its receipt of any  operating  statement  for any  related  Mortgaged
Property or REO Property.

               (d)    No   later  than  the  third   Business   Day  after  each
Determination  Date, but in no event later than three Business Days prior to the
succeeding  Distribution  Date,  beginning  in April 1996,  the  Servicer  shall
prepare  and deliver to the  Trustee,  the Special  Servicer  and the  Operating
Adviser, a Watch List of all Mortgage Loans that the Servicer has determined are
in jeopardy of becoming  Specially  Serviced  Mortgage Loans.  For this purpose,
Mortgage  Loans that are in  jeopardy of becoming  Specially  Serviced  Mortgage
Loans shall  include,  without  limitation:  (i) Mortgage Loans having a current
Debt Service  Coverage  Ratio that is 80% or less of the Debt  Service  Coverage
Ratio as of the Cut-Off  Date or having a Debt  Service  Coverage  Ratio that is
less than 1.00x, (ii) Mortgage Loans as to which any required  inspection of the
related Mortgaged  Property  conducted by the Servicer  indicates a problem that
the Servicer  determines  can  reasonably  be expected to  materially  adversely
affect the cash flow generated by such Mortgaged Property,  (iii) Mortgage Loans
which have come to the  Servicer's  attention in the  performance  of its duties
under this  Agreement  (without any  expansion of such duties by reason  hereof)
that (A) any tenant occupying 25% or more of the space in the related  Mortgaged
Property has vacated  (without being replaced by a comparable  tenant and lease)
or (B) has declared  bankruptcy,  (iv) Mortgage  Loans that are at least 30 days
delinquent  in  payment,  and (v)  Mortgage  Loans  that are  within  60 days of
maturity.

               (e)    The Servicer or the Special Servicer,  as the case may be,
may in its reasonable  discretion  provide copies of the reports and information
which  the  Servicer  is to  deliver  to  the  Trustee  hereunder  to any of the
Depositor,  the Special Servicer,  the Operating Adviser or either Rating Agency
upon any such party's request. In addition,  the Servicer will make available to
the Trustee,  the Depositor,  the Operating Adviser, the Special Servicer or the
Servicer,  as the case may be, and either Rating Agency upon reasonable  request
therefor,  any additional  information regarding the Mortgage Loans,  including,
without limitation, any financial or occupancy information (including rent rolls
or lease  summaries)  provided to the  Servicer  or the Special  Servicer by the
Borrowers  and shall  provide  to the  Trustee,  the  Depositor,  the  Operating
Adviser,  the Special  Servicer,  the  Servicer and each Rating  Agency  viewing
access,  to the extent available and subject to such reasonable  operating rules
and


                                      111
<PAGE>
<PAGE>

procedures  as such  parties  may  adopt  from time to time,  to its  electronic
records relating to the Mortgage Loans. Upon the request of any of the Operating
Adviser,  the  Depositor,  the Special  Servicer,  the Servicer,  the Trustee or
either Rating Agency, the Servicer or the Special Servicer,  as the case may be,
shall conduct a meeting at its respective office or a telephone  conference call
with such  Persons  for the  purpose of  discussing  any issues  relating to the
Mortgage Loans.

               (f)    On  or  prior  to each  Determination  Date,  the  Special
Servicer will deliver,  or cause to be delivered,  to the Servicer and, upon the
request of any of the Trustee,  the Depositor,  the Operating  Adviser or either
Rating Agency,  to such requesting  party, the following reports with respect to
the  Specially  Serviced  Mortgage  Loans (and, if  applicable,  the related REO
Properties),  providing  the  required  information  as of the Special  Servicer
Determination Date: (i) a Delinquent Loan Status Report; (ii) an Historical Loss
Estimate Report;  (iii) an Historical Loan Modification  Report; and (iv) an REO
Status  Report.  Such  reports  shall be  presented in writing and on a computer
readable magnetic medium.

               (g)    The   Special  Servicer  shall  deliver  or  cause  to  be
delivered  to the  Servicer  and,  upon the request of any of the  Trustee,  the
Depositor,  the Operating  Adviser or either Rating Agency,  to such  requesting
party, the following  materials,  in each case to the extent that such materials
or the  information  on which they are based have been  received  by the Special
Servicer:

                      (i)  Annually,   on  or  before  June  20  of  each  year,
        commencing with June 20, 1996,  with respect to each Specially  Serviced
        Mortgage Loan and REO Mortgage Loan, an Operating Statement Analysis for
        the  related  Mortgaged  Property  or REO  Property as of the end of the
        preceding   calendar  year,   together  with  copies  of  the  operating
        statements  and rent rolls for the  related  Mortgaged  Property  or REO
        Property  as of the end of the  preceding  calendar  year.  The  Special
        Servicer  shall use its best  reasonable  efforts to obtain  said annual
        operating  statements  and rent  rolls with  respect  to each  Mortgaged
        Property  constituting  security for a Specially  Serviced Mortgage Loan
        and each REO Property,  which efforts shall include a letter sent to the
        related Borrower or other  appropriate  party each quarter  (followed up
        with telephone calls)  requesting such annual  operating  statements and
        rent rolls until they are received.  Without  limiting the generality of
        the foregoing,  with respect to each of the Specially  Serviced Mortgage
        Loans,  if any,  within 60 days  after the  Closing  Date,  the  Special
        Servicer  shall  send a letter  to each  Borrower  requesting  that such
        Borrower  deliver  annual  operating  statements  and rent rolls for the
        related Mortgaged Property for the calendar year 1995.

                      (ii) Within 10 days of receipt by the Special  Servicer of
        any annual operating  statements with respect to any Mortgaged  Property
        relating to a Specially  Serviced  Mortgage Loan, or at least six months
        of  operating  information  with  respect  to any REO  Property,  an NOI
        Adjustment  Worksheet for such Mortgaged  Property or REO Property (with
        the annual operating statements attached thereto as an exhibit).

                                      112
<PAGE>
<PAGE>

The Special Servicer shall maintain one Operating  Statement Analysis report for
each Mortgaged  Property and REO Property securing a Specially Serviced Mortgage
Loan or an REO Mortgage Loan. The Operating  Statement  Analysis report for each
Mortgaged  Property  which is an REO  Property  or  constitutes  security  for a
Specially  Serviced  Mortgage Loan is to be updated by the Special  Servicer and
such updated report  delivered to the Servicer  within ten days after receipt by
the Special  Servicer of updated  operating  statements  for each such Mortgaged
Property.  The Special  Servicer will use the  "Normalized"  column from the NOI
Adjustment  Worksheet to update the Operating Statement Analysis report and will
use any operating  statements  received  with respect to any Mortgaged  Property
which is REO Property or constitutes  security for a Specially Serviced Mortgage
Loan to update  the  Operating  Statement  Analysis  report  for such  Mortgaged
Property,  such updates to be completed and copies  thereof sent to the Servicer
within ten days after receipt of the necessary information.

               (h)    The reporting  requirements set forth in this Section 3.13
and in Section 4.03 may be changed,  but not  lessened,  at any future time upon
the  reasonable  request of the  Depositor  and the Trustee  and the  reasonable
agreement by the Servicer or Special Servicer, as applicable, to such change.




SECTION 3.14.         Annual Statement as to Compliance.

               Each of the Servicer and the Special  Servicer  shall  deliver to
the Trustee, the Depositor,  the Operating Adviser, the Rating Agencies and each
other on or before  March 31 of each year,  beginning  with March 31,  1997,  an
Officers'  Certificate  stating, as to each signatory thereof, (i) that a review
of the activities of the Servicer or the Special  Servicer,  as the case may be,
during the preceding calendar year (or such shorter period from the Closing Date
to the end of the  related  calendar  year) and of its  performance  under  this
Agreement has been made under such officer's supervision, (ii) that, to the best
of such officer's  knowledge,  based on such review, it has fulfilled all of its
obligations under this Agreement in all material  respects  throughout such year
(or such shorter period),  or, if there has been a default in the fulfillment of
any such  obligation,  specifying  each such default known to such officer,  the
nature and status  thereof  and what  action it  proposes  to take with  respect
thereto,  (iii)  in the case of the  Servicer  only,  that,  to the best of such
officer's  knowledge,  each sub-servicer has fulfilled its obligations under its
sub-servicing  agreement,  or, if there has been a default in the fulfillment of
such  obligations,  specifying  each such default  known to such officer and the
nature and status thereof, and (iv) whether it has received any notice regarding
qualification,  or challenging the status, of either the Upper-Tier REMIC or the
Lower-Tier  REMIC as a REMIC  from the  Internal  Revenue  Service  or any other
governmental agency or body.




SECTION 3.15.         Annual Independent Public Accountants' Servicing
                      Report; Financial Statements.

               On or before  March 31 of each  year,  beginning  with  March 31,
1997, each of the Servicer and the Special Servicer,  at its own expense,  shall
cause a firm of  Independent  public  accountants  (who  may also  render  other
services to the Servicer or the Special Servicer,

                                      113
<PAGE>
<PAGE>


as the case may be) which is a member of the  American  Institute  of  Certified
Public  Accountants to furnish a statement to the Trustee,  the  Depositor,  the
Operating  Adviser,  the Rating  Agencies and to each other,  to the effect that
such firm has examined  certain  documents and records relating to the servicing
of the Mortgage  Loans under this  Agreement for the prior year and that, on the
basis of such examination  conducted  substantially in compliance with generally
accepted  auditing  standards  and the Uniform  Single  Attestation  Program for
Mortgage  Bankers or the Audit  Program for Mortgages  Serviced for FHLMC,  such
servicing has been  conducted in compliance  with this Agreement in all material
respects,  except for such significant  exceptions or errors in records that, in
the opinion of such firm,  generally  accepted auditing  standards,  the Uniform
Single  Attestation  Program  for  Mortgage  Bankers  or the Audit  Program  for
Mortgages  serviced for FHLMC does not require it to report,  in which case such
exceptions and errors shall be so reported.  The Trustee shall furnish a copy of
any such statement upon request to any Certificateholder.

               The  Servicer  and the  Special  Servicer  shall,  at  their  own
expense, each deliver to the Trustee, the Depositor, the Operating Adviser (only
with respect to the Special Servicer), and each Rating Agency within 90 days (or
150 days with respect to the Special Servicer) after the end of their respective
fiscal years,  a copy of their  respective  annual  financial  statements or the
combined group of affiliated companies' annual financial  statements,  including
the  related  notes and  schedules  thereto,  such  financial  statements  to be
prepared  and  audited  in  accordance  with  GAAP.  These  statements  shall be
certified by the  Servicer's  or Special  Servicer's,  as the case may be, chief
financial  officer and should  present  fairly the  financial  condition  of the
Servicer or Special  Servicer at the end of such fiscal  year.  The Servicer and
the Special  Servicer  shall notify the Trustee,  as of the Closing Date, of the
Servicer's  or the  Special  Servicer's,  as  applicable,  fiscal year and shall
notify the Trustee promptly after any change thereof.




SECTION 3.16.         Access to Certain Documentation.

               Each of the Servicer and the Special  Servicer  shall  provide to
any Certificateholders or Beneficial Owners that are federally insured financial
institutions,  the  Federal  Reserve  Board,  the  FDIC  and  the  OTS  and  the
supervisory agents and examiners of such boards and such  corporations,  and any
governmental   or   regulatory   body  to  the   jurisdiction   of   which   any
Certificateholder or Beneficial Owner is subject,  access to the records,  files
and  documentation  regarding  the  Mortgage  Loans that are  maintained  by the
Servicer or the Special  Servicer,  as the case may be,  required by  applicable
regulations of the Federal Reserve Board,  FDIC, OTS or any such governmental or
regulatory  body.  Such access shall be afforded  without charge upon reasonable
request and during normal  business  hours at the offices of the Servicer or the
Special Servicer, as the case may be. Nothing in this Section 3.16 shall detract
from the  obligation  of the  Servicer  and the Special  Servicer to observe any
applicable  law  prohibiting  disclosure  of  information  with  respect  to the
Borrowers,  and the failure of the  Servicer or the Special  Servicer to provide
access as provided in this Section 3.16 as a result of such obligation shall not
constitute a breach of this Section 3.16.  Notwithstanding  the  foregoing,  the
Special  Servicer  shall be  entitled  to be


                                      114
<PAGE>
<PAGE>

reimbursed  for its actual  costs  incurred  in copying  any  records,  files or
documentation  by the Person  requesting  such  copies in  connection  with this
Section  3.16.  The Servicer  and the Special  Servicer may each deny any of the
foregoing  persons  access to  confidential  information  of the Servicer or the
Special  Servicer,  as the  case  may  be,  and  any  intellectual  property  or
information  which the Servicer or the Special Servicer is restricted by license
or contract from disclosing. Notwithstanding the foregoing, the Servicer and the
Special Servicer shall maintain separate from such confidential  information and
intellectual property or information,  all documentation  regarding the Mortgage
Loans that is not confidential.




SECTION 3.17.         Title and Management of REO Properties.

               (a)    In  the event  that  title to any  Mortgaged  Property  is
acquired by the Special  Servicer or its nominee  pursuant to Section 3.10,  the
deed or  certificate  of sale shall be taken in the name of the Trustee,  or its
nominee,  on behalf of the Trust  Fund.  The  Special  Servicer on behalf of the
Trustee,  shall  administer such Mortgaged  Property so that it qualifies at all
times as "foreclosure  property" within the meaning of Code Section  860G(a)(8).
The Special Servicer,  after consultation with the Operating Adviser as provided
in  Section  3.22(a),  on behalf of the Trust  Fund,  shall  dispose  of any REO
Property as  expeditiously  as possible  but in all events prior to the last day
taking into account  extensions (the "Purchase Date") by which such REO Property
is required to be disposed of pursuant to the  provisions of Section 3.18 in the
manner provided therein.  The Special Servicer shall manage,  conserve,  protect
and operate each REO Property for the Certificateholders  solely for the purpose
of its  prompt  disposition  and sale in a manner  which does not cause such REO
Property to fail to qualify as "foreclosure property" within the meaning of Code
Section 860G(a)(8)  (determined  without regard to the exception  applicable for
purposes of Code Section 860D(a)).

               (b)    The  Special  Servicer shall  segregate and hold all funds
collected  and received in  connection  with the  operation of each REO Property
separate and apart from its own funds and general assets and shall establish and
maintain  with  respect to each REO  Property  an account  held in trust for the
benefit of the  Certificateholders  in the name of "LaSalle  National  Bank,  as
Trustee in trust for the Holders of the Structured Asset Securities Corporation,
Multiclass Pass-Through Certificates, Series 1996-CFL" (each, an "REO Account"),
which  shall be an  Eligible  Account,  and will  account  separately  for funds
received or expended  with respect to each REO  Property.  All funds in each REO
Account may only be invested in Eligible Investments that mature, unless payable
on demand,  no later than the  Business  Day before the date on which such funds
are required to be withdrawn from such REO Account  pursuant to Section 3.17(f).
Any such  investment  shall be made in the name of the Trustee and  otherwise in
the manner provided in Section 3.07(a),  to the extent  applicable.  The Special
Servicer  shall  notify the Trustee and the  Servicer in writing of the location
and  account  number of each REO  Account  and shall  notify the Trustee and the
Servicer prior to any subsequent change thereof.

               (c)    The  Special Servicer shall have full power and authority,
in  consultation  with the Operating  Adviser (to the extent provided in Section
3.22) and subject only to the 

                                      115
<PAGE>
<PAGE>


specific  requirements  and  prohibitions  of this Agreement,  to do any and all
things in connection with any REO Property on such terms and for such period  as
are  consistent  with  the  servicing  standards  set forth in  Section  3.01(a)
subject to REMIC  provisions.  Except as  otherwise provided in Section 3.18, in
connection  therewith,  the  Special  Servicer  shall  deposit  or  cause  to be
deposited on a daily basis in the  applicable REO Account all funds  received by
it with  respect  to  each REO Property and the related REO Mortgage  Loan,  and
shall  withdraw  therefrom funds necessary for the proper operation,  management
and  maintenance  of  such  REO  Property  and  for  other  Property  Protection
Expenses, including:

                (i) all  insurance  premiums  due and payable in respect of such
        REO Property;

                (ii) all real estate  taxes and  assessments  in respect of such
        REO Property  that could or have  resulted in the  imposition  of a lien
        thereon; and

                (iii) all costs and  expenses  necessary  to  maintain,  manage,
        operate,  lease  and sell such REO  Property  (other  than  expenditures
        relating to Capital Improvements).

To the  extent  that  amounts  on  deposit in the  applicable  REO  Account  are
insufficient  for the purposes set forth in clauses (i) through (iii) above, the
Special Servicer shall advise the Servicer,  the Trustee or the Fiscal Agent, as
the case may be, by delivery of a certificate of any Special  Servicer  Officer,
of the  amount of funds  required  to cover  the  shortfall,  and the  Servicer,
Trustee or Fiscal  Agent,  as the case may be, shall  promptly  make a Servicing
Advance with respect thereto, subject to subparagraph (iv) of Section 3.03(c).

               (d)    Notwithstanding  any other  provision of this Agreement to
the contrary,  except as permitted in this Section 3.17(d), the Special Servicer
shall not rent,  lease or  otherwise  earn  income on behalf of the Trust or the
beneficial owners thereof with respect to any REO Property which might cause the
REO Property to fail to qualify as "foreclosure  property" within the meaning of
Section  860G(a)(8) of the Code or result in the receipt by the applicable REMIC
Pool of any  "income  from  nonpermitted  assets"  within the meaning of Section
860F(a)(2)  of the Code or,  except as  provided  in the last  sentence  of this
Section 3.17(d), any "net income from foreclosure  property" which is subject to
tax under the REMIC  Provisions,  in any case unless the Trustee and the Special
Servicer  have received an Opinion of Counsel (at the sole expense of the Trust)
to the effect that,  under the REMIC  Provisions,  any income  generated for the
REMIC Pool by the REO Property  would not result in the imposition of a tax upon
the  REMIC  Pool.  Subject  to,  and  without  limiting  the  generality  of the
foregoing, the Special Servicer shall not:

                      (i)  permit the Trust to enter  into,  renew or extend any
        New Lease with respect to an REO Property, if the New Lease by its terms
        will give rise to any income  that does not  constitute  Rents from Real
        Property;

                      (ii) permit any amount to be received or accrued under any
        New Lease  other  than  amounts  that will  constitute  Rents  from Real
        Property;

                                      116
<PAGE>
<PAGE>

                      (iii) authorize or permit any Capital  Improvements to any
        REO  Property,  other  than the  repair or  maintenance  thereof  or the
        completion of a building or other improvement  thereon, and then only if
        more than ten  percent of the  construction  of such  building  or other
        improvement  was completed  before default on the related  Mortgage Loan
        became imminent,  all within the meaning of Section  856(e)(4)(B) of the
        Code; or

                      (iv) Directly Operate or perform any construction work on,
        or  allow  any  other   Person  to  Directly   Operate  or  perform  any
        construction  work on any REO  Property  on any date  more  than 90 days
        after its date of  acquisition  by the Trust,  unless  such Person is an
        Independent Contractor;

unless,  in any such case,  the Special  Servicer has  requested and received an
Opinion of Counsel  (at the expense of the Trust) to the effect that such action
will not cause such REO  Property to fail to qualify as  "foreclosure  property"
within the meaning of Code Section 860G(a)(8)  (determined without regard to the
exception  applicable for purposes of Code Section  860D(a)) at any time that it
is held by the  REMIC  Pool or result  in the  imposition  of tax upon any REMIC
Pool, in which case the Special  Servicer may take such actions as are specified
in such  Opinion of  Counsel.  Notwithstanding  the  foregoing,  if the  Special
Servicer  determines  that to  Directly  Operate  a  Mortgaged  Property  as REO
Property  could  result in the REO Property  failing to qualify as  "foreclosure
property"  or  could  result  in the  imposition  of a 100  percent  "prohibited
transaction" tax, then, if the Special Servicer determines in its good faith and
reasonable  judgment that it is commercially  feasible to acquire such Mortgaged
Property as REO  Property and lease or operate  such REO  Property,  the Special
Servicer  shall so acquire such  Mortgaged  Property as REO Property and either:
(i) lease such REO Property to another party to operate such  property,  or (ii)
if a lease of such REO Property is not commercially feasible or if the after-tax
recovery to the Trust from so  operating  such  property  would be greater  than
leasing such REO Property to another party pursuant to the preceding clause (i),
operate such REO Property through an Independent  Contractor,  or another method
of operating  such property which would not result in income subject to such 100
percent "prohibited  transaction" tax, but which may instead be subject to a tax
on "net income from foreclosure property."

               (e)    The  Special  Servicer may, and to the extent necessary to
(i)  preserve  the status of REO Property as  "foreclosure  property"  under the
REMIC  Provisions  or  (ii)  avoid  the  imposition  of a tax  on  "income  from
non-permitted assets" within the meaning of the REMIC Provisions, in the name of
and on behalf of the Trustee for the benefit of the Certificateholders, contract
with an  Independent  Contractor  for the operation  and  management of each REO
Property, provided that:

                      (A) the terms and conditions of any such contract shall be
        reasonable and customary for the area and type of property and shall not
        be inconsistent herewith;

                      (B)  any  such  contract  shall   require,   or  shall  be
        administered to require, that the Independent Contractor pay in a timely
        manner all costs and expenses


                                      117
<PAGE>
<PAGE>


        incurred in connection  with the  operation  and  management of such REO
        Property,  including  those listed clauses (i) through (iii) above,  and
        remit all related revenues (net of such reasonably anticipated costs and
        expenses)  to the Special  Servicer  for deposit in the  applicable  REO
        Account on the next Business Day  following the receipt  thereof by such
        Independent Contractor;

                      (C)  none  of  the  provisions  of  this  Section  3.17(e)
        relating  to any such  contract  or to actions  taken  through  any such
        Independent  Contractor  shall be deemed to relieve the Special Servicer
        of any of its  duties  and  obligations  hereunder  with  respect to the
        operation and management of such REO Property;

                      (D) the Special  Servicer  shall be obligated with respect
        thereto to the same extent as if it alone were performing all duties and
        obligations in connection  with the operation and management of such REO
        Property. The agreement with the Independent Contractor may also provide
        for the  indemnification of the Independent  Contractor by the Trust for
        any losses,  claims or expenses  incurred by the Independent  Contractor
        other than such losses,  claims or expenses  incurred as a result of the
        willful  misfeasance,   bad  faith  or  negligence  of  the  Independent
        Contractor.  None of the Special  Servicer,  Servicer,  Fiscal Agent, or
        Trustee  shall be liable for the acts or  omissions  of the  Independent
        Contractor,  provided,  in  the  case  of  the  Special  Servicer,  such
        Independent Contractor is selected with reasonable care;

                      (E) the terms of such contract  shall be  consistent  with
        the  provisions  of  Section  856 of the Code and  Treasury  Regulations
        Section 1.856-4(b)(5); and

                      (F) if the  Independent  Contractor is an Affiliate of the
        Special  Servicer,  the consent of the Operating Adviser shall have been
        obtained prior to contracting with such Independent Contractor.

               The  Special  Servicer  shall  be  entitled  to  enter  into  any
agreement with any Independent  Contractor performing services for it related to
its duties and obligations hereunder for indemnification of the Special Servicer
by such Independent Contractor, and nothing in this Agreement shall be deemed to
limit or modify  such  indemnification.  The  Special  Servicer  shall be solely
liable for all fees owed by it to any such Independent Contractor,  irrespective
of whether the Special  Servicer's  compensation is sufficient to pay such fees,
provided that  reasonable  and customary fees of a property  manager  engaged to
manage any REO Property  which are not paid from Operating  Income  generated by
such  REO  Property  shall be paid as a  Servicing  Advance  recoverable  by the
Servicer,  the  Trustee or the Fiscal  Agent,  as the case may be,  pursuant  to
Section 3.06(ii).

               (f)    On or before each Special  Servicer  Remittance  Date, the
Special Servicer shall withdraw the full balance from each REO Account and remit
such funds to the Servicer,  including the proceeds and collections  received or
collected  during the period  since the day  immediately  succeeding  the second
preceding   Special  Servicer   Determination   Date  to  the  Special  Servicer
Determination Date immediately  preceding such Special Servicer  Remittance Date
on or  with  respect  to the  related  REO  Mortgage  Loans  together  with  any


                                      118
<PAGE>
<PAGE>


reinvestment income thereon, net of expenses;  provided,  however,  that (1) the
Special  Servicer may retain in such REO Account such portion of such balance as
may be  necessary to (i)  maintain in the REO Account  sufficient  funds for the
proper  operation,  management  and  maintenance  of the related  REO  Property,
including,  without limitation, the creation of reasonable reserves for repairs,
replacements and necessary  Capital  Improvements and other related expenses and
(ii)  maintain a reserve or otherwise  provide for payment of federal,  state or
local  taxes on any net income  from such  foreclosure  property  as provided in
Section  4.06 and (2) the  Special  Servicer  will  remit  amounts  representing
insurance  proceeds,  repayments  of the  related  Mortgage  Loan in  full,  and
proceeds  from the sale of any related REO  Property not later than one Business
Day following  receipt (in each case net of amounts retained as described in (1)
above).  The Servicer shall  immediately  deposit such funds into the Collection
Account. The Special Servicer shall notify the Servicer by telephone or telecopy
on each  Business Day of all amounts to be remitted by the Special  Servicer for
deposit into the  Collection  Account on such Business Day (and the REO Mortgage
Loans to which such deposits relate).

               (g)    With  respect  to any  REO  Property  for  which  EMG  has
provided  recommendations  for the remediation of an Environmental  Condition in
the   Environmental   Report,   the  Special   Servicer  shall   implement  such
recommendations and monitor the progress thereof, provided, however, that if the
Special  Servicer  determines  that  implementing  such  recommendations  is not
reasonably  likely to produce a greater recovery of Net Collections on a present
value  basis  than not  implementing  such  recommendations,  then  the  Special
Servicer shall take such action as it deems to be in the best economic  interest
of the Trust.  To the extent  that  amounts  on  deposit in the  applicable  REO
Account are  insufficient  to pay for the  remediation  recommended  by EMG, the
Special  Servicer  shall  inform  the  Servicer  and the  Servicer  shall make a
Servicing  Advance with respect  thereto,  provided that the Servicer has made a
determination that such Servicing Advance would not be a Nonrecoverable Advance.




SECTION 3.18.         Sale of Defaulted Mortgage Loans and REO
                      Properties.

               (a)    In the event that title to any REO Property is acquired by
the Trust in  respect  of any  Specially  Serviced  Mortgage  Loan,  the deed or
certificate of sale shall be issued to the Trustee,  as trustee of the Trust, or
to its nominee.  Subject to Section 3.17(a),  the Special Servicer may, with the
approval or deemed approval of the Operating Adviser, and shall at the direction
of the Operating  Adviser  (pursuant to and subject to the limitations set forth
in Section 3.22(a)),  sell any defaulted Mortgage Loan without recourse,  or any
REO Property as expeditiously as possible, but in all events shall offer to sell
any REO Property  within two years of its  acquisition  by the Trust for federal
income  tax  purposes  (within  the  meaning  of  Treasury  Regulations  Section
1.856-6(b)(1).  The Special  Servicer  shall give the Operating  Adviser and the
Trustee not less than ten days' prior  written  notice of its  intention to sell
any  defaulted  Mortgage  Loan or any REO  Property,  and,  unless the Operating
Adviser  shall  object in writing to such sale within said ten-day  period,  the
Special  Servicer shall offer such  defaulted  Mortgage Loan or REO Property for
sale in a fair  auction  or other  manner

                                      119
<PAGE>
<PAGE>


consistent  with  Accepted  Servicing  Practices  and shall  (subject to Section
3.18(b)) accept the highest cash bid received from any Person for such defaulted
Mortgage  Loan or REO  Property  in an amount at least  equal to the  Repurchase
Price  therefor;  provided,  that in the  absence of any such bid,  the  Special
Servicer shall (subject to Section  3.18(b) and the approval or deemed  approval
of the Operating  Adviser)  accept the highest cash bid received from any Person
that is determined by the Special Servicer to be a fair price for such defaulted
Mortgage  Loan  or  REO  Property.  Notwithstanding  anything  to  the  contrary
contained herein: (i) neither the Trustee, in its individual  capacity,  nor any
of its Affiliates may bid for or purchase any REO Property pursuant hereto, (ii)
in connection with the sale of any defaulted Mortgage Loan, unless such bid is a
price equal to or greater than the Repurchase Price,  neither the Servicer,  the
Special Servicer,  the Holder of more than 50% (by Certificate Principal Amount)
of the  Controlling  Class,  any holder of any  subordinate  debt secured by the
related  Mortgage  Property,  nor any  Affiliate  of any  thereof  or any  other
Interested  Person may purchase such  defaulted  Mortgage Loan pursuant  hereto,
(iii) in  connection  with the sale of any REO Property (A) unless such bid is a
price equal to or greater than the Repurchase Price,  neither the Servicer,  the
Special  Servicer,  any  holder  of any  subordinate  debt  secured  by such REO
Property  nor any  Affiliate of any thereof or any other  Interested  Person may
purchase any REO Property  pursuant  hereto,  and (B) unless such bid is a price
equal to or greater than the Minimum Bid Price,  neither the Holder of more than
50% (by Certificate Principal Amount) of the Controlling Class nor any Affiliate
thereof may purchase any REO Property  pursuant hereto.  Any sale of a defaulted
Mortgage Loan or REO Property for a price less than the Repurchase Price must be
approved by the Operating Adviser to the extent provided in Section 3.22(a).

               (b)    Unless   otherwise   directed  by  the  Operating  Adviser
pursuant to Sections  3.18(a) and  3.22(a),  the Special  Servicer  shall not be
obligated by the foregoing or otherwise to accept the highest bid if the Special
Servicer  determines,  in accordance  with Accepted  Servicing  Practices,  that
rejection of such bid would be in the best interests of the  Certificateholders.
In addition,  the Special  Servicer may,  unless the Operating  Adviser  directs
otherwise  pursuant  to Section  3.22(a)  within  ten days  after the  Operating
Adviser's  receipt of written notice from the Special  Servicer of its intention
to do so,  accept a lower  cash bid of a Person  (other  than the Holder of more
than 50% (by  Certificate  Principal  Amount)  of the  Controlling  Class or any
Affiliate thereof or any Interested Person) if it determines, in accordance with
Accepted Servicing  Practices,  that acceptance of such bid would be in the best
interests of the  Certificateholders  (for  example,  if the  prospective  buyer
making the lower bid is more  likely to  perform  its  obligations  or the terms
offered by the prospective  buyer making the lower bid are more favorable).  The
Special Servicer, after consultation with the Operating Adviser, shall determine
no later than six months  prior to the end of the  two-year  period  referred to
above in Section 3.18(a) with respect to any REO Property whether a sale of such
REO Property pursuant to any bids being made with respect thereto is in the best
interests of the Certificateholders.  Subject to the approval or deemed approval
of the Operating Adviser (to the extent provided for in Section 3.22(a)), if the
Special Servicer  determines that such a sale would not be in the best interests
of the  Certificateholders,  the  Special  Servicer  shall seek  either,  (i) an
extension of such  two-year  period (an  "Extension")  by the  Internal  Revenue
Service  to sell such REO  property  pursuant  to Code  Sections  856(e)(3)  and
860G(a)(8)(A),  in


                                      120
<PAGE>
<PAGE>

which  case the  Special  Servicer  shall  continue  to  attempt to sell the REO
Property for the Repurchase  Price for such period longer than two years as such
Extension permits,  or (ii) an Opinion of Counsel (at the expense of the Trust),
addressed  to the  Trustee  and the  Special  Servicer,  to the effect  that the
holding  by the Trust of such REO  Property  subsequent  to two years  after its
acquisition   will  not  result  in  the  imposition  of  taxes  on  "prohibited
transactions"  of any REMIC Pool,  as defined in Section 860F of the Code,  will
not cause such REO Property to fail to qualify as "foreclosure  property" within
the meaning of Section 860G(a)(8) of the Code (determined  without regard to the
exception  applicable  for  purposes  of  Section  860D(a) of the Code) or cause
either the Upper-Tier or the  Lower-Tier  REMIC to fail to qualify as a REMIC at
any time that any Certificates are outstanding.  If the Special Servicer has not
received an Extension or such Opinion of Counsel and the Special Servicer is not
able to sell such REO Property within such two-year  period,  or if an Extension
has been  granted and the Special  Servicer is unable to sell such REO  Property
within the extended time period,  the Special Servicer shall,  before the end of
such two-year  period or extended  period,  as the case may be,  auction the REO
Property to the  highest  cash bidder  (which may be any  Interested  Person) in
accordance  with  Accepted  Servicing  Practices;  provided,  however,  that  no
Interested  Person  shall be  permitted  to purchase the REO Property at a price
less than the  Repurchase  Price  and  neither  the  Holder of more than 50% (by
Certificate Principal Amount) of the Controlling Class nor any Affiliate thereof
shall be permitted to purchase the REO Property at a price less than the Minimum
Bid Price. The Special Servicer shall either itself or through an agent selected
by the Special  Servicer  protect and conserve  such REO Property in  accordance
with Accepted Servicing Practices and rent the same, or any part thereof, as the
Special Servicer deems to be in the best interests of the Certificateholders for
the period prior to the sale of such REO Property.

               (c)    In  determining whether any bid received represents a fair
price for any defaulted Mortgage Loan or any REO Property,  the Special Servicer
or the  Trustee,  as  applicable,  may  conclusively  rely on the  opinion of an
Independent  appraiser  or other expert in real estate  matters  retained by the
Special Servicer or the Trustee,  respectively,  at the expense of the Trust. In
determining  whether any bid constitutes a fair price for any defaulted Mortgage
Loan or any REO  Property,  the Special  Servicer or the Trustee  (or, in either
case, if applicable,  such appraiser) shall take into account, and any appraiser
or other expert in real estate matters shall be instructed to take into account,
as applicable,  among other factors, the possibility of a Deficient Valuation or
other  adverse  modification  of the Mortgage  Loan,  the  relationship  between
then-current  interest  rates and the  Mortgage  Interest  Rate,  the period and
amount of the delinquency on the affected  defaulted Mortgage Loan, the physical
condition of the related Mortgaged  Property or such REO Property,  the state of
the local economy and the Trust Fund's obligation to dispose of any REO Property
within the two-year period specified in Section 3.18(a).

               (d)    Subject  to the  provisions of Sections 3.17 and 3.22, the
Special  Servicer shall act on behalf of the Trust in negotiating and taking any
other  action  necessary  or  appropriate  in  connection  with  the sale of any
defaulted Mortgage Loan or REO Property, including the collection of all amounts
payable in connection  therewith.  Any sale of a defaulted  Mortgage Loan or any
REO Property shall be without recourse to, or representation


                                      121
<PAGE>
<PAGE>


or warranty by, the Trustee, the Depositor,  the Servicer,  the Special Servicer
or the  Trust  Fund  (except  that  any  contract  of sale  and  assignment  and
conveyance documents may contain customary warranties of title and a warranty as
to the  authority  of the  Trustee to sell the  defaulted  Mortgage  Loan or REO
Property, so long as the only recourse for breach thereof is to the Trust Fund),
and, if consummated in accordance with the terms of this Agreement,  none of the
Servicer,  the Special  Servicer,  the  Depositor or the Trustee  shall have any
liability  to the  Trust  Fund  or any  Certificateholder  with  respect  to the
purchase  price  therefor  accepted by the Special  Servicer or the Trustee,  it
being  understood and agreed that any such Person shall only have such liability
in the event that it fails to fulfill its  obligations  under this  Agreement in
connection with such consummation.

               (e)    The  proceeds of any sale after  deduction of the expenses
of such sale incurred in connection therewith shall be promptly deposited in the
Collection Account in accordance with Section 3.05(a)(iii).

               (f)    Within  30 days  of the  sale  of any  REO  Property,  the
Special  Servicer  shall provide to the Trust a statement of accounting for such
REO Property,  including without limitation,  (i) the date of acquisition of the
REO Property by the Trust,  (ii) the date of  disposition  of the REO  Property,
(iii) the gross sale price and related selling and other expenses,  (iv) accrued
interest (including interest deemed to have accrued) on the related REO Mortgage
Loan,  calculated  from the date of acquisition of the REO Property by the Trust
to the disposition date of such REO Property,  and (v) such other information as
the Trustee may reasonably request.

               (g)    The   Special   Servicer   shall   provide  the  necessary
information  to the Servicer to allow the Servicer to prepare,  deliver and file
reports of foreclosure  and  abandonment in accordance with Section 6050J of the
Code with respect to such REO Property and shall deliver such  information  with
respect thereto as the Servicer or Trustee may request.




SECTION 3.19.         Inspections and Property Valuations.

               (a)    The  Servicer shall, at its own expense,  inspect or cause
to be inspected  each  Mortgaged  Property other than those related to Specially
Serviced  Mortgage Loans,  and the Special Servicer shall inspect or cause to be
inspected each Mortgaged  Property related to a Specially Serviced Mortgage Loan
and each  REO  Mortgaged  Property,  at such  times  and in such  manner  as are
consistent with Accepted Servicing  Practices,  provided that, in each case, all
of the Mortgaged Properties securing Mortgage Loans having outstanding principal
balances of  $10,000,000  or higher shall be inspected no less  frequently  than
each year. The cost of such  inspections  incurred by the Special Servicer shall
be paid by the Servicer as a Servicing Advance. Upon request, the Servicer shall
provide the Trustee and the Rating Agencies  copies of written reports  relating
to such inspection.  In addition,  the Servicer shall also inspect any Mortgaged
Property  other than those  related to Specially  Serviced  Mortgage  Loans upon
receiving notice that such Mortgaged Property has been materially damaged,  left
vacant, subject to waste, or abandoned.

                                      122
<PAGE>
<PAGE>

               (b)    With  respect to each Mortgage Loan having an  outstanding
principal  balance of  $5,000,000  or more which  becomes a  Specially  Serviced
Mortgage Loan, the Special Servicer shall as soon as reasonably practicable, but
within two months of the  transfer of  servicing  to the Special  Servicer,  (i)
inspect  or  cause  to be  inspected  the  Mortgaged  Property  related  to such
Specially  Serviced Mortgaged Loan, and (ii) prepare and deliver to the Trustee,
a Property  Valuation (as defined  below) of the Mortgaged  Property  related to
such Specially  Serviced  Mortgage  Loan.  The reasonable  costs incurred by the
Special Servicer in obtaining such  inspections and Property  Valuation shall be
paid by the Servicer as a Servicing Advance.

               A "Property  Valuation"  shall mean a valuation of any  Mortgaged
Property, conducted by a qualified real estate professional, which is based upon
the  discounted  value of the  projected  net  operating  income stream from the
Mortgaged  Property.  The net  operating  income  stream  should  be based  upon
stabilized income and expense estimates.  The stabilized operating income stream
amount should be discounted by a rate typical for the specific property type and
location  and which  properly  reflects  current  mortgage  rates  and  investor
expectations relative to a return on equity;  provided,  that such discount rate
should be adjusted for  significant  deferred  maintenance  items as well as for
excessive actual vacancy.  In calculating  expense  estimates in connection with
any Property  Valuation,  the Special Servicer will include  reasonable costs of
tenant  improvements,  brokerage  commissions or other expenses determined to be
necessary in order to bring the vacancy rate of the related  Mortgaged  Property
down to the related market vacancy rate.




SECTION 3.20.         Modifications, Waivers, Amendments and Consents.

               (a)    Except  as set forth in this  Section  3.20,  the Servicer
shall not agree to any  modification,  waiver or amendment  of a Mortgage  Loan,
provided  that, the Servicer may agree to extend the maturity date of a Mortgage
Loan that is a Balloon Mortgage Loan for twelve months or less from or after the
original  maturity  date of such  Balloon  Mortgage  Loan,  if: (i) the Servicer
determines  that such  extension is in the best  interests of the Trust;  (ii) a
payment  default has occurred at maturity of such Balloon  Mortgage  Loan or, in
the judgment of the  Servicer,  as evidenced  by an  Officers'  Certificate,  is
imminent at maturity of the  Mortgage  Loan and will not be cured within 60 days
from the  maturity  date;  (iii) the  Servicer  has  received  from the  related
Borrower,  operating  statements for the related Mortgaged Property for the most
recent full calendar year for which  operating  statements are available and for
the  current  year to date and,  based on such  operating  statements,  the Debt
Service  Coverage  Ratio of such Mortgage  Loan has been and, in the  reasonable
judgment of the Servicer,  will continue to be during the ensuing  twelve months
greater  than or equal to 1.25x;  (iv)  except as  contemplated  in clause  (ii)
above,  no payment  (including  Escrow  Payments)  due from the Borrower on such
Mortgage Loan has been 30 or more days delinquent within the past twelve months;
(v) the Servicer has performed an inspection of the related  Mortgaged  Property
within  the last  three  months or  performs  a new  inspection  of the  related
Mortgaged  Property prior to the contemplated  extension;  (vi) the Servicer has
received  from the related


                                      123
<PAGE>
<PAGE>

Borrower,  the last annual rent roll for the related  Mortgaged  Property  and a
current  rent roll for the related  Mortgaged  Property,  both  certified by the
related  Borrower  as being  true and  correct;  (vii)  the  Servicer  expressly
notifies  the related  Borrower  in writing  that such  extension  is a one time
option and diligently  discusses exit strategies with the related Borrower;  and
(viii) the Special  Servicer  consents to such extension.  The Special  Servicer
shall determine whether or not to direct the Servicer to agree to such extension
and shall use its best  reasonable  efforts to provide or  withhold  its consent
within  ten days  after the  Special  Servicer  is  notified  in  writing by the
Servicer of such request for extension and has received  sufficient  information
from the Servicer to make an informed  decision.  The Special  Servicer shall so
notify the  Servicer of its  decision by a  certificate  of a Special  Servicing
Officer.  The Servicer  shall  promptly  provide the Special  Servicer with such
information as is reasonably  requested by the Special Servicer in order to make
such decision.  The Special Servicer shall be entitled to rely,  absent manifest
error,  on the  information  provided by the Servicer,  without any  independent
investigation.  No extension entered into pursuant to this Section 3.20(a) shall
be for a period of more than twelve  months from the original  maturity  date of
such  Mortgage  Loan or shall extend the maturity date beyond the earlier of (i)
two years prior to the Rated Final  Distribution  Date and (ii) in the case of a
Mortgage  Loan  secured by a leasehold  estate,  the date ten years prior to the
termination  of such  leasehold  estate.  No more than one such extension may be
granted by the Servicer with respect to any particular Mortgage Loan.

               (b)    If the Special  Servicer  determines,  after  consultation
with the Operating Adviser (to the extent provided in Section  3.22(a)),  that a
modification,   waiver  or  amendment   (including,   without  limitation,   the
substitution or release of collateral or the pledge of additional collateral) of
the terms of a Specially  Serviced Mortgage Loan with respect to which a payment
default or other material  default has occurred or a payment  default is, in the
Special  Servicer's  judgment,   reasonably  foreseeable  (as  evidenced  by  an
Officer's Certificate of the Special Servicer),  is reasonably likely to produce
a greater  recovery of Net  Collections  on a present  value basis (the relevant
discounting  to be  performed  at  the  related  Mortgage  Interest  Rate)  than
liquidation of such Specially  Serviced Mortgage Loan, then the Special Servicer
may,  but is not  required  to,  with the  approval  or deemed  approval  of the
Operating  Adviser (to the extent provided in Section 3.22(a),  and, in the case
of an Extension of the maturity of a Specially Serviced Mortgage Loan beyond the
third  anniversary of such Mortgage  Loan's stated  maturity date, the Extension
Adviser),  agree  to a  modification,  waiver  or  amendment  of such  Specially
Serviced Mortgage Loan, subject to the provisions of this Section 3.20(b).

               The Special Servicer shall not agree to a modification, waiver or
amendment  of  any  term  of  any  Specially  Serviced  Mortgage  Loan  if  such
modification, waiver or amendment would:

                      (i)  extend  the  maturity  date  of  any  such  Specially
        Serviced Mortgage Loan to a date occurring later than the earlier of (A)
        two years  prior to the Rated  Final  Distribution  Date and (B) if such
        Specially  Serviced Mortgage Loan is secured by a leasehold estate,  the
        date occurring ten years prior to the termination of such leasehold; or

                                      124
<PAGE>
<PAGE>

                      (ii)  provide  for the  deferral  of  interest  unless (A)
        interest accrues on such deferred  interest,  generally,  at the related
        Mortgage  Interest  Rate and (B) the  aggregate  amount of such deferred
        interest  does not  exceed 5% of the  unpaid  principal  balance  of the
        Specially Serviced Mortgage Loan; or

                      (iii)  reduce the Net Mortgage  Interest  Rate on any such
        Specially Serviced Mortgage Loan to less than 7.750% per annum (or, with
        respect  to the  Discount  Mortgage  Loans,  less than the Net  Mortgage
        Interest Rate as of the Cut-Off Date); or

                      (iv)  permit the  Borrower  to  substitute  the  Mortgaged
        Property and/or other collateral securing the related Mortgage Loan with
        a replacement  lien unless the property subject to such replacement lien
        has a value equal to or greater than the Scheduled  Principal Balance of
        the related Mortgage Loan.

               In  addition,  the  Special  Servicer  shall not,  without  prior
approval or deemed  approval of the Operating  Adviser to the extent provided in
Section 3.22(a), agree to a modification, waiver or amendment of any term of any
Specially Serviced Mortgage Loan if such modification, waiver or amendment would
result in the  forgiveness of any portion of the unpaid interest on or principal
of such  Specially  Serviced  Mortgage  Loan or permit the  satisfaction  of the
indebtedness under such Specially Serviced Mortgage loan at a discount.

               Notwithstanding  anything  to  the  contrary  contained  in  this
Agreement,  the Special Servicer shall not agree to or approve any modification,
waiver or amendment of any term of any Mortgage Loan (other than a modification,
waiver or amendment  permitted by this Section  3.20(b) or a modification by the
Servicer pursuant to Section 3.20(a)) unless it has first obtained and delivered
to  the  Trustee  an  Opinion  of  Counsel  to  the  effect  that  the  proposed
modification,  waiver or amendment (or the charging of a fee therefor)  will not
cause (A) either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a  REMIC  for  purposes  of the  Code,  (B) a gain  on the  disposition  of a
Qualified  Mortgage or a contribution to the REMIC which would be subject to the
100% tax on  prohibited  transactions  or  prohibited  contributions  imposed by
Sections  860F(a)  or  860G,  respectively,  of  the  Code,  or (C)  either  the
Upper-Tier  REMIC or the  Lower-Tier  REMIC to be  subject  to any tax under the
REMIC  Provisions.  Any Opinion of Counsel required by this paragraph may relate
to more than one  transaction  if the Opinion of Counsel by its terms  defines a
class of  similar or  identical  transactions  to which such  Opinion of Counsel
applies.  Expenses relating to any Opinion of Counsel delivered pursuant to this
paragraph,  if not paid by the  related  Borrower,  shall be an  expense  of the
Trust. With respect to all modifications or waivers submitted by the Servicer to
the Special Servicer pursuant to Section 3.09(a), the Servicer shall provide the
Special Servicer with such Opinion of Counsel.

               (c)    Any  provision  of this  Section  3.20(c) to the  contrary
notwithstanding,  no fee described in this  paragraph  shall be collected by any
Servicer or Special  Servicer  from a Borrower (or on behalf of the Borrower) in
conjunction  with any  consent or any  modification,  waiver or  amendment  of a
Mortgage  Loan (unless the amount  thereof is specified in the related


                                      125
<PAGE>
<PAGE>


Note) if the  collection  of such fee would  cause such  consent,  modification,
waiver or amendment to be a  "significant  modification"  of the Note within the
meaning of Treasury Regulations Section 1.860G-2(b).

               Subject to the foregoing,  the Servicer and the Special Servicer,
as applicable,  shall use their reasonable  efforts, in accordance with Accepted
Servicing  Practices,  to  collect  any  modification  fees and  other  expenses
(including  fees payable to the Servicer or Special  Servicer)  connected with a
permitted  modification of a Mortgage Loan from the Borrower.  In addition,  the
Special  Servicer  and  Servicer,  as  applicable,  shall use  their  reasonable
efforts, in accordance with Accepted Servicing  Practices,  to collect customary
modification  fees from the related  Borrower upon  modification of any Mortgage
Loan that is modified in  accordance  with the  provisions  for this  Agreement,
which modification fee shall be remitted to the Servicer as additional servicing
compensation to the extent provided herein. Each of the Servicer and the Special
Servicer  shall charge the  Borrower for any costs and expenses  incurred by the
Servicer  or  the  Special  Servicer  in  connection  with  any  request  for  a
modification  unless the Servicer or the Special  Servicer,  as the case may be,
determines the Borrower cannot  reasonably  afford such costs and expenses,  but
the failure or  inability  of the  Borrower  to pay any such costs and  expenses
shall not impair the right of the Servicer or the Special Servicer to cause such
costs and expenses to be paid or reimbursed by the Trust.

               (d)    Except  as  otherwise  provided  herein,  if  the  Special
Servicer  determines,  after consultation with the Operating  Adviser,  that any
action (other than a modification of a Specially Serviced Mortgage Loan, sale of
REO  Property  or  any  other  action  specifically  permitted  pursuant  to any
provision of this Agreement) with respect to a Specially  Serviced Mortgage Loan
with respect to which a material  default has occurred or a payment  default is,
in the Special  Servicer's  judgment  which shall be  evidenced  by an Officer's
Certificate,  reasonably  foreseeable  will  produce a greater  recovery  of Net
Collections  on  a  present  value  basis  than  failure  to  take  such  action
(including,  without limitation, the voting by the Special Servicer on behalf of
the Trustee as a creditor or otherwise in any bankruptcy or similar proceeding),
then the Special Servicer, with the consent of the Operating Adviser (subject to
the  limitations  set forth in  Section  3.22(a)),  may take such  action if the
Special  Servicer  obtains an Opinion of Counsel  (which opinion shall not be an
expense of the  Trustee  but shall be an expense of the Trust if not paid by the
related  Borrower)  to the effect  that the taking of such action will not cause
either the  Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC
for purposes of the Code.

               (e)    The Servicer or the Special Servicer, as applicable, shall
notify the Trustee and each other of any  modification,  waiver or  amendment of
any term of any Mortgage  Loan and the date  thereof,  and shall  deliver to the
Trustee  (or the  Custodian,  as  applicable)  (i) for  deposit  in the  related
Mortgage  File,  an  original  counterpart  of the  agreement  relating  to such
modification,  waiver or amendment,  promptly following the execution thereof or
upon receipt of such agreement from the applicable  recording  office,  and (ii)
for delivery to  Certificateholders  pursuant to Section  4.02, a summary of the
terms of, and (in the case of a  modification,  waiver or amendment  pursuant to
Section  3.20(d))  of  the  Special   Servicer's   analysis   underlying,   such
modification,  waiver or amendment;  provided,  


                                      126
<PAGE>
<PAGE>


however,  that the  Servicer's  and Special  Servicer's  respective  obligations
pursuant  to this  subsection  (e) to provide  such  notice and to deliver  such
original counterpart,  summary of terms and (in the case of the Special Servicer
only) analysis  underlying such  modification,  waiver or amendment shall not be
construed  as  affording  the Trustee or the  Servicer or Special  Servicer,  as
applicable,  any  right  to  object  to such  modification  to the  extent  such
modification, waiver or amendment is consistent with the terms and conditions of
this Section 3.20.

               (f)    Notwithstanding   anything   to  the   contrary   in  this
Agreement,  the  Servicer may (i) at any time enter into a  modification  of any
Mortgage  Loan for the purpose of correcting  any  ambiguity,  inconsistency  or
error in the Mortgage or other documentation  relating to such Mortgage Loan, or
(ii) agree to any waiver,  modification or amendment that arises in the ordinary
course of  servicing  that  would  not be a  "significant  modification"  of the
Mortgage Loan within the meaning of Treasury  Regulations  Section  1.860G-2(b),
provided that the proposed modification,  amendment or waiver will not cause (x)
any REMIC Pool to fail to qualify as a REMIC for  purposes  of the Code,  or (y)
any REMIC Pool to be subject to any tax under the REMIC Provisions. With respect
to all  modifications,  amendments  and  waivers  entered  into by the  Servicer
pursuant to clause (ii) of this Section 3.20(f),  the Servicer shall provide the
Trustee  with an Opinion of Counsel (at the  expense of the related  Borrower or
such other Person  requesting  such  modification  or, if such expense cannot be
collected from the related Borrower or such other Person,  at the expense of the
Trust) to the effect that the contemplated  modification  will not endanger such
status or result in the imposition of such a tax.




SECTION 3.21.         Transfer of Servicing Between Servicer and
                      Special Servicer; Record Keeping.

               (a)    Upon  determining  that a  Servicing  Transfer  Event  has
occurred with respect to any Mortgage  Loan,  and prior to the  acceleration  of
amounts due under the related Note or the  commencement  of any  foreclosure  or
similar proceedings,  the Servicer shall immediately send written notice of such
Servicing Transfer Event,  together with a copy of the related Mortgage File, to
the Special  Servicer  (with a copy of such  written  notice to the Trustee) and
shall use its best efforts to provide the Special Servicer with all information,
documents (but excluding the original documents  constituting the Mortgage File)
and records (including records stored electronically on computer tapes, magnetic
discs and the like)  relating  to the  Mortgage  Loan in the  possession  of the
Servicer and reasonably requested by the Special Servicer to enable it to assume
its duties hereunder with respect thereto without acting through a sub-servicer.
The Servicer  shall use its best efforts to comply with the  preceding  sentence
within three Business Days of the occurrence of each related Servicing  Transfer
Event and in any event shall  continue to act as Servicer and  administrator  of
such  Mortgage  Loan until the Special  Servicer has  commenced the servicing of
such Mortgage Loan,  which shall occur upon the receipt by the Special  Servicer
of the information, documents and records referred to in the preceding sentence.



                                      127
<PAGE>
<PAGE>




               Upon determining that a Specially  Serviced  Mortgage Loan (other
than an REO  Mortgage  Loan) has become a  Rehabilitated  Mortgage  Loan (giving
effect  to any  modification  to the  terms  of such  Mortgage  Loan)  and  upon
determining  that  no  other  Servicing  Transfer  Event  has  occurred  and  is
continuing with respect  thereto,  the Special  Servicer shall  immediately give
notice  thereof to the Servicer and upon giving such notice,  such Mortgage Loan
shall cease to be a Specially  Serviced  Mortgage Loan,  the Special  Servicer's
obligation  to service  such  Mortgage  Loan shall  terminate  (but the  Special
Servicer's  right to continue  to receive  the Workout Fee with  respect to such
Mortgage Loan shall continue  unless the  Rehabilitated  Mortgage Loan becomes a
Specially  Serviced  Mortgage  Loan again in which case the  Special  Servicer's
right to the Workout Fee shall  terminate as provided in the  definition  of the
"Workout Fee"),  and the Special Servicer shall promptly deliver to the Servicer
(but in no event more than three  Business Days after delivery of such notice to
the Servicer) all information,  documents and records  (including records stored
electronically on computer tapes,  magnetic discs and the like) relating to such
Mortgage Loan in its possession, and upon receipt of such information, documents
and records the  obligations  of the  Servicer  to service and  administer  such
Mortgage Loan shall resume.

               Upon the occurrence of a Servicing Transfer Event with respect to
a Mortgage  Loan,  the Servicer shall mark its records for such Mortgage Loan to
cause any bills for amounts due on such Mortgage  Loan to be sent  thereafter to
the Special Servicer rather than the related Borrower.  Upon receipt of any such
bill, the Special Servicer shall,  within two Business Days, advise the Servicer
of any changes to be made,  and return the bill to the  Servicer.  The  Servicer
shall   thereafter   promptly   send  the   corrected   bill  to  the  Borrower.
Notwithstanding  the  foregoing,  if the Special  Servicer  directs the Servicer
otherwise  or if a Mortgage  Loan becomes a  Rehabilitated  Mortgage  Loan,  the
Servicer  shall bill the Borrower as it did before such  Mortgage  Loan became a
Specially Serviced Mortgage Loan or as otherwise appropriate.

               (b)    In  servicing any Specially  Serviced  Mortgage  Loan, the
Special  Servicer shall provide to the Trustee  originals of documents which are
in the Special  Servicer's  possession  or were created by the Special  Servicer
included  within the definition of "Mortgage  File" for inclusion in the related
Mortgage File (with a copy of each such original to the Servicer), and copies of
any additional related Mortgage Loan information,  including correspondence with
the related Borrower.

               (c)    On or before each Determination Date, the Special Servicer
shall deliver to the Servicer a written statement describing, on a Mortgage Loan
by Mortgage Loan basis, (i) the information described in clauses (vii), (xi)(A),
(xi)(C),  (xii)(A) and (xiii) of Section  4.02(a) as to each Specially  Serviced
Mortgage Loan, and (iii) such additional  information  relating to the Specially
Serviced  Mortgage  Loans as the  Servicer  reasonably  requests to enable it to
perform its duties under this Agreement.

               (d)    Notwithstanding  the  provisions of subsection (c) of this
Section 3.21, the Servicer shall maintain  ongoing  payment records with respect
to each of the Specially  Serviced


                                      128
<PAGE>
<PAGE>


Mortgage  Loans and shall  provide the  Special  Servicer  with any  information
reasonably  required  by the Special  Servicer to perform its duties  under this
Agreement.




SECTION 3.22.         Duties of Operating Adviser and Extension Adviser.

               (a)    The  Operating  Adviser shall advise the Special  Servicer
with respect to certain matters described in this Agreement. Except as otherwise
provided  herein,  the Special Servicer will not be permitted to take any of the
following  actions  unless the  Operating  Adviser has  approved  such action in
writing within ten days after receiving from the Special Servicer written notice
thereof and sufficient  information to make an informed decision  (provided that
if a written  objection to such action from the  Operating  Adviser has not been
received by the Special Servicer within said ten day period,  then the Operating
Adviser's approval will be deemed to have been given):

                (i)  any  initiation  or  consummation  of  foreclosure  upon or
        comparable conversion (which may include acquisition of an REO Property)
        of the ownership of properties  securing such of the Specially  Serviced
        Mortgage  Loans as come into and continue in default,  provided  that if
        immediate initiation of foreclosure  proceedings is required in order to
        preserve and protect the Mortgaged Property or the income therefrom, the
        Special  Servicer may initiate such proceedings and notify the Operating
        Adviser thereof within 72 hours thereafter;

                (ii) any  modification,  amendment or waiver of, or with respect
        to,  any  Mortgage  Loan  other than a  modification  consisting  of the
        extension of the original  maturity date of a Balloon  Mortgage Loan for
        twelve months or less;

                (iii) any  acceptance  of a  discounted  payoff  of a  Specially
        Serviced Mortgage Loan; and

                (iv) any proposed sale of a Specially  Serviced Mortgage Loan or
        REO Property (other than upon termination of the Trust);

provided,  however,  that with respect to any  Mortgage  Loan which has been the
subject of an OA Extension,  the Operating Adviser will no longer be entitled to
approve the actions set forth in clauses  (i),  (ii) and (iv) above with respect
to such Mortgage Loan after the termination of the related OA Extension Period.

               Notwithstanding  the foregoing,  if the Operating Adviser rejects
the  recommendations of the Special Servicer with respect to clause (iii) above,
the  Special  Servicer  shall  immediately  notify the Trustee in writing and an
Independent  third  party  arbitrator  will be  selected  by the Trustee (at the
expense of the Trust)  within  four  Business  Days of receipt by the Trustee of
such written  notice from the Special  Servicer.  The Trustee  shall deliver the
present value analysis and other information provided by the Special Servicer in
connection with such discounted  payoff of the Specially  Serviced Mortgage Loan
to  such  arbitrator  within


                                      129
<PAGE>
<PAGE>


three  Business  Days of the selection of such  arbitrator  by the Trustee.  The
arbitrator will determine whether the proposed action of the Special Servicer is
in the best economic  interests of the Trust Fund based upon the maximization of
net present value to the Trust.  The  Independent  arbitrator  will (i) select a
course of action based solely upon the recommendations provided by the Operating
Adviser and the Special Servicer  (rather than on an alternative  recommendation
provided by itself),  and (ii) provide a decision  within five  Business Days of
receipt of the analyses.  Pending a decision of the Independent arbitrator,  the
Special  Servicer may not take the  proposed  action that is the subject of such
arbitration.  Upon receipt of the  arbitrator's  decision,  the Special Servicer
shall follow the arbitrator's  recommended  course of action.  The Trustee shall
not be liable to the  Certificateholders  with  respect to any  decision  by the
Independent arbitrator.

               No direction of the Operating  Adviser shall (A) require or cause
the Special Servicer to violate the terms of a Mortgage Loan,  applicable law or
any provision of this Agreement,  including the Special Servicer's obligation to
act in accordance  with Accepted  Servicing  Practices and to maintain the REMIC
status of each REMIC  Pool,  or (B) result in the  imposition  of a  "prohibited
transaction" or "prohibited contribution" tax under the REMIC Provisions, or (C)
expose the Servicer, the Special Servicer, the Depositor, the Seller, the Fiscal
Agent, the Trust, the Trustee or their officers, directors,  employees or agents
to any  claim,  suit or  liability,  or (D)  materially  expand the scope of the
Special Servicer's or the Servicer's responsibilities under this Agreement.

               (b)    The  Special  Servicer  may not extend the maturity of any
Specially  Serviced  Mortgage Loan beyond the third anniversary of such Mortgage
Loan's then stated maturity date,  unless the Extension Adviser elected pursuant
to Section 3.23 shall have  approved such  extension in writing  within ten days
after receiving from the Special  Servicer written notice thereof and sufficient
information  to  make an  informed  decision.  If a  written  objection  to such
extension  from the  Extension  Adviser  has not been  received  by the  Special
Servicer within said ten-day period, then the Extension Adviser's approval shall
be deemed to have been given. In addition,  the Extension Adviser shall confirm,
to its reasonable satisfaction, that all conditions precedent to the granting of
any such extension set forth in this Agreement have been satisfied.

               (c)    Within  ninety  days after the  occurrence  of a Servicing
Transfer  Event with respect to any Mortgage  Loan and the transfer of servicing
with  respect to such  Mortgage  Loan to the  Special  Servicer,  or such longer
period as the  Operating  Adviser  shall  approve,  the Special  Servicer  shall
prepare  or cause to be  prepared  and  delivered  to the  Operating  Adviser  a
business plan  outlining the strategy  which the Special  Servicer  contemplates
using in resolving the event giving rise to such Servicing  Transfer  Event.  In
addition,  the  Special  Servicer  shall  from  time to time  make  reports  and
recommendations  and provide  analyses to the Operating  Adviser with respect to
the following matters:

                      (i)  whether  the  foreclosure  of  a  Mortgaged  Property
        relating  to a  Specially  Serviced  Mortgage  Loan would be in the best
        economic interests of the Certificateholders (taken as a whole);

                                      130
<PAGE>
<PAGE>

                      (ii) if the  Operating  Adviser  elects to proceed  with a
        foreclosure,  whether a  deficiency  judgment  should  or should  not be
        sought  because the likely  recovery  will or will not be  sufficient to
        warrant the cost, time and exposure of pursuing such a judgment;

                      (iii)   whether   the   waiver  or   enforcement   of  any
        "due-on-sale"  clause  or  "due-on-encumbrance"  clause  contained  in a
        Mortgage   Loan   is   in   the   best   economic   interests   of   the
        Certificateholders (taken as a whole);

                      (iv) in connection with any proposed assumption  agreement
        with a Person to whom a Mortgaged Property securing a Specially Serviced
        Mortgage Loan is to be conveyed, or the release of the original Borrower
        from  liability  upon  a  Specially   Serviced  Mortgage  Loan  and  the
        substitution  of a new  Borrower,  whether  the  credit  status  of  the
        prospective  new or substitute  Borrower  would meet a prudent  lender's
        underwriting  standards for  multifamily  and commercial  mortgage loans
        originated by it; and

                      (v) in  connection  with  the  foreclosure  or  comparable
        action on a  Specially  Serviced  Mortgage  Loan  secured by a Mortgaged
        Property which is not in compliance  with all  applicable  Environmental
        Laws, including,  without limitation,  CERCLA, whether it is in the best
        economic interests of the Certificateholders  (taken as a whole) to take
        the  actions  and incur the  expense  that would be required in order to
        bring the Mortgaged  Property into compliance  therewith and an estimate
        of the cost of doing so.

               (d)    In  addition  to  providing  assistance  to the  Operating
Adviser as provided in Section 3.22(c), the Special Servicer shall, with respect
to  any  proposed  modification  (which  shall  include  any  proposed  release,
substitution  or  addition  of  collateral),   extension,   waiver,   amendment,
discounted  payoff or sale of a Specially  Serviced  Mortgage Loan,  prepare and
deliver to the Operating Adviser and, if an approval will be required  therefrom
in  connection  with such  action,  the  Extension  Adviser,  a summary  of such
proposed  action and an analysis of whether such action is reasonably  likely to
produce a greater  recovery  of Net  Collections  on a present  value basis (the
relevant  discounting to be performed at the related Net Mortgage Interest Rate)
than liquidation of such Mortgage Loan. Such analysis shall specify the basis on
which the Special Servicer has made such determination,  including the status of
any  existing  material  default or the  grounds for  concluding  that a payment
default is imminent.

               (e)    All  correspondence and communications  with the Operating
Adviser and Extension Adviser may be conducted with the officers or employees of
the  Operating  Adviser and  Extension  Adviser  whose names appear on a list of
officers or employees furnished to the Special Servicer by the Operating Adviser
and Extension Adviser, as such list may from time to time be amended.


                                      131
<PAGE>
<PAGE>



SECTION 3.23.         Operating Adviser; Extension Adviser; Elections.

               (a)    On the Closing Date and as otherwise  provided herein, the
Holder or Holders of more than 50% of the aggregate Certificate Principal Amount
of the Controlling  Class will be entitled to elect, and shall be deemed to have
elected,  the  Seller  or an  Affiliate  or  designee  of the  Seller  as  their
representative (the "Operating  Adviser") as provided in this Section 3.23. Upon
(i) the  receipt by the  Trustee  of  written  requests  for an  election  of an
Operating  Adviser  from  Certificateholders  representing  more than 50% of the
aggregate   Certificate  Principal  Amount  of  the  Certificates  of  the  then
Controlling  Class,  (ii) the  resignation  or removal  of the Person  acting as
Operating Adviser,  or (iii) a determination by the Trustee that the Controlling
Class has changed,  an election of a successor  Operating Adviser shall be held,
commencing as soon as  practicable  thereafter.  The Operating  Adviser shall be
elected for the purpose of advising,  approving and directing the actions of the
Special Servicer specified herein.

               (b)    On the Closing Date and as otherwise  provided herein, the
Holder or Holders of Regular  Certificates (other than the Class X Certificates)
with an aggregate Certificate Principal Amount greater than 50% of the aggregate
Certificate  Principal Amount of all of the Regular  Certificates  (exclusive of
the Class X  Certificates,  the  Controlling  Class and any Class or  Classes of
Regular Certificates  subordinate to the Controlling Class), will be entitled to
elect,  and shall be deemed  to have  elected,  the  Seller or an  Affiliate  or
designee of the Seller as their  representative  (the  "Extension  Adviser")  as
provided in this  Section  3.23.  Upon (i) the receipt by the Trustee of written
requests  for  an  election  of an  Extension  Adviser  from  Certificateholders
representing more than 50% of the aggregate  Certificate Principal Amount of all
the Regular Certificates (other than Class X Certificates, the Controlling Class
and any Class or Classes of Regular Certificates  subordinate to the Controlling
Class),  or (ii) the  resignation  or removal of the Person  acting as Extension
Adviser,  an election of a successor  Extension Adviser shall be held commencing
as soon as practicable  thereafter.  The Extension  Adviser shall be elected for
the  purpose of  approving  certain  actions of the Special  Servicer  specified
herein in respect of extending the maturity of any Specially  Serviced  Mortgage
Loan beyond the third anniversary of its stated maturity date.

               (c)    After   any  such   receipt,   resignation,   removal   or
determination  contemplated by Section 3.23(a), the Trustee shall call a meeting
of the Holders of the Controlling Class for the purpose of electing an Operating
Adviser.  After  any  such  receipt,   resignation,   removal  or  determination
contemplated by Section 3.23(b), the Trustee shall call a meeting of the Holders
of  all  Regular  Certificates  (other  than  the  Class  X  Certificates,   the
Controlling Class and any Class or Classes of Regular  Certificates  subordinate
to the  Controlling  Class),  if any,  for the purpose of electing an  Extension
Adviser. Notice of any such meeting of such Holders shall be mailed or delivered
to each Holder not less than 10 days nor more than 60 days prior to the meeting.
The notice shall state the place and the time of the meeting,  which may be held
by  telephone.   Certificateholders  representing  a  majority  (by  Certificate
Principal  Amount)  of the  Certificates  of the  applicable  Class or  Classes,
present in person or  represented  by proxy,  shall  constitute a quorum for the
nomination of an Operating Adviser or an Extension Adviser,  as the case may be.
At the meeting, each such Holder

                                      132
<PAGE>
<PAGE>


shall be  entitled  to  nominate  one  Person  to act as  Operating  Adviser  or
Extension  Adviser,  as the case may be. The Trustee shall cause the election of
the Operating Adviser or the Extension  Adviser,  as the case may be, to be held
as soon thereafter as convenient.


               (d)    Each  Holder of the Certificates of the Controlling  Class
shall be entitled to vote in each election of the Operating Adviser. Each Holder
of Regular  Certificates  (other than the Class X Certificates,  the Controlling
Class  and any Class or  Classes  of  Regular  Certificates  subordinate  to the
Controlling  Class) shall be entitled to vote in each  election of the Extension
Adviser.  The voting in each election of the Operating  Adviser or the Extension
Adviser,  as the case may be, shall be in writing  mailed,  delivered or sent by
courier  and  actually  received  by the Trustee on or prior to the date of such
election.  Immediately upon receipt by the Trustee of votes (which have not been
rescinded)  from the Holders of Certificates  representing  more than 50% of the
aggregate   Certificate  Principal  Amount  of  the  Certificates  of  the  then
Controlling Class which are cast for a single Person, such Person shall be, upon
such Person's acceptance, the Operating Adviser. Immediately upon receipt by the
Trustee  of  votes  (which  have  not  been   rescinded)  from  the  Holders  of
Certificates  representing more than 50% of the aggregate  Certificate Principal
Amount of all the Regular Certificates (other than the Class X Certificates, the
Controlling Class and any Class or Classes of Regular  Certificates  subordinate
to the Controlling Class), which votes are cast for a single Person, such Person
shall be, upon such Person's  acceptance,  the Extension  Adviser.  In the event
that after the Closing Date an  Operating  Adviser  shall have  resigned or been
removed and a successor  Operating  Adviser shall not have been  elected,  there
shall be no  Operating  Adviser.  In the event  that after the  Closing  Date an
Extension Adviser shall have resigned or been removed and a successor  Extension
Adviser  shall  not have  been  elected,  the  Operating  Adviser  shall  act as
Extension  Adviser  (and,  if there is no Operating  Adviser,  there shall be no
Extension Adviser).  Notwithstanding  anything to the contrary contained herein,
the Special  Servicer  shall not have any right or obligation to consult with or
to seek and/or  obtain  approval or direction  from an  Operating  Adviser or an
Extension Adviser, and provisions of this Agreement relating thereto shall be of
no effect,  in any event  during  any such  period  that  there is no  Operating
Adviser or Extension Adviser, as applicable.

               (e)    The  Operating  Adviser  may be removed at any time by the
written  vote,  copies of which must be delivered to the Trustee,  of Holders of
Certificates  representing more than 50% of the aggregate  Certificate Principal
Amount of the then Controlling  Class.  The Extension  Adviser may be removed at
any time by the written vote,  copies of which must be delivered to the Trustee,
of  Holders  of  Certificates  representing  more  than  50%  of  the  aggregate
Certificate  Principal  Amount of all the Regular  Certificates  (other than the
Class X Certificates,  the Controlling Class and any Class or Classes of Regular
Certificates  subordinate to the Controlling Class) with an earlier alphabetical
Class designation than that of the then Controlling Class, if any.

               (f)    The  Trustee  shall  act as judge of each  election  of an
Operating  Adviser or an Extension  Adviser,  and, absent  manifest  error,  the
determination  of the  results  of any such  election  by the  Trustee  shall be
conclusive.  Notwithstanding  any other  provisions  of this Section  3.23,  the
Trustee may make such  reasonable  regulations  as it may deem advisable for

                                      133
<PAGE>
<PAGE>


any such election. Upon election of a successor Operating Adviser or a successor
Extension Adviser, the Trustee shall promptly mail notice thereof by first class
mail to the Depositor,  the Servicer,  the Special Servicer, the Seller and each
of the Rating Agencies.

               (g)    The  Holders of the Certificates of the Controlling  Class
shall  indemnify  and hold  harmless  the  Operating  Adviser and any  director,
officer, employee or agent of the Operating Adviser from and against any and all
claims, losses,  penalties,  fines,  forfeitures,  legal fees and related costs,
judgments  and any other  costs,  liabilities,  fees and  expenses  incurred  in
connection  with  any  pending  or  threatened  legal  action  relating  to this
Agreement if such legal action is incidental to or arises out of the performance
of its  obligations  and  duties  under  this  Agreement,  other  than any loss,
liability  or expense  incurred by reason of the  Operating  Adviser's  reckless
disregard of obligations and duties under this Agreement.  The Operating Adviser
shall  immediately  notify the  Controlling  Class if a claim is made by a third
party  with  respect  to this  Agreement  entitling  the  Operating  Adviser  to
indemnification, whereupon the Controlling Class is to assume the defense of any
such claim and, to pay all expenses in connection  therewith,  including counsel
fees, and promptly pay, discharge and satisfy any judgment or decree that may be
entered  against it in respect of such claim.  By acceptance of a Certificate of
the  Controlling  Class,  a   Certificateholder   agrees  to  be  bound  by  the
indemnification obligations contained in this Section 3.23(g).




SECTION 3.24.         Limitation on Liability of Operating Adviser and
                      Extension Adviser.

               The  Operating  Adviser and the  Extension  Adviser  will each be
acting   solely  as  a   representative   of  the  interests  of  the  Class  of
Certificateholders  that have elected such  adviser,  and neither the  Operating
Adviser nor the Extension Adviser shall have any  responsibility or liability to
the Trust or any other Class of Certificateholders  for any action taken, or for
refraining  from the  taking  of any  action,  in good  faith  pursuant  to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the  Operating  Adviser or the Extension  Adviser  against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or  negligence  in the  performance  of duties  or by  reason of  reckless
disregard  of  obligations  or  duties   hereunder.   By  its  acceptance  of  a
Certificate,  each Certificateholder confirms its understanding that each of the
Operating  Adviser and the  Extension  Adviser may take  actions  that favor the
interests of one or more Classes of the  Certificates  over other Classes of the
Certificates  and that each of the Operating  Adviser and the Extension  Adviser
may have relationships and interests that conflict with those of Holders of some
Classes  of  the  Certificates  and,  absent  willful  misfeasance,  bad  faith,
negligence  or reckless  disregard of  obligations  or duties on the part of the
Operating Adviser or the Extension Adviser, agrees to take no action against the
Operating  Adviser,  the Extension Adviser or any of their respective  officers,
directors,  employees,  principals  or  agents  as a  result  of such a  special
relationship or conflict.

                              [End of Article III]


                                      134
<PAGE>
<PAGE>



                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

SECTION 4.01.         Distributions.

               (a)(1).On  each  Distribution  Date,  the  Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Lower-Tier  Distribution
Account an aggregate amount equal to the Interest  Distribution  Amount for such
Distribution  Date and shall distribute such amount in respect of the Lower-Tier
Regular  Interests  by  depositing  such amount in the  Upper-Tier  Distribution
Account.  Such amount shall be deemed to be distributed to the Trustee as Holder
of  the  Lower-Tier  Regular  Interests  in the  following  order  of  priority,
satisfying in full, to the extent  required and possible,  each priority  before
making any distribution with respect to any succeeding priority:

                      (i) with  respect to the Class LA-1A  Interest,  the Class
        LA-1B Interest,  the Class LA-1C Interest, the Class LA-2A Interest, the
        Class LA-2B Interest,  the Class LX-1 Interest, the Class LX-2 Interest,
        the Class LB Interest,  the Class LC Interest and the Class LD Interest,
        pro rata, in accordance  with the respective  amounts of  Uncertificated
        Distributable  Interest in respect of the Classes of Lower-Tier  Regular
        Interest   described  in  this  clause  (i),  an  amount  equal  to  all
        Uncertificated  Distributable  Interest  in respect  of the Class  LA-1A
        Interest,  the Class  LA-1B  Interest,  the Class  LA-1C  Interest,  the
        Component B Fraction of the Class LB Interest,  the Component C Fraction
        of the Class LC  Interest,  the  Component  D  Fraction  of the Class LD
        Interest,  the Class LA-2A Interest, the Class LA-2B Interest, the Class
        LX-1  Interest and the Class LX-2 Interest for such  Distribution  Date,
        and  any  Class  Unpaid   Interest   Shortfall   with  respect  to  such
        Distribution Date;

                      (ii)  with  respect  to the Class LB  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class B Fraction of the Class LB Interest for such Distribution Date and
        any Class Unpaid  Interest  Shortfall with respect to such  Distribution
        Date;

                      (iii)  with  respect to the Class LC  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class C Fraction of the Class LC Interest for such Distribution Date and
        any Class Unpaid  Interest  Shortfall with respect to such  Distribution
        Date;

                      (iv)  with  respect  to the Class LD  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class D Fraction of the Class LD Interest for such Distribution Date and
        any Class Unpaid  Interest  Shortfall with respect to such  Distribution
        Date;

                      (v) with respect to the Class LE Interest, an amount equal
        to all Uncertificated  Distributable Interest in respect of the Class LE
        Interest  for such


                                      135
<PAGE>
<PAGE>


        Distribution  Date and any Class Unpaid Interest  Shortfall with respect
        to such Distribution Date;

                      (vi)  with  respect  to the Class LF  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class LF  Interest  for such  Distribution  Date  and any  Class  Unpaid
        Interest Shortfall with respect to such Distribution Date;

                      (vii)  with  respect to the Class LG  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class LG  Interest  for such  Distribution  Date  and any  Class  Unpaid
        Interest Shortfall with respect to such Distribution Date;

                      (viii) with  respect to the Class LH  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class LH  Interest  for such  Distribution  Date  and any  Class  Unpaid
        Interest Shortfall with respect to such Distribution Date;

                      (ix)  with  respect  to the Class LI  Interest,  an amount
        equal to all  Uncertificated  Distributable  Interest  in respect of the
        Class LI  Interest  for such  Distribution  Date  and any  Class  Unpaid
        Interest Shortfall with respect to such Distribution Date; and

                      (x) with respect to the Class LJ Interest, an amount equal
        to all Uncertificated  Distributable Interest in respect of the Class LJ
        Interest  for such  Distribution  Date  and any  Class  Unpaid  Interest
        Shortfall with respect to such Distribution Date.

               (2)    On each  Distribution  Date, if the  Lower-Tier  Principal
Amount of each Class of Lower-Tier  Regular Interest has been reduced to zero on
or prior to such date,  then the Trustee  (or the Paying  Agent on behalf of the
Trustee) shall withdraw the balance of the Interest Distribution Amount, if any,
after  the  distributions  pursuant  to  Section  4.01(a)  from  the  Lower-Tier
Distribution  Account and distribute  such amount to the Holders of the Class LR
Certificates.

               (b)(1).Prior   to  the  Principal   Aggregation   Date,  on  each
Distribution  Date,  the Trustee (or the Paying  Agent on behalf of the Trustee)
shall  withdraw from the  Lower-Tier  Distribution  Account an aggregate  amount
equal to the Group 1 Principal  Distribution  Amount with respect to the Group 1
Mortgage Loans for such  Distribution  Date and shall  distribute such amount in
respect of the  Lower-Tier  Regular  Interests by depositing  such amount in the
Upper-Tier  Distribution  Account. Such amount shall be deemed to be distributed
to the Trustee as Holder of the  Lower-Tier  Regular  Interests in the following
order of priority, satisfying in full, to the extent required and possible, each
priority before making any distribution with respect to any succeeding priority:


                                      136
<PAGE>
<PAGE>


                      (i) with  respect to the Class  LA-1A  Interest  until the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero;

                      (ii) with respect to the Class LA-1B  Interest,  until the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero; and

                      (iii) with respect to the Class LA-1C Interest,  until the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero.

               (2)    Prior   to  the  Principal   Aggregation   Date,  on  each
Distribution  Date,  the Trustee (or the Paying  Agent on behalf of the Trustee)
shall  withdraw from the  Lower-Tier  Distribution  Account an aggregate  amount
equal to the Group 2 Principal  Distribution  Amount with respect to the Group 2
Mortgage Loans for such  Distribution  Date and shall  distribute such amount in
respect of the  Lower-Tier  Regular  Interest by  depositing  such amount in the
Upper-Tier  Distribution  Account. Such amount shall be deemed to be distributed
to the Trustee as Holder of the  Lower-Tier  Regular  Interests in the following
order of priority, satisfying in full, to the extent required and possible, each
priority before making any distribution with respect to any succeeding priority:

                      (i) with  respect to the Class LA-2A  Interest,  until the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero; and

                      (ii) with respect to the Class LA-2B  Interest,  until the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero.

               (3)    On and after the Principal  Aggregation  Date, the Group 1
Principal  Distribution Amount and the Group 2 Principal Distribution Amount (or
the remaining portion,  if any, of such Principal  Distribution  Amounts, if the
Principal  Aggregation  Date occurs as a result of distributions of principal on
the  Certificates  on such date and there  remains a portion  of such  Principal
Distribution  Amounts  available for  distribution)  will be  aggregated  into a
single Aggregated Principal  Distribution Amount, and the Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Lower-Tier  Distribution
Account an  aggregate  amount  equal to the  Aggregated  Principal  Distribution
Amount with respect to the Mortgage Loans for such  Distribution  Date and shall
distribute  such  amount in  respect  of the  Lower-Tier  Regular  Interests  by
depositing such amount in the Upper-Tier Distribution Account. Such amount shall
be deemed to be distributed  to the Trustee as Holder of the Lower-Tier  Regular
Interests in the following order of priority,  satisfying in full, to the extent
required and possible, each priority before making any distribution with respect
to any succeeding priority:

                (i) (x) if the  Lower-Tier  Principal  Amount of the Class LA-1C
        Interest  has been  reduced to zero,  first,  with  respect to the Class
        LA-2A  Interest,  until  the  outstanding  Lower-Tier  Principal  Amount
        thereof has been reduced to zero, and second,  with respect to the Class
        LA-2B  Interest,  until  the  outstanding  Lower-Tier  Principal  Amount
        thereof has been reduced to zero; or


                                      137
<PAGE>
<PAGE>


                (y) if the  Lower-Tier  Principal  Amount  of  the  Class  LA-2B
        Interest has been reduced to zero, then with respect to the Class LA-1A,
        Class  LA-1B,  and  Class  LA-1C  Interests,  in that  order,  until the
        outstanding Lower-Tier Principal Amount of each such Lower-Tier Interest
        has been reduced to zero;

                (ii)  with  respect  to  the  Class  LB   Interest,   until  the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero;

                (iii)  with  respect  to  the  Class  LC  Interest,   until  the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero;

                (iv)  with  respect  to  the  Class  LD   Interest,   until  the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero;

                (v) with respect to the Class LE Interest, until the outstanding
        Lower-Tier Principal Amount thereof has been reduced to zero;

                (vi)  with  respect  to  the  Class  LF   Interest,   until  the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero;

                (vii) with respect to Class LG Interest,  until the  outstanding
        Lower-Tier Principal Amount thereof has been reduced to zero;

                (viii)  with  respect  to  the  Class  LH  Interest,  until  the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero;

                (ix)  with  respect  to  the  Class  LI   Interest,   until  the
        outstanding  Lower-Tier  Principal  Amount  thereof has been  reduced to
        zero; and

                (x) with respect to the Class LJ Interest, until the outstanding
        Lower-Tier Principal Amount thereof has been reduced to zero.

               (4)    On each  Distribution  Date, if the  Lower-Tier  Principal
Amount of each Class of Lower-Tier  Regular Interest has been reduced to zero on
or prior to such date,  then the Trustee  (or the Paying  Agent on behalf of the
Trustee)  shall withdraw the balance of the  Aggregated  Principal  Distribution
Amount,  if  any,  after  the  distributions  in  Section  4.01(b)(3)  from  the
Lower-Tier Distribution Account and distribute such amount to the Holders of the
Class LR Certificates.

               (5)    On  each  Distribution  Date,  the  Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Lower-Tier  Distribution
Account  an  aggregate  amount  equal to the Class P  Distribution  Amount  with
respect to the  Discount  Mortgage  Loans for such  Distribution  Date and shall
distribute  such amount in respect of the Class LP Interest by  depositing  such
amount in the Upper-Tier Distribution Account.

               (c)    On each Distribution Date the Trustee (or the Paying Agent
on  behalf of the  Trustee)  shall  withdraw  from the  Lower-Tier  Distribution
Account  an  aggregate   amount


                                      138
<PAGE>
<PAGE>


equal to the Prepayment  Charges for such Distribution Date and shall distribute
such amount in respect of the Class LA-1A Interest by depositing  such amount in
the Upper-Tier Distribution Account.

               (d)    On  each  Distribution  Date,  the  Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Upper-Tier  Distribution
Account an aggregate amount equal to the Interest  Distribution  Amount for such
Distribution  Date and shall  distribute  such amount in the following  order of
priority, satisfying in full, to the extent required and possible, each priority
before making any distribution with respect to any succeeding priority:

                      (i) to the  Holders  of the Class A-1A  Certificates,  the
        Class A-1B  Certificates,  the Class A-1C  Certificates,  the Class A-2A
        Certificates,  the Class A-2B Certificates,  the Class X-1 Certificates,
        the Class X-1A Certificates,  the Class X-2 Certificates, and Class X-2A
        Certificates,  pro rata, in accordance  with the  respective  amounts of
        Distributable  Certificate Interest payable in respect of the Classes of
        Certificates  described  in this  clause  (i),  an  amount  equal to all
        Distributable   Certificate  Interest  in  respect  of  the  Class  A-1A
        Certificates,  the Class A-1B Certificates, the Class A-1C Certificates,
        the Class A-2A Certificates, the Class A-2B Certificates, the Class X-1A
        Certificates,  the Class X-1  Certificates,  the Class X-2 Certificates,
        and Class X-2A  Certificates for such  Distribution  Date, and any Class
        Unpaid Interest Shortfall with respect to such Distribution Date;

                      (ii) to the Holders of the Class B Certificates, an amount
        equal to all Distributable  Certificate Interest in respect of the Class
        B Certificates for such  Distribution Date and any Class Unpaid Interest
        Shortfall with respect to such Distribution Date;

                      (iii)  to the  Holders  of the  Class C  Certificates,  an
        amount equal to all Distributable Certificate Interest in respect of the
        Class C  Certificates  for such  Distribution  Date and any Class Unpaid
        Interest Shortfall with respect to such Distribution Date;

                      (iv) to the Holders of the Class D Certificates, an amount
        equal to all Distributable  Certificate Interest in respect of the Class
        D Certificates for such  Distribution Date and any Class Unpaid Interest
        Shortfall with respect to such Distribution Date;

                      (v) to the Holders of the Class E Certificates,  an amount
        equal to all Distributable  Certificate Interest in respect of the Class
        E  Certificates  for such  Distribution  and any Class  Unpaid  Interest
        Shortfall with respect to such Distribution Date;

                      (vi) to the Holders of the Class F Certificates, an amount
        equal to all Distributable  Certificate Interest in respect of the Class
        F  Certificates  for such  Distribution  and any Class  Unpaid  Interest
        Shortfall with respect to such Distribution Date;

                                      139
<PAGE>
<PAGE>

                      (vii)  to the  Holders  of the  Class G  Certificates,  an
        amount equal to all Distributable Certificate Interest in respect of the
        Class G Certificates for such Distribution and any Class Unpaid Interest
        Shortfall with respect to such Distribution Date;

                      (viii)  to the  Holders  of the Class H  Certificates,  an
        amount equal to all Distributable Certificate Interest in respect of the
        Class H Certificates for such Distribution and any Class Unpaid Interest
        Shortfall with respect to such Distribution Date;

                      (ix) to the Holders of the Class I Certificates, an amount
        equal to all Distributable  Certificate Interest in respect of the Class
        I  Certificates  for such  Distribution  and any Class  Unpaid  Interest
        Shortfall with respect to such Distribution Date;

                      (x) to the Holders of the Class J Certificates,  an amount
        equal to all Distributable  Certificate Interest in respect of the Class
        J  Certificates  for such  Distribution  and any Class  Unpaid  Interest
        Shortfall with respect to such Distribution Date; and

                      (xi) if the Certificate  Principal Amount of each Class of
        Regular Certificates has been reduced to zero, then the balance, if any,
        to the Holders of the Class R Certificates.

               (e)(1) Prior   to  the  Principal   Aggregation   Date,  on  each
Distribution  Date,  the Trustee (or the Paying  Agent on behalf of the Trustee)
shall  withdraw from the  Upper-Tier  Distribution  Account an aggregate  amount
equal to the Group 1 Principal  Distribution  Amount with respect to the Group 1
Mortgage Loans for such  Distribution  Date and shall  distribute such amount in
the following  order of priority  satisfying in full, to the extent required and
possible,  each  priority  before  making any  distribution  with respect to any
succeeding priority:

                (i) to the  Holders  of the Class A-1A  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (ii) to the  Holders of the Class A-1B  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero; and

                (iii) to the Holders of the Class A-1C  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero.

               (2)    Prior   to  the  Principal   Aggregation   Date,  on  each
Distribution  Date,  the Trustee (or the Paying  Agent on behalf of the Trustee)
shall  withdraw from the  Upper-Tier  Distribution  Account an aggregate  amount
equal to the Group 2 Principal  Distribution  Amount with respect to the Group 2
Mortgage Loans for such  Distribution  Date and shall  distribute such amount in
the following  order of priority  satisfying in full, to the extent required and
possible,  each  priority  before  making any  distribution  with respect to any
succeeding priority:

                                      140
<PAGE>
<PAGE>

                (i) to the  Holders  of the Class A-2A  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero; and

                (ii) to the  Holders of the Class A-2B  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero.

               (3)    On and after the Principal  Aggregation  Date, the Group 1
Principal  Distribution Amount and the Group 2 Principal Distribution Amount (or
the remaining portion,  if any, of such Principal  Distribution  Amounts, if the
Principal  Aggregation  Date occurs as a result of distributions of principal on
the  Certificates  on such date and there  remains a portion  of such  Principal
Distribution  Amounts  available for  distribution)  will be  aggregated  into a
single Aggregated Principal  Distribution Amount, and the Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Upper-Tier  Distribution
Account an  aggregate  amount  equal to the  Aggregated  Principal  Distribution
Amount with respect to the Mortgage Loans for such  Distribution  Date and shall
distribute such amount in the following  order of priority,  satisfying in full,
to  the  extent   required  and  possible,   each  priority  before  making  any
distribution with respect to any succeeding priority:

                (i) (x) if the  Certificate  Principal  Amount of the Class A-1C
        Certificates has been reduced to zero, first to the Holders of the Class
        A-2A  Certificates  until the outstanding  Certificate  Principal Amount
        thereof  has been  reduced  to  zero,  and  second,  to the  Class  A-2B
        Certificates until the outstanding  Certificate Principal Amount thereof
        has been reduced to zero; or

                (y) if the  Certificate  Principal  Amount  of  the  Class  A-2B
        Certificates  has been reduced to zero, then to the Holders of the Class
        A-1A, Class A-1B, and Class A-1C Certificates,  in that order, until the
        outstanding  Certificate  Principal  Balance of each such Class has been
        reduced to zero;

                (ii) to the  Holders  of the  Class B  Certificates,  until  the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (iii) to the  Holders  of the  Class C  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (iv) to the  Holders  of the  Class D  Certificates,  until  the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (v) to the  Holders  of the  Class  E  Certificates,  until  the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (vi) to the  Holders  of the  Class F  Certificates,  until  the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (vii) to the  Holders  of the  Class G  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                                      141
<PAGE>
<PAGE>

                (viii) to the  Holders  of the Class H  Certificates,  until the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (ix) to the  Holders  of the  Class I  Certificates,  until  the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero;

                (x) to the  Holders  of the  Class  J  Certificates,  until  the
        outstanding  Certificate  Principal  Amount  thereof has been reduced to
        zero; and

                (xi)  the  balance,  if  any,  to the  Holders  of the  Class  R
        Certificates.

               (4)    On  each  Distribution  Date,  the  Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Upper-Tier  Distribution
Account  an  aggregate  amount  equal to the Class P  Distribution  Amount  with
respect  to  Discount  Mortgage  Loans  for such  Distribution  Date  and  shall
distribute such amount to the Holders of the Class P Certificates.

               (f)    On  each  Distribution  Date,  the  Trustee (or the Paying
Agent on behalf of the Trustee) shall withdraw from the Upper-Tier  Distribution
Account all amounts then on deposit  therein that represent  Prepayment  Charges
collected on Mortgage Loans during the Prepayment  Period for such  Distribution
Date, and shall distribute such Prepayment Charges, in addition to the Available
Distribution  Amount for such Distribution Date, pro rata to the Holders of each
Class of Regular Certificates in proportion to the PV Yield Loss Amount for each
such Class of Regular  Certificates up to the PV Yield Loss Amount for each such
Class.

               (g)    All  amounts  distributable  to a  Class  of  Certificates
pursuant to Section 4.01 on each  Distribution  Date shall be allocated pro rata
among the outstanding  Certificates in each such Class based on their respective
Percentage Interests. Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
(1) has provided  the Trustee (or the Paying Agent then acting on the  Trustee's
behalf) with reasonably  satisfactory wire instructions in writing at least five
Business  Days prior to the related  Record  Date,  or in the case of the Global
Certificates,  has provided the Trustee with  reasonably  satisfactory  standing
wire  instructions,  and (2) is the  Holder  of  Certificates  with an  original
Certificate Principal Amount of at least $5,000,000, or is the Holder of a Class
X, the Class R or the Class LR  Certificate,  by wire  transfer  of  immediately
available  funds to the  account  of such  Certificateholder  at a bank or other
entity located in the United States and having appropriate  facilities therefor.
The final  distribution on each  Certificate  shall be made in like manner,  but
only upon  presentment and surrender of such  Certificate at the Corporate Trust
Office or such other location specified in the notice to  Certificateholders  of
such final distribution.

               (h)    In  no event shall  distributions  of principal be made to
the  Holders  of Class A,  Class B, Class C, Class D, Class E, Class F, Class G,
Class  H,  Class  I,  Class  J or  Class P  Certificates  after  the  respective
Certificate Principal Amounts thereof have been reduced to zero.

                                      142
<PAGE>
<PAGE>

               (i)    Except as otherwise  provided in Section 9.01 with respect
to an Anticipated  Termination  Date, the Trustee shall, no later than the fifth
Business Day following the  Determination  Date in the month preceding the month
in which the final  distribution  with respect to any Class of  Certificates  is
expected to be made, mail to each Holder of such Class of Certificates  and each
Rating Agency on such date a notice to the effect that:

                      (i) the Trustee  reasonably expects based upon information
        previously  provided to it that the final  distribution  with respect to
        such Class of Certificates will be made on such  Distribution  Date, but
        only upon  presentation and surrender of such Certificates at the office
        of the Trustee therein specified, and

                      (ii)  if  such   final   distribution   is  made  on  such
        Distribution  Date, no interest shall accrue on such  Certificates  from
        and after the applicable  Interest Accrual Period immediately  preceding
        such Distribution Date.

               Any  funds  not   distributed   to  any   Holder  or  Holders  of
Certificates of such Class on such  Distribution  Date because of the failure of
such Holder or Holders to tender their Certificates  shall, on such date, be set
aside and held in trust for the benefit of the appropriate  non-tendering Holder
or Holders.  If any  Certificates  as to which notice has been given pursuant to
this Section 4.01(i) shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the  remaining  non-tendering  Certificateholders  to surrender  their
Certificates  for  cancellation to receive the final  distribution  with respect
thereto. If within one year after the second notice not all of such Certificates
shall have been  surrendered  for  cancellation,  the Trustee  may,  directly or
through an agent, take appropriate steps to contact the remaining  non-tendering
Certificateholders  concerning  surrender of their  Certificates.  The costs and
expenses   of   holding   such   funds  in   trust   and  of   contacting   such
Certificateholders  shall be paid out of such funds.  If after the second notice
any such  Certificates  shall not have been  surrendered for  cancellation,  the
Trustee  shall  continue to hold such  amounts  for the benefit of such  Holders
until the earlier of (i) its  termination as Trustee  hereunder and the transfer
of such  amounts to a successor  Trustee and (ii) the  termination  of the Trust
Fund  and   distribution   of  such   amounts  to  the  Class  R  and  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held in trust  hereunder  as a result of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance  with this Section  4.01(i).  Any such amounts held by the
Trustee  shall be held  uninvested  and all income and gain  realized  from such
funds shall be for the exclusive benefit of the Trustee.

               (j)    On  each  Servicer  Remittance  Date,  the Servicer  shall
distribute  from the  Collection  Account to the  Retained  Interest  Holder all
amounts  representing  Retained Interest  Payments  collected by the Servicer or
Special  Servicer  hereunder  with  respect  to the  Related  Due  Period.  Such
distribution  shall be made by wire transfer of immediately  available  funds to
the account designated by the Retained Interest Holder at a bank or other entity
located in the United  States and having  appropriate  facilities  therefor.  In
connection with such distribution, on each Servicer Remittance Date the Servicer
shall provide to the Retained Interest Holder a report indicating (i) the amount
of such  distribution,  (ii) if any such 


                                      143
<PAGE>
<PAGE>



distribution relates to any Contingent Interest, the Mortgage Loan to which such
Contingent Interest relates, and (iii) the calculation of such Retained Interest
payments. The Retained Interest Holder is an intended third party beneficiary of
this  provision  and shall be  entitled  to  enforce  this  provision  as if the
Retained Interest Holder were a party to this Agreement.



SECTION 4.02.         Statements to Certificateholders; Reports by
                      Trustee; Other Information Available to the
                      Holders and Others.

               (a)    On each Distribution  Date, based upon the information set
forth in the  Remittance  Report  prepared by the Servicer and the other reports
prepared by the  Servicer  and Special  Servicer  relating to such  Distribution
Date, and only to the extent such  information is provided to the Trustee by the
Special Servicer and Servicer,  the Trustee shall prepare and forward,  or shall
cause the  Paying  Agent to prepare  and  forward,  by first  class mail to each
Holder of a Certificate, with copies to the Depositor, the Servicer, the Special
Servicer,  the  Operating  Adviser  and each Rating  Agency a written  report (a
"Distribution Date Statement") setting forth the following information:

                (i) the aggregate  amount of the distribution to be made on such
        Distribution  Date to the Holders of each Class of  Certificates  (other
        than the  Class R and  Class LR  Certificates)  applied  to  reduce  the
        respective Certificate Principal Amounts thereof;

                (ii) the aggregate amount of the distribution to be made on such
        Distribution Date to the Holders of each Class of Certificates allocable
        to (A)  Distributable  Certificate  Interest,  (B) Class Unpaid Interest
        Shortfall and (C) Prepayment Charges;

                (iii) the aggregate  amount,  if any, of the  distribution to be
        made to the  Holders  of the  Class  R  Certificates  and the  aggregate
        amount,  if any,  of the  distribution  to be made to the Holders of the
        Class LR Certificates;

                (iv) the  aggregate  Certificate  Principal  Amount or aggregate
        Notional  Amount,  as the case may be,  of each  Class of  Certificates,
        before  and  after  giving  effect  to the  distributions  made  on such
        Distribution Date, separately identifying any reduction in the aggregate
        Certificate Principal Amount (or, if applicable,  the aggregate Notional
        Amount)  of each such Class due to  Realized  Losses  and/or  Additional
        Expense Losses and any increase  thereto  resulting from any Certificate
        Deferred Interest;

                (v)  the  Pass-Through  Rate  for  each  Class  of  Certificates
        applicable to such Distribution Date;

                (vi) the reduction in the aggregate Certificate Principal Amount
        (or, if applicable,  the aggregate  Notional Amount) of the Certificates
        as a result of  repurchases of Mortgage Loans from the Trust Fund during
        the Related Prepayment Period;

                                      144
<PAGE>
<PAGE>

                (vii) the number of outstanding  Mortgage  Loans,  the aggregate
        Scheduled  Principal  Balance  and  the  aggregate  Scheduled  Principal
        Balance as of the related Distribution Date, of (A) the Group 1 Mortgage
        Loans,  (B) the Group 2 Mortgage  Loans and (C) all Mortgage  Loans as a
        whole;

                (viii) the number and aggregate  Scheduled  Principal Balance of
        Mortgage Loans in each Mortgage Loan Group (A) delinquent one month, (B)
        delinquent two months, (C) delinquent three or more months, (D) that are
        Specially Serviced Mortgage Loans that are not delinquent,  or (E) as to
        which foreclosure proceedings have been commenced;

                (ix)  with  respect  to any REO  Mortgage  Loan as to which  the
        related  Mortgaged  Property became an REO Property during the preceding
        calendar month, the Scheduled Principal Balance and the unpaid principal
        balance of such  Mortgage  Loan as of the date it became an REO Mortgage
        Loan;

                (x)  as to any  Mortgage  Loan  repurchased  by  the  Seller  or
        otherwise  liquidated  or  disposed  of during  the  Related  Prepayment
        Period,  (A) the Loan  Number of the related  Mortgage  Loan and (B) the
        amount of proceeds of any  repurchase  of a Mortgage  Loan,  Liquidation
        Proceeds  and/or other  amounts,  if any,  received  thereon  during the
        Related  Prepayment  Period  and the  portion  thereof  included  in the
        Available Distribution Amount for such Distribution Date;

                (xi) with respect to any REO Property included in the Trust Fund
        at the close of business on the related  Determination Date (A) the Loan
        Number of the related  Mortgage Loan, (B) the value of such REO Property
        based on the most recent  appraisal or valuation,  and (C) the aggregate
        amount  of Net  Income  and  other  revenues  collected  by the  Special
        Servicer with respect to such REO Property during the Related Prepayment
        Period and the portion  thereof  included in the Available  Distribution
        Amount for such Distribution Date;

                (xii)  with  respect  to any  REO  Property  sold  or  otherwise
        disposed of during the Related  Prepayment  Period and for which a Final
        Recovery Determination has been made, (A) the Loan Number of the related
        Mortgage Loan and the amount of sale proceeds and other amounts, if any,
        received in respect of such REO Property  during the Related  Prepayment
        Period and the portion  thereof  included in the Available  Distribution
        Amount for such Distribution Date and (B) the date of the Final Recovery
        Determination;

                (xiii) with respect to any  Mortgage  Loan or REO Property as to
        which a Final Recovery  Determination  was made by the Special  Servicer
        during  the  Related  Prepayment  Period,  (A) the Loan  Number  of such
        Mortgage  Loan  or,  in the  case  of an REO  Property,  of the  related
        Mortgage  Loan,  (B) the amount of  Liquidation  Proceeds


                                      145
<PAGE>
<PAGE>

        and/or other amounts,  if any,  received  thereon during such Prepayment
        Period  and  (C)  the  portion   thereof   included  in  the   Available
        Distribution Amount for such Distribution Date;

                (xiv) the aggregate amount of Principal  Prepayments (other than
        Liquidation  Proceeds and  Insurance  Proceeds)  made during the Related
        Prepayment Period and any Excess Prepayment  Interest Shortfall for such
        Distribution Date for each Mortgage Loan Group;

                (xv)  the  amount  of   Servicing   Advances  and  P&I  Advances
        outstanding  which have been made by the Servicer,  the Trustee,  or the
        Fiscal  Agent in the  aggregate  and by  Mortgaged  Property or Mortgage
        Loan, as the case may be;

                (xvi) the aggregate amount of servicing compensation retained by
        or paid to the Servicer and the Special  Servicer during the Related Due
        Period;

                (xvii) the amount of any Appraisal  Reductions  effected  during
        the Related Due Period on a loan-by-loan  basis and the total  Appraisal
        Reduction effected during the Related Due Period and the total Appraisal
        Reduction Amounts as of such Distribution Date on a loan-by-loan basis;

                (xviii)  the  amount by which  such  distribution  in respect of
        interest to Holders of each Class of Certificates  (other than the Class
        P  Certificates)  was  reduced  by  any  Realized  Losses  of  interest,
        Additional  Expense  Losses,   Excess  Prepayment  Interest  Shortfalls,
        Appraisal Reduction Amounts and Certificate Deferred Interest;

                (xix) the  amount of  Realized  Losses  and  Additional  Expense
        Losses and Interest  Shortfalls,  if any,  incurred  with respect to the
        Mortgage Loans during the Related Prepayment Period;

                (xx)  the  amount  of  any  remaining   Class  Unpaid   Interest
        Shortfall; and

                (xxi) any action taken by the Servicer or the Special  Servicer,
        as  the   case   may   be,   with   respect   to  a   "due-on-sale"   or
        "due-on-encumbrance" clause with respect to any Mortgage Loan.

In the case of information  furnished  pursuant to subclauses  (i), (ii),  (iv),
(vi),  (xviii) and (xx) above, the amounts shall be expressed as a dollar amount
in the aggregate for all Certificates of each applicable Class and per $1,000 of
original Certificate Principal Amount or Notional Amount, as the case may be, of
a Regular Certificate.

      EACH DISTRIBUTION DATE STATEMENT SHALL CONTAIN THE FOLLOWING NOTICE:

                BY   PURCHASING  A  CLASS  B,  CLASS  C,  CLASS  D  OR  CLASS  E
                CERTIFICATE,  EACH PURCHASER SHALL BE DEEMED TO REPRESENT EITHER
                THAT IT IS NOT  USING  ASSETS  OF A PLAN  SUBJECT  TO  ERISA  OR


                                      146
<PAGE>
<PAGE>



                SECTION  4975  OF  THE  INTERNAL  REVENUE  CODE  OR  THAT  IT IS
                PURCHASING  THE  CERTIFICATE  WITH THE  ASSETS  OF AN  INSURANCE
                COMPANY GENERAL  ACCOUNT AND THAT THE EXEMPTIVE  RELIEF AFFORDED
                UNDER  SECTION III OF  PROHIBITED  TRANSACTION  CLASS  EXEMPTION
                95-60  IS  AVAILABLE   FOR  THE  PURCHASE  AND  HOLDING  OF  THE
                CERTIFICATE  BY SUCH  PURCHASER.



                NO SALE, TRANSFER,  PLEDGE OR OTHER DISPOSITION BY ANY HOLDER OF
                A CLASS F, CLASS G, CLASS H, CLASS I, CLASS J, CLASS R, CLASS LR
                OR CLASS P  CERTIFICATE  SHALL BE MADE UNLESS THE TRUSTEE  SHALL
                HAVE  RECEIVED  EITHER  (I) A  REPRESENTATION  LETTER  FROM  THE
                PROPOSED   PURCHASER   OR   TRANSFEREE   OF   SUCH   CERTIFICATE
                SUBSTANTIALLY  IN THE FORM OF  PARAGRAPH  3 OF  EXHIBIT D TO THE
                POOLING  AND  SERVICING  AGREEMENT,  TO  THE  EFFECT  THAT  SUCH
                PROPOSED  PURCHASER  OR  TRANSFEREE  IS NOT A PERSON WHICH IS AN
                EMPLOYEE  BENEFIT PLAN SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY
                PROVISIONS  OF  ERISA  OR TO  SECTION  4975  OF THE  CODE,  OR A
                GOVERNMENTAL PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT
                TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS,  TO A  MATERIAL
                EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
                (COLLECTIVELY,  A "PLAN"),  OR A PERSON  ACTING ON BEHALF OF ANY
                SUCH PLAN OR USING THE ASSETS OF ANY SUCH PLAN TO  ACQUIRE  SUCH
                CERTIFICATE  OR  (II)  IF  SUCH  CERTIFICATE  IS  PRESENTED  FOR
                REGISTRATION  IN THE  NAME  OF ANY  SUCH  PLAN  TO  EFFECT  SUCH
                ACQUISITION,  AN  OPINION  OF  COUNSEL  IN  FORM  AND  SUBSTANCE
                SATISFACTORY TO THE TRUSTEE AND THE DEPOSITOR TO THE EFFECT THAT
                SUCH ACQUISITION AND HOLDING OF SUCH CERTIFICATE (WITHOUT REGARD
                TO THE IDENTITY OR NATURE OF THE OTHER HOLDERS OF CERTIFICATE OF
                ANY  CLASS)  WILL NOT  CONSTITUTE  OR  RESULT  IN A  "PROHIBITED
                TRANSACTION"  WITHIN  THE  MEANING  OF  SECTION  406 OF ERISA OR
                SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE TRUSTEE,  THE
                FISCAL AGENT,  THE  CERTIFICATE  REGISTRAR,  THE  SERVICER,  THE
                SPECIAL SERVICER,  THE OPERATING ADVISER, THE EXTENSION ADVISER,
                ANY  UNDERWRITER OR THE DEPOSITOR TO ANY OBLIGATION OR LIABILITY
                UNDER ERISA OR SECTION 4975 OF THE CODE.

               (b)    The  Trustee,  the Special  Servicer or the Servicer shall
provide (to the extent in their respective  possession or control) access to the
following   reports,   documents  and  information  to  any   Certificateholder,
Beneficial Owner, the Depositor,  any other Person  reasonably  requested by the
Depositor,  any Person reasonably determined by such Persons to be a prospective
transferee of a Certificate, and any Person to whom the Trustee, the Servicer or
the  Special  Servicer,  as the  case  may be,  determines  such  disclosure  is
appropriate: (a) this Agreement and any amendments thereto, (b) all Distribution
Date Statements delivered to Certificateholders  since the Closing Date, (c) all
Officers'  Certificates  delivered  to, or by, the 


                                      147
<PAGE>
<PAGE>


Trustee,  the Servicer or the Special  Servicer  since the Closing Date, (d) all
accountants'  reports  delivered  to the  Trustee,  the  Servicer or the Special
Servicer since the Closing Date, (e) the most recent property  inspection report
prepared by or on behalf of the  Servicer or the Special  Servicer in respect of
each Mortgaged Property and REO Property, (f) the most recent Mortgaged Property
annual operating  statements,  if any, collected by or on behalf of the Servicer
or the Special Servicer,  (g) any and all modifications,  waivers and amendments
of the terms of a Mortgage Loan (including any Specially Serviced Mortgage Loan)
entered  into by the  Servicer  and/or  the  Special  Servicer,  (h) any and all
Officers'  Certificates  and other  evidence  to  support  the  Servicer's,  the
Trustee's  or the Fiscal  Agent's,  as the case may be,  determination  that any
Advance  was not or,  if made,  would  not be  recoverable,  and (i) any and all
reports, information and analysis (other than any report or analysis produced by
the Special Servicer solely for the Operating  Adviser)  required to be provided
pursuant  to the terms  hereof by the  Servicer,  the  Special  Servicer  or the
Trustee, to each other, any Certificateholder, the Depositor or any Underwriter,
provided that (i) the Trustee, the Special Servicer or the Servicer, as the case
may be, shall be entitled to be reimbursed by such Certificateholder, Beneficial
Owner,  Person  (other  than any party  hereto,  the  Operating  Adviser and the
Extension  Adviser) or prospective  transferee  for the  Trustee's,  the Special
Servicer's or the Servicer's  actual expenses incurred in providing such reports
and access;  and (ii)  notwithstanding  any other provision hereof, the Trustee,
the Special  Servicer or the  Servicer  shall have no  obligation  to furnish or
provide  access to reports and  information  under this  Section  4.02(b) to the
extent it determines in its reasonable  judgment that performing such obligation
is prohibited by applicable  law or by the related  Mortgage  Documents or would
cause it to incur any material liability relating thereto,  and the Trustee, the
Special Servicer or the Servicer shall be entitled at its option to require that
recipients  of such  reports  or  information  agree to such  reasonable  rules,
procedures and conditions which govern the  availability,  use and disclosure of
such reports or information and which may provide  indemnification to it for any
liability or damage that may arise therefrom.

               (c)    Within  a reasonable  period of time after the end of each
calendar  year, the Trustee shall send to each Person who at any time during the
calendar year was a  Certificateholder  of record,  a report  summarizing  on an
annual basis (if appropriate) the items provided to Certificateholders  pursuant
to Section 4.02(a) above and such other information as may be required to enable
such  Certificateholders  to prepare  their  federal  income tax  returns.  Such
information  shall include the amount of original issue discount accrued on each
Class of  Certificates  held by Persons  other than  Holders  exempted  from the
reporting requirements and information regarding the expenses of the Trust. Such
requirement  shall be deemed to be satisfied to the extent such  information  is
provided  pursuant to applicable  requirements  of the Code from time to time in
force

               (d)    On  each  Distribution  Date, the Trustee shall deliver or
cause  to be  delivered  by  first  class  mail to each  Certificateholder,  the
Depositor,  the Servicer,  the Special Servicer, the Operating Adviser, and each
Rating Agency (i) a report containing  information  regarding the Mortgage Loans
as of the end of the  Related  Due  Period  (after  giving  effect to  Principal
Prepayments  and other  collections  of principal  required to be distributed on
such Distribution Date), which report shall contain substantially the categories
of  information


                                      148
<PAGE>
<PAGE>


regarding the Mortgage  Loans set forth in the Prospectus  Supplement  under the
caption  "THE TRUST --  Description  of the  Mortgage  Pool"  (calculated  where
applicable on the basis of the most recent relevant  information provided by the
Borrowers  to the Servicer or the Special  Servicer,  as the case may be, and by
the  Servicer or the Special  Servicer,  as the case may be, to the Trustee) and
such information shall be presented in a tabular format substantially similar to
Exhibit Q  attached  hereto,  and (ii) a  loan-by-loan  listing  (in  descending
balance order) showing loan name, property type,  location,  Scheduled Principal
Balance,  Mortgage Interest Rate, paid through date, maturity date, net interest
portion of the Scheduled Payment, principal portion of the Scheduled Payment and
any  Prepayment  Charge.  Such  loan-by-loan  listing  will  be  made  available
electronically;    provided,    however,   that   the   Trustee   will   provide
Certificateholders with a written copy of such report upon written request.

               (e)    On  each  Distribution  Date, the Trustee shall deliver or
shall cause to be delivered by first class mail to each  Certificateholder,  the
Depositor,  the  Operating  Adviser and each Rating Agency a copy of the Top 100
Comparative  Financial  Status Report,  the Delinquent  Loan Status Report,  the
Historical Loss Estimate Report,  the Historical Loan Modification  Report,  the
REO Status Report and a Watch List  (indicating  those  Mortgage  Loans that the
Servicer has determined are in jeopardy of becoming  Specially Serviced Mortgage
Loans)  provided by the Servicer to the Trustee  pursuant to Section 3.13(b) and
3.13(d)  on or after  the  related  Determination  Date.  The  information  that
pertains to Specially  Serviced  Mortgage Loans and REO Properties  reflected in
such  reports  shall be based  solely upon the reports  delivered by the Special
Servicer to the Servicer prior to the related Distribution Date. Absent manifest
error,  none of the  Servicer,  the Special  Servicer  or the  Trustee  shall be
responsible for the accuracy or  completeness of any information  supplied to it
by a  Borrower  or third  party that is  included  in any  reports,  statements,
materials  or  information  prepared or provided  by the  Servicer,  the Special
Servicer or the Trustee, as applicable.

               The  Trustee  shall  deliver a copy of each  Operating  Statement
Analysis report NOI Adjustment Worksheet and Comparative Financial Status Report
that it receives from the Servicer to the Depositor,  the Operating  Adviser and
each Rating Agency promptly after its receipt thereof. Upon request, the Trustee
will make such  reports  available  to the  Certificateholders  and the  Special
Servicer.

               (f)    If  any  Beneficial  Owner does not  receive  through  the
Depository or any of its Agent  Members any of the  statements,  reports  and/or
other  written  information  described  above in this Section 4.02 that it would
otherwise  be  entitled  to if it were the  Holder  of a  Definitive  Registered
Certificate  evidencing  its  ownership  interest in the related Class of Global
Certificates,  then  the  Trustee  shall  mail  or  cause  the  mailing  of such
statements,  reports and/or other written  information to such Beneficial  Owner
upon the request of such Beneficial Owner made in writing to the Corporate Trust
Office  (accompanied  by  verification  of  such  Beneficial  Owner's  ownership
interest).  Such  portion  of  such  information  as may be  agreed  upon by the
Depositor and the Trustee shall be available to any Person via overnight courier
delivery or telecopy from the Trustee;  provided that the cost of such overnight
courier  delivery or telecopy shall be an expense of the party  requesting  such
information.

                                      149
<PAGE>
<PAGE>

               (g)    The Trustee shall provide to the  Certificateholders,  the
Depositor, the Rating Agencies, the Operating Adviser and Bloomberg,  L.P., on a
computerized  database accessible by modem,  current  information  regarding the
items  listed on  Schedule  1 hereto to the  extent  such  information  has been
received from the Servicer.

               (h)    Subject  to the proviso set forth in Section 4.02(b),  the
Trustee  shall  provide  to any  Certificateholder  upon  request  copies of any
reports received by the Trustee from the Servicer or the Special Servicer or any
other information  relating to the Mortgage Loans or the Trust in the possession
of the Trustee that the Trustee is not otherwise  obligated by the terms of this
Agreement  to deliver to  Certificateholders.  The Trustee  will be permitted to
require  payment  by the  requesting  party of a sum  sufficient  to  cover  the
reasonable costs and expenses of providing such copies.

               (i)    Upon  the  reasonable  written  request  of either  Rating
Agency,  the Trustee shall  deliver to such Rating Agency such other  reasonable
information  regarding the Trust Fund, the  Lower-Tier  Regular  Interests,  the
Certificates  or the  Mortgage  Loans as such  Rating  Agency  shall  reasonably
require in order to monitor the transactions contemplated hereby.

               (j)    Based  upon  reports,   documents  and  other  information
provided to the Trustee by the Servicer pursuant to this Agreement,  the Trustee
shall file with the Commission,  in respect of the Trust, the Lower-Tier Regular
Interests  and  the  Certificates,  copies  of  the  annual  reports  and of the
information,  documents  and other reports (or copies of such portions of any of
the foregoing as the Commission  may from time to time by rules and  regulations
prescribe)  required to be filed with the  Commission  pursuant to Section 13 or
15(d) of the  Exchange  Act.  The  Depositor  shall  reimburse  the  Trustee for
expenses  incurred in connection  with the filings  required  under this Section
4.02(j), including but not limited to, fees payable to the Trustee's counsel. In
addition,  in the event that the Depositor  determines  that  electronic  filing
through the EDGAR System is required,  the Depositor may either (x) pay a fee to
the Trustee that will be  determined  by the Trustee and the  Depositor for each
filing by the Trustee as compensation for the processing of such filing,  or (y)
cause the filing to be processed by the  Depositor or its designee  upon receipt
from the  Trustee of the  reports,  documents  and other  information  described
above.  Notwithstanding  the  foregoing,  the  Depositor  shall  file  with  the
Commission, within fifteen days after the Closing Date, a Current Report on Form
8-K together with this Agreement.

               (k)    Subject  to the  proviso  set  forth  in  Section  4.02(b)
(except with respect to any Rating Agency),  the Trustee shall make available at
its offices, during normal business hours, upon not less than two Business Day's
prior notice, for review by any Certificateholder,  the Depositor, the Operating
Adviser,  the Extension  Adviser,  the Servicer,  the Special  Servicer,  either
Rating  Agency,  and any  other  Person  to whom  the  Depositor  believes  such
disclosure  is  appropriate,  originals or copies of  documents  relating to the
Mortgage Loans and any related REO  Properties to the extent in its  possession,
including,  without  limitation,  the  following  items  (except  to the  extent
prohibited by applicable law or by the terms of any of the Mortgage  Documents):
(i) this  Agreement  and any  amendments


                                      150
<PAGE>
<PAGE>



thereto;    (ii)   all   Distribution   Date   Statements   delivered   to   the
Certificateholders   since  the  Closing  Date;   (iii)  all  annual   Officers'
Certificates and all accountants'  reports  delivered by the Servicer or Special
Servicer to the Trustee  since the Closing Date  regarding  compliance  with the
relevant agreements; (iv) the most recent property inspection report prepared by
or on  behalf  of the  Servicer  or the  Special  Servicer  in  respect  of each
Mortgaged Property;  (v) the most recent annual (or more frequent, if available)
operating  statements,  rent rolls (to the extent such rent rolls have been made
available by the related Borrower) and/or lease summaries,  if any, collected by
or on  behalf  of the  Servicer  or the  Special  Servicer  in  respect  to each
Mortgaged Property; (vi) any and all modification, waivers and amendments of the
terms of a  Mortgage  Loan  entered  into by the  Servicer  and/or  the  Special
Servicer;  (vii) any and all Officers' Certificates and other evidence delivered
to or by the  Trustee to support the  Servicer's,  the  Trustee's  or the Fiscal
Agent's, as the case may be, determination that any Advance, if made, would be a
Nonrecoverable Advance; and (viii) any other materials not otherwise required to
be provided hereunder provided to a requesting  Certificateholder as provided in
this Agreement in situations where such requesting Certificateholder declined to
enter into a confidentiality  agreement with the Servicer. Copies of any and all
of the  foregoing  items will be available  from the Trustee upon  request.  The
Trustee will be permitted to require  payment by the  requesting  party of a sum
sufficient to cover the reasonable costs and expenses of making such information
available and providing any copies thereof.  The Trustee's obligation under this
Section  4.02(k) to make  available  any  document  is subject to the  Trustee's
receipt of such document.

               The  Trustee  shall  provide  access  to the  information  in the
Distribution  Date  Statements  referred  to in Section  4.02(a)  telephonically
through the Trustee's ASAP System or by such other  mechanism as the Trustee may
have in place from time to time.

               Until such time as Definitive Registered  Certificates are issued
in  respect  of the  Global  Certificates,  the  information  and  access to the
information  set forth in this Section 4.02 will be available to the  Beneficial
Owners only to the extent it is forwarded  by, or otherwise  available  through,
the Depository and its  participating  organizations.  Any Beneficial  Owner who
does not receive such information through the Depository or its Agent Members or
who believes the Depository  will not seek to obtain access to such  information
may request that Trustee  reports be mailed directly to it by written request to
the Trustee (accompanied by verification of such Beneficial Owner's interest) at
the Corporate Trust Office of the Trustee. The manner in which notices and other
communications  are conveyed by the  Depository  to its Agent Members and by its
Agent Members to Beneficial Owners, will be governed by arrangements among them,
subject to any  statutory or  regulatory  requirements  as may be in effect from
time to time. The Servicer,  the Special Servicer, the Trustee, the Fiscal Agent
and the  Depositor  are required to recognize as  Certificateholders  only those
persons in whose names the  Certificates are registered on the books and records
of the Certificate Registrar.


                                      151
<PAGE>
<PAGE>



SECTION 4.03.         Remittance Reports.

               (a)    On  or  prior  to  the  third   Business  Day  after  each
Determination  Date, but in any event no later than three Business Days prior to
the  Distribution  Date,  the Servicer shall deliver or cause to be delivered to
the Trustee,  the Paying Agent,  and the Special  Servicer a single  report,  in
writing and on a computer-readable  medium, in form reasonably acceptable to the
Trustee,  setting forth such  information  regarding the Mortgage  Loans as will
permit  the   Trustee  to   calculate   the   amounts  to  be   distributed   to
Certificateholders  pursuant  to  Section  4.01  and to  furnish  statements  to
Certificateholders  pursuant to Section  4.02 (the  amounts and  allocations  of
payments,  collections,  fees and expenses  with  respect to Specially  Serviced
Mortgage Loans and REO Property shall be based upon the report  delivered by the
Special Servicer to the Servicer on or prior to the related  Determination  Date
pursuant to paragraph (b) below), and which may include, without limitation, the
following information:

                (i) the amount of funds  contained in the Collection  Account as
        of the related Determination Date;

                (ii) the aggregate  amount  attributable  to Prepayment  Charges
        that is to be transferred from the Collection  Account to the Lower-Tier
        Distribution Account on such Servicer Remittance Date;

                (iii) the aggregate amount of any proposed P&I Advances (stating
        principal and interest  Advances  separately) to be made by the Servicer
        on or prior to the Servicer Remittance Date;

                (iv) [Intentionally Deleted];

                (v) the amount of the Servicing Fees, Special Servicing Fees and
        Workout Fees (broken down by type) and other servicing compensation with
        respect to the Mortgage Loans for the Related Due Period, specifying the
        items and amounts of such other  servicing  compensation  payable to the
        Servicer and the Special  Servicer,  and the amount of any adjustment to
        the Servicing Fee pursuant to Section 3.12(a);

                (vi) the  number and  aggregate  outstanding  principal  balance
        (after giving effect to amounts collected during the Related  Prepayment
        Period with respect to Scheduled  Payments due in the Related Due Period
        and other  payments made in the Related  Prepayment  Period) of Mortgage
        Loans  as of the  close  of the  applicable  Due  Period  (A)  remaining
        outstanding,  (B) delinquent  30-59 days, (C) delinquent 60-89 days, (D)
        delinquent 90 days or more but not in  foreclosure,  (E) in  foreclosure
        but not REO  Property,  (F) which have become REO  Property  during such
        Prepayment  Period,  (G)  which  were REO  Property  as of the  close of
        business at the end of the Related  Prepayment  Period and (H) the terms
        of which have been modified  during the  Prepayment  Period  pursuant to
        this Agreement;

                (vii) the  number  and  outstanding  principal  balance  of each
        Specially Serviced Mortgage Loan;

                                      152
<PAGE>
<PAGE>

                (viii) with respect to any REO Property that was included in the
        Trust Fund as of the close of business on such  Determination  Date, the
        Loan  Number of the  related REO  Mortgage  Loan,  the value of such REO
        Property based on the most recent appraisal or valuation,  the amount of
        Net Income and other  amounts,  if any,  received  on such REO  Property
        during  the  Related  Prepayment  Period and the  portion  thereof to be
        transferred from the Collection  Account to the Distribution  Account on
        the related  Servicer  Remittance Date, and with respect to any such REO
        Property  which  became an REO  Property  during the  Prepayment  Period
        ending on such Determination Date, the outstanding principal balance and
        Scheduled  Principal  Balance of the related REO Mortgage Loan as of the
        related date of acquisition of the REO Property by the Trust;

                (ix) upon a Final Recovery Determination, the amount of Realized
        Losses and Additional  Trust Fund Expenses  occurring during the Related
        Prepayment  Period,  setting forth on a Mortgage  Loan-by-Mortgage  Loan
        basis and setting forth separately the interest and principal components
        thereof;

                (x) upon a Final Recovery Determination, the aggregate amount of
        Realized Losses on Mortgage Loans for the Related  Prepayment Period due
        to earthquakes and floods;

                (xi)  the  number  and  outstanding  principal  balance  of each
        Mortgage  Loan with respect to which a material  default has occurred as
        to which the  Servicer has actual  knowledge  or a Scheduled  Payment is
        more than 30 days past due;

                (xii)  the  aggregate   amount  of   Liquidation   Proceeds  and
        Liquidation Expenses;

                (xiii)  such other  information  on a Mortgage  Loan-by-Mortgage
        Loan  basis  as  the  Trustee  shall   reasonably   request  in  writing
        (including,   without  limitation,   information  with  respect  to  any
        modifications  of any Mortgage  Loan,  any Mortgage  Loans in default or
        foreclosure,  the  operation  and  disposition  of REO  Property and the
        assumption of any Mortgage Loan); and

                (xiv) with respect to any Mortgage Loan, any action taken by the
        Servicer  or  Special  Servicer  with  respect  to  a  "due-on-sale"  or
        "due-on-encumbrance" clause.

               The Servicer shall prepare the items provided for in clauses (i),
(ii),  (iii)  (iv),  (vii),  (viii),  (ix),  (x),  (xi),  and  (xiii) on both an
aggregate  basis and a Mortgage  Loan  Group-by-Mortgage  Loan Group basis.  The
Servicer  shall also deliver or cause to be delivered to the Trustee on the same
dates  the  foregoing  reports  are  delivered  a  report,  in  writing  and  in
computer-readable  medium,  in form  reasonably  acceptable to the Trustee,  the
information  with respect to the  Mortgage  Loans  necessary  for the Trustee to
prepare the tables  with  respect to each  Mortgage  Loan Group set forth in the
Prospectus  taking into effect the changes in the Mortgage  Loans in the Related
Due Period and Prepayment Period.

                                      153
<PAGE>
<PAGE>

               (b)    The  Special Servicer shall provide to the Servicer at the
request of the Servicer any  information in its  possession  with respect to the
Specially Serviced Mortgage Loans which the Servicer shall reasonably require in
order for the Servicer to comply with its obligations under this Agreement,  and
the Servicer  shall  provide the Special  Servicer at the request of the Special
Servicer any  information in its  possession  with respect to the Mortgage Loans
which the Special  Servicer  shall  reasonably  require in order for the Special
Servicer to comply with its obligations under this Agreement.

               (c)    On  or  prior  to each  Determination  Date,  the  Special
Servicer shall forward to the Servicer,  the Operating  Adviser,  and the Rating
Agencies a  statement,  setting  forth the status of each REO  Account as of the
close of business on the immediately  preceding  Special Servicer  Determination
Date,  stating that all  distributions  required by this Agreement to be made by
the Special Servicer have been made (or, if, any required  distribution that has
not been made by the Special Servicer, specifying the nature and status thereof)
and  showing,  for the  period  from the day  following  the  preceding  Special
Servicer  Remittance  Date,  to  such  Special  Servicer  Remittance  Date,  the
aggregate  of  deposits  into and  withdrawals  from each REO  Account  for each
category of deposit  specified in Section 3.17 and each  category of  withdrawal
specified  in Section  3.17.  The  Special  Servicer  shall also  deliver to the
Servicer  and the  Trustee,  upon  reasonable  request  of the  Servicer  or the
Trustee,  such  request to be in  writing,  any and all  additional  information
relating to the Specially Serviced Mortgage Loans.

               (d)    The   Servicer   shall  deliver   without  charge  to  the
Depositor,  the Trustee and the  Underwriters,  not later than each Distribution
Date,  an  updated  Mortgage  Loan  Schedule  revised to  reflect  current  data
concerning  each  Mortgage  Loan  (including  each REO Mortgage  Loan) as of the
related  Determination  Date  after  giving  effect  to any  modifications,  and
containing  notes  indicating the status of any REO Property and any significant
actions  being taken with  respect  thereto,  which  updated  schedule may be an
identifiable  component of another report  delivered by the Servicer  hereunder.
Such  information  to be provided by the Servicer  with respect to each Mortgage
Loan,  other than an REO  Mortgage  Loan,  shall be provided by the  Servicer in
electromagnetic  disk format.  To the extent any information  respecting any REO
Mortgage Loan to be provided by the Servicer under this Section 4.03(d) has been
provided to the Servicer by the Special Servicer in electromagnetic disc format,
such information shall be provided by the Servicer to the Depositor, the Trustee
and the  Underwriters  in such format (and  otherwise in hard copy format).  The
Servicer shall make such disks available to any Certificateholders on request.

               (e)    Notwithstanding any other provision of this Agreement, the
Servicer  and  Special  Servicer,  as the case  may be,  shall  be  entitled  to
conclusively  rely on, and shall not be responsible  for, absent manifest error,
the  content  or  accuracy  of any  information  provided  to it by the  Special
Servicer,  in the  case of the  Servicer,  or the  Servicer,  in the case of the
Special Servicer, pursuant to this Agreement.


                                      154
<PAGE>
<PAGE>



SECTION 4.04.         Compliance with Withholding Requirements.

               Notwithstanding  any  other  provision  of  this  Agreement,  the
Trustee (or its agent)  shall comply with all federal  withholding  requirements
with  respect  to  payments  to  Certificateholders  and others of  interest  or
original  issue  discount that the Trustee  reasonably  believes are  applicable
under the Code. The consent of Certificateholders  shall not be required for any
such  withholding.  In the event the Trustee (or its Agent) withholds any amount
from payments that would otherwise be made to any Certificateholders pursuant to
federal   withholding   requirements,   the  Trustee  shall   indicate  to  such
Certificateholder the amount so withheld. If the Trustee or its agent reasonably
determines  that a more  accurate  determination  of the amount  required  to be
withheld from a distribution to a Class R or Class LR  Certificateholder  can be
made within a reasonable period after the scheduled date for such  distribution,
it may hold such  distribution  in trust for such  Certificateholder  until such
determination  can be made.  Without limiting the foregoing,  the Trustee agrees
that it (or its agent) will not withhold with respect to payments of interest or
original  issue  discount  in the case of a  Certificateholder  (other  than the
Holder of a Class R or Class LR Certificate)  that has furnished or caused to be
furnished an effective Form W-8 or Form 4224 (or acceptable substitute forms) or
successor forms and who is not a "10-percent  shareholder" within the meaning of
the Code Section 871(h)(3)(B) or a "controlled foreign corporation" described in
Code Sections  881(c)(3)(C)  and 957 with respect to the Upper-Tier  REMIC,  the
Lower-Tier REMIC or the Depositor.




SECTION 4.05.         REMIC Compliance.

               The parties intend that the Trust formed hereby shall constitute,
and that the affairs of the Trust shall be conducted so as to qualify it as, two
separate  "real  estate  mortgage  investment  conduits"  as defined  in, and in
accordance  with, the REMIC  Provisions,  namely,  the Lower-Tier  REMIC and the
Upper-Tier  REMIC, and the provisions  hereof shall be interpreted  consistently
with this intention. In furtherance of such intention, the Trustee shall, to the
extent permitted by applicable law, act as agent, and is hereby appointed to act
as agent, of each of the Lower-Tier  REMIC and the Upper-Tier REMIC and shall on
behalf of each of the Lower-Tier REMIC and the Upper-Tier REMIC: (i) in a timely
manner,  prepare,  sign and  file,  or cause to be  prepared,  submitted  to the
Trustee for signature and filed, all required  federal,  state and local tax and
information  returns for each of the Lower-Tier REMIC and the Upper-Tier  REMIC,
including,  but not limited to, Form 1066, for each of the Lower-Tier  REMIC and
the  Upper-Tier  REMIC,  using the calendar year as the taxable year for each of
the Upper-Tier REMIC and the Lower-Tier REMIC, when and as required by the REMIC
Provisions and other applicable federal income tax laws and any applicable state
or local income or franchise tax laws; (ii) make an election,  on behalf of each
of the Lower-Tier  REMIC and the Upper-Tier  REMIC,  to be treated as a REMIC on
Form 1066 for its first taxable year, in accordance  with the REMIC  Provisions;
(iii)  prepare  and  forward,  or cause to be  prepared  and  forwarded,  to the
Certificateholders,  the Internal Revenue Service and applicable state and local
tax authorities  all information  reports as and when required to be provided to
them  in  accordance  with  the  REMIC  Provisions  or the  Code  or  comparable

                                      155
<PAGE>
<PAGE>


provisions  of state or local  law;  (iv) if the filing or  distribution  of any
documents of an administrative nature not addressed in clauses (i) through (iii)
of this  Section  4.05 is then  required  by the  REMIC  Provisions  in order to
maintain the status of each of the Lower-Tier  REMIC and the Upper-Tier REMIC as
a REMIC, prepare, file and sign or distribute, or cause to be prepared and filed
and signed or  distributed,  such  documents with or to such Persons when and as
required by the REMIC  Provisions;  (v) within  thirty days of the Closing Date,
furnish or cause to be furnished to the Internal Revenue  Service,  on Form 8811
or as otherwise may be required by the Code, the name,  title and address of the
Person that the  Holders of the  Certificates  may  contact for tax  information
relating thereto (and the Trustee shall act as the representative of each of the
Lower-Tier REMIC and the Upper-Tier REMIC for this purpose),  together with such
additional  information  as may be required by such Form,  and shall update such
information  at the time or times and in the manner  required  by the Code;  and
(vi)  maintain  such records  relating to each of the  Lower-Tier  REMIC and the
Upper-Tier  REMIC  as  may  be  necessary  to  prepare  the  foregoing  returns,
schedules,  statements or information.  The Trustee shall be compensated for its
services pursuant to Section 8.05 and the services  contemplated by this Section
4.05 shall not be separately  compensated.  The Holder of the largest Percentage
Interest  of each of the  Class R and  Class LR  Certificates  shall be the "tax
matters person" for the Upper-Tier REMIC and the Lower-Tier REMIC, respectively,
pursuant to Treasury Regulations Section 1.860F-4(d),  and the Trustee is hereby
irrevocably  designated  and shall serve as  attorney-in-fact  and agent for any
such Person that is the tax matters  person.  The Holder of any Class R or Class
LR Certificate,  by purchasing such Certificate,  (A) shall be deemed to consent
to the appointment of (i) the Holder of the largest  Percentage  Interest in the
Class R or Class LR  Certificates  as the tax matters  person for the Upper-Tier
REMIC  or   Lower-Tier   REMIC,   as   applicable,   and  (ii)  the  Trustee  as
attorney-in-fact  and agent for each such tax matters  person,  and (B) agree to
execute any  documents  required to give effect to (A) above.  The Trustee shall
not intentionally  take any action or intentionally  omit to take any action if,
in taking or omitting to take such action, the Trustee knows that such action or
omission (as the case may be) would cause the termination of the REMIC status of
the  Upper-Tier  REMIC or the  Lower-Tier  REMIC or the imposition of tax on the
Upper-Tier REMIC or the Lower-Tier REMIC;  provided,  however,  that the Trustee
shall not be required to take any action in this regard that the Trustee in good
faith believes to be inconsistent with any other provision of this Agreement. In
this regard,  the Trustee  shall (i) exercise  reasonable  care not to allow the
creation of any  "interests"  in the Upper-Tier  REMIC or the  Lower-Tier  REMIC
within  the  meaning  of  Code  Section  860D(a)(2)  other  than  the  interests
represented by the  Certificates  and the Lower-Tier  Interests;  (ii) except as
otherwise  expressly  permitted herein, not sell any asset of the Trust Fund and
exercise  reasonable  care not to allow the occurrence of any other  "prohibited
transactions"  within the  meaning  of Code  Section  860F(a),  unless the party
seeking  such  action  shall have  obtained  an  Opinion  of  Counsel  that such
occurrence  would not (a) result in a taxable gain,  (b)  otherwise  subject the
Upper-Tier REMIC or the Lower-Tier REMIC to tax (other than a tax at the highest
marginal  corporate tax rate on net income from  foreclosure  property),  or (c)
cause the  Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to qualify as two
separate REMICs; and (iii) exercise  reasonable care not to allow the Upper-Tier
REMIC or the  Lower-Tier  REMIC  to  receive  income  from  the  performance  of
services, other than as expressly contemplated by this Agreement, or from assets
not permitted under the REMIC  Provisions to be held by a

                                      156
<PAGE>
<PAGE>


REMIC. The Depositor, the Servicer and the Special Servicer shall cooperate in a
timely  manner  with  the  Trustee  in  supplying  any  information  within  the
Depositor's,  the Servicer's or the Special  Servicer's  control (other than any
confidential  information) that is reasonably necessary to enable the Trustee to
perform its duties under this Section 4.05.




SECTION 4.06.         Imposition of Tax on either the Lower-Tier REMIC
                      or the Upper-Tier REMIC.

               In the event  that any  applicable  federal,  state or local tax,
including interest, penalties or assessments, additional amounts or additions to
tax, is imposed on either the Lower-Tier REMIC or the Upper-Tier REMIC, such tax
shall be charged against amounts  otherwise  distributable to the Holders of the
Certificates,  except as provided in the last  sentence  of this  Section  4.06;
provided,  that with respect to the estimated  amount of tax imposed on any "net
income  from  foreclosure  property"  pursuant  to Code  Section  860G(d) or any
similar tax  imposed by a state or local tax  authority,  the  Special  Servicer
shall  retain in the related REO Account a reserve for the payment of such taxes
in such amounts and at such times as it shall deem appropriate (or as advised by
the Trustee in writing), and shall remit to the Trustee such reserved amounts as
the Trustee shall request in order to pay such taxes.  Except as provided in the
preceding  sentence,  the Servicer shall pay to the Trustee (or the Paying Agent
acting on its behalf) upon request from the Collection  Account sufficient funds
to pay or provide  for the  payment  of,  and to  actually  pay,  such tax as is
estimated to be legally owed by either the  Lower-Tier  REMIC or the  Upper-Tier
REMIC (but such authorization shall not prevent the Trustee from contesting,  at
the  expense  of the  Trust  (other  than as a  consequence  of a breach  of its
obligations under this Agreement), any such tax in appropriate proceedings,  and
withholding  payment of such tax, if  permitted  by law,  pending the outcome of
such proceedings).  The Trustee (and such Paying Agent) are hereby authorized to
and shall  segregate,  into a separate  non-interest  bearing  account,  the net
income  from any  "prohibited  transaction"  under Code  Section  860F(a) or the
amount of any taxable  contribution to the Lower-Tier  REMIC or Upper-Tier REMIC
after the Startup Day that is subject to tax under Code Section  860G(d) and use
such  income  or  amount,  to  the  extent  necessary,  to pay  such  prohibited
transactions  tax.  To the  extent  that any  such  tax is paid to the  Internal
Revenue Service, the Trustee (or such Paying Agent) shall retain an equal amount
from  future  amounts  otherwise   distributable  to  the  Holders  of  Residual
Certificates (as applicable) and shall distribute such retained amounts,  (x) in
the case of the  Lower-Tier  REMIC,  to the  Holders of the  Lower-Tier  Regular
Interests to the extent they are fully reimbursed and then to the Holders of the
Class LR  Certificates  in the manner  specified  in Section 4.01 and (y) in the
case of the Upper-Tier REMIC, to the Holders of Class A, Class B, Class C, Class
D,  Class E,  Class F,  Class G,  Class H, Class I, Class J, Class P and Class X
Certificates,  as  applicable,  in the manner  specified in Section 4.01, to the
extent  they  are  fully   reimbursed  and  then  to  the  Holders  of  Class  R
Certificates.  The Trustee,  the Servicer or the Special  Servicer  shall not be
responsible  for any  taxes  imposed  on  either  the  Lower-Tier  REMIC  or the
Upper-Tier  REMIC  except to the extent such taxes arise as a  consequence  of a
breach of their respective obligations under this Agreement.


                                      157
<PAGE>
<PAGE>



SECTION 4.07.         Allocation of Realized Losses and
                      Additional Expense Losses.

               (a)    On each  Distribution  Date, the Trustee shall allocate to
the  respective  Classes of  Lower-Tier  Regular  Interests the aggregate of all
Realized Losses of interest that were incurred at any time following the Cut-Off
Date  through  the end of the  Related  Prepayment  Period  and  that  were  not
previously  allocated pursuant to this Section 4.07(a) on any prior Distribution
Date, to reduce Uncertificated  Accrued Interest with respect to such Classes of
Lower-Tier Regular Interests, in the following order of priority:

                (i) to the Class LJ Interest,  until the Uncertificated  Accrued
        Interest for such Class has been reduced to zero;

                (ii) to the Class LI Interest,  until the Uncertificated Accrued
        Interest for such Class has been reduced to zero;

                (iii) to the Class LH Interest, until the Uncertificated Accrued
        Interest for such Class has been reduced to zero;

                (iv) to the Class LG Interest,  until the Uncertificated Accrued
        Interest for such Class has been reduced to zero;

                (v) to the Class LF Interest,  until the Uncertificated  Accrued
        Interest for such Class has been reduced to zero;

                (vi) to the Class LE Interest,  until the Uncertificated Accrued
        Interest for such Class has been reduced to zero;

                (vii) to the Class LD  Interest,  until the Class D Fraction  of
        the  Uncertificated  Accrued Interest for such Class has been reduced to
        zero;

                      (viii)  to the  Class  LC  Interest,  until  the  Class  C
        Fraction of the Uncertificated  Accrued Interest for such Class has been
        reduced to zero;

                      (ix) to the Class LB Interest,  until the Class B Fraction
        of the  Uncertificated  Accrued Interest for such Class has been reduced
        to zero;

                      (x) to the Class LA-1A, Class LA-1B, Class LA-1C and Class
        LX-1  Interests  and Class  LB,  Class LC and  Class LD  Interests,  the
        remaining balance, if any, of any Realized Losses of interest on Group 1
        Mortgage Loans, pro rata based on the Uncertificated Accrued Interest on
        each such  Lower-Tier  Regular  Interest  (or the  Component B Fraction,
        Component C Fraction  and  Component  D Fraction  of the  Uncertificated
        Accrued  Interest  with  respect  to Class  LB,  Class  LC and  Class LD
        Interests,  respectively)  for such  Distribution  Date  prior to giving
        effect to such allocation of Realized Losses,  until the  Uncertificated
        Accrued  Interest  for each such 


                                      158
<PAGE>
<PAGE>



        Lower-Tier  Regular  Interest (or the Component B Fraction,  Component C
        Fraction and Component D Fraction thereof) has been reduced to zero; and

                      (xi) to the Class LA-2A,  Class LA-2B,  and the Class LX-2
        Interests,  the  remaining  balance,  if any, of any Realized  Losses of
        interest  on  the  Group  2  Mortgage  Loans,  pro  rata  based  on  the
        Uncertificated Accrued Interest on each such Lower-Tier Regular Interest
        for such  Distribution Date prior to giving effect to such allocation of
        Realized Losses, until the Uncertificated Accrued Interest for each such
        Lower-Tier Regular Interest has been reduced to zero.

               Solely for purposes of  determining  the extent to which Realized
Losses of interest are allocable from Group 1 or Group 2 Mortgage Loans pursuant
to clauses (ix) and (x) above on the first  Distribution  Date on which Realized
Losses of interest are allocated to any of the Class LA-1A,  Class LA-1B,  Class
LA-1C,  Class  LX-1,  Class  LA-2A,  Class LA-2B or Class LX-2  Interests,  such
Realized Losses of interest shall be deemed to be allocable from Realized Losses
of interest  with respect to such  Mortgage  Loan Groups,  pro rata based on the
respective  amounts of Realized  Losses of interest from each such Mortgage Loan
Group to be allocated on such Distribution Date.

               (b)    On each  Distribution  Date, the Trustee shall allocate to
the  respective  Classes of  Lower-Tier  Regular  Interests the aggregate of all
Realized Losses of principal (other than the PO Percentage of Realized Losses of
principal on Discount  Mortgage  Loans) that were incurred at any time following
the Cut-Off Date through the end of the Related  Prepayment Period and that were
not  previously  allocated  pursuant  to  this  Section  4.07(b)  or  any  prior
Distribution  Date, to reduce the outstanding  Lower-Tier  Principal  Amounts of
such  Classes  of  Lower-Tier  Regular  Interests,  in the  following  order  of
priority:

                      (i) to the Class LJ,  Class LI,  Class LH, Class LG, Class
        LF, Class LE, Class LD, Class LC and Class LB Interests,  in that order,
        any Realized  Losses of principal on the Mortgage  Loans (other than the
        PO  Percentage  of Realized  Losses of  principal  on Discount  Mortgage
        Loans) until the Lower-Tier  Principal Amounts of such Classes have been
        reduced to zero;

                      (ii) to the Class  LA-1A,  Class  LA-1B  and  Class  LA-1C
        Interests,  any Realized  Losses of principal on Group 1 Mortgage  Loans
        (other  than the PO  Percentage  of  Realized  Losses  of  principal  on
        Discount  Mortgage  Loans),  pro rata based on the Lower-Tier  Principal
        Amounts of such  Lower-Tier  Regular  Interests  following the preceding
        Distribution  Date,  until the remaining  Lower-Tier  Principal  Amounts
        thereof have been reduced to zero; and

                      (iii) to the Class  LA-2A and Class LA-2B  Interests,  any
        Realized  Losses of principal on the Group 2 Mortgage  Loans (other than
        the PO Percentage of Realized  Losses of principal on Discount  Mortgage
        Loans),  pro rata  based on the  Lower-Tier  Principal  Amounts  of such
        Lower-Tier Regular Interests following the preceding  Distribution Date,
        until the  remaining  Lower-Tier  Principal  Amounts  thereof  have been
        reduced to zero.

                                      159
<PAGE>
<PAGE>

               Solely for purposes of  determining  the extent to which Realized
Losses  of  principal  are  allocable  from  Group 1 or Group 2  Mortgage  Loans
pursuant to clauses (ii) and (iii) above on the first Distribution Date on which
Realized  Losses of principal  are  allocated  to any of the Class LA-1A,  Class
LA-1B, Class LA-1C,  Class LA-2A or Class LA-2B Interests,  such Realized Losses
of principal  shall be deemed to be allocable from Realized  Losses of principal
with  respect to such  Mortgage  Loan Groups,  pro rata based on the  respective
amounts of Realized Losses of principal from each such Mortgage Loan Group to be
allocated on such Distribution Date.

               (c)    On each  Distribution  Date,  with respect to the Discount
Mortgage Loans, the Trustee shall allocate solely to the Class LP Interest,  the
PO Percentage of all Realized Losses of principal on the Discount Mortgage Loans
that were incurred at any time following the Cut-Off Date through the end of the
Related  Prepayment  Period and that were not previously  allocated  pursuant to
this Section 4.07(c) on any prior Distribution Date.

               (d)    On  each   Distribution   Date,  any  Realized  Losses  of
principal will be allocated to reduce the Certificate  Principal  Amounts of the
Corresponding  Upper-Tier Classes in the same manner and in the same priority as
Realized  Losses of  principal  are  allocated to the  Corresponding  Lower-Tier
Classes.

               On each  Distribution  Date, any Realized Losses of interest will
be allocated to the Regular Certificates (other than the Class P Certificates):

                      (i) to the Class J,  Class I,  Class H,  Class G, Class F,
        Class E, Class D,  Class C,  Class B  Certificates,  in that  order,  to
        reduce the Accrued  Certificate  Interest on such Class with  respect to
        such Distribution Date;

                      (ii) with  respect  to any  remaining  Realized  Losses of
        interest for such Distribution Date with respect to the Group 1 Mortgage
        Loans, to the Class A-1A,  Class A-1B,  Class A-1C,  Class X-1 and Class
        X-1A Certificates,  pro rata based upon the Accrued Certificate Interest
        on each such Class for such Distribution Date; and

                      (iii) with  respect to any  remaining  Realized  Losses of
        interest for such Distribution Date with respect to the Group 2 Mortgage
        Loans,  to the  Class  A-2A,  Class  A-2B,  Class  X-2  and  Class  X-2A
        Certificates,  pro rata based upon the Accrued  Certificate  Interest on
        each such Class for such Distribution Date.

               Solely for purposes of  determining  the extent to which Realized
Losses of interest are allocable from Group 1 or Group 2 Mortgage Loans pursuant
to clauses (ii) and (iii) above on the first Distribution Date on which Realized
Losses of interest  are  allocated  to any Senior  Certificates,  such  Realized
Losses of  interest  shall be deemed to be  allocable  from  Realized  Losses of
interest with respect to the respective  Mortgage Loan Groups, pro rata based on
the  respective  amounts of Realized  Losses of interest from each such Mortgage
Loan Group to be allocated on such Distribution Date.

               (e)(1) On each  Distribution  Date, the Trustee shall allocate to
the respective  Classes of Lower-Tier  Interests the aggregate of all Additional
Expense Losses that were


                                      160
<PAGE>
<PAGE>


incurred at any time  following  the Cut-Off Date through the end of the Related
Prepayment  Period  and that  were not  previously  allocated  pursuant  to this
Section  4.07(e)  on any  prior  Distribution  Date,  to reduce  the  Lower-Tier
Principal Amount or Uncertificated Accrued Interest, as applicable, with respect
to such Class of Lower-Tier Regular Interests remaining after making allocations
pursuant to subsection (b) above, in the following order of priority:

                      (i) to the Class LJ Interest, to reduce the Uncertificated
        Accrued  Interest  with respect to such Class until such  Uncertificated
        Accrued Interest has been reduced to zero;

                      (ii)  to  the   Class   LI   Interest,   to   reduce   the
        Uncertificated  Accrued  Interest  with respect to such Class until such
        Uncertificated Accrued Interest has been reduced to zero;

                      (iii)  to  the   Class  LH   Interest,   to   reduce   the
        Uncertificated  Accrued  Interest  with respect to such Class until such
        Uncertificated Accrued Interest has been reduced to zero;

                      (iv)  to  the   Class   LG   Interest,   to   reduce   the
        Uncertificated  Accrued  Interest  with respect to such Class until such
        Uncertificated Accrued Interest has been reduced to zero;

                      (v) to the Class LF Interest, to reduce the Uncertificated
        Accrued  Interest  with respect to such Class until such  Uncertificated
        Accrued Interest has been reduced to zero;

                      (vi) to the Class LJ  Interest,  to reduce its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (vii) to the Class LI Interest,  to reduce its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (viii) to the Class LH Interest,  to reduce its Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (ix) to the Class LG  Interest,  to reduce its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (x) to the Class LF  Interest,  to reduce  its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (xi) to the Class LE  Interest,  to reduce its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (xii) to the Class LD Interest,  to reduce its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                                      161
<PAGE>
<PAGE>
                      (xiii) to the Class LC Interest,  to reduce its Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (xiv) to the Class LB Interest,  to reduce its  Lower-Tier
        Principal  Amount,  until  such  Lower-Tier  Principal  Amount  has been
        reduced to zero;

                      (xv) to the Class LA-1A,  Class LA-1B,  Class LA-1C, Class
        LA-2A  and  Class  LA-2B  Interests,  pro rata  based on the  Lower-Tier
        Principal Amounts of such Lower-Tier Regular  Interests,  to reduce each
        such Class' Lower-Tier Principal Amount, until such Lower-Tier Principal
        Amount has been reduced to zero;

                      (xvi)  to  the   Class  LE   Interest,   to   reduce   the
        Uncertificated  Accrued  Interest  with respect to such Class until such
        Uncertificated Accrued Interest has been reduced to zero;

                      (xvii)  to  the   Class  LD   Interest,   to  reduce   the
        Uncertificated  Accrued  Interest  with  respect to such Class until the
        Class D  Fraction  of such  Uncertificated  Accrued  Interest  has  been
        reduced to zero;

                      (xviii)   to  the  Class  LC   Interest,   to  reduce  the
        Uncertificated  Accrued Certificate  Interest with respect to such Class
        until the Class C Fraction of such  Uncertificated  Accrued Interest has
        been reduced to zero;

                      (xix) to the Class LB Interest,  until the  Uncertificated
        Accrued  Interest  with respect to such Class until the Class B Fraction
        of such Uncertificated Accrued Interest has been reduced to zero; and

                      (xx) to the Class LA-1A,  Class LA-1B,  Class LA-1C, Class
        LA-2A,  Class LA-2B,  Class LB, Class LC, Class LD, Class LX-1 and Class
        LX-2 Interests, the remaining balance, if any, of any Additional Expense
        Losses,  pro rata based on the  Uncertificated  Accrued Interest on each
        such Lower-Tier Regular Interest (or the Component B Fraction, Component
        C Fraction  and  Component  D  Fraction  of the  Uncertificated  Accrued
        Interest  with respect to the Class LB, Class LC and Class LD Interests,
        respectively) for such Distribution Date, to reduce such  Uncertificated
        Accrued  Interest  with  respect  to  such  Class  (or the  Component  B
        Fraction,  Component C Fraction or Component D Fraction  thereof)  until
        such Uncertificated Accrued Interest has been reduced to zero.

               (2)    In the event that any Additional Expense Losses which have
previously  been  allocated  to the  Lower-Tier  Regular  Interests  pursuant to
Section  4.07(e)(1) are recovered by the Trust,  such  recoveries (to the extent
not  previously  distributed  pursuant  to this  Section  4.07(e)(2))  shall  be
allocated among the Classes of Lower-Tier Regular interests pro rata, based upon
the amount of Additional  Expense Losses that have  previously been allocated to
each such Class.  On each  Distribution  Date, the Trustee (or the Paying Agent)
shall deposit the amount of any such  recoveries in the Upper-Tier  Distribution
Account,  and such amount  shall be deemed to be  distributed  to the Trustee as
Holder of the Lower-Tier Regular Interests.

                                      162
<PAGE>
<PAGE>

               (f)(1) On each  Distribution  Date, the Trustee shall allocate to
the respective  Classes of Regular  Certificates the aggregate of all Additional
Expense Losses that were incurred at any time following the Cut-Off Date through
the end of the Related Prepayment Period and that were not previously  allocated
pursuant to this Section 4.07(f) on any prior  Distribution  Date, to reduce the
Certificate   Principal  Amount  or  Accrued   Certificate   Interest  for  such
Distribution  Date,  as  applicable,  with  respect  to such  Class  of  Regular
Certificates,  in the following order of priority and in each case to the extent
of amounts remaining after allocations pursuant to subsection (d) above:

                      (i) to the Class J  Certificates,  to reduce  the  Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (ii) to the Class I  Certificates,  to reduce the  Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (iii) to the Class H  Certificates,  to reduce the Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (iv) to the Class G  Certificates,  to reduce the  Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (v) to the Class F  Certificates,  to reduce  the  Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (vi)  to  the  Class  J  Certificates,   to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (vii)  to  the  Class  I  Certificates,  to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (viii)  to the  Class  H  Certificates,  to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (ix)  to  the  Class  G  Certificates,   to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (x)  to  the  Class  F   Certificates,   to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (xi)  to  the  Class  E  Certificates,   to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                                      163
<PAGE>
<PAGE>

                      (xii)  to  the  Class  D  Certificates,  to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (xiii)  to the  Class  C  Certificates,  to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (xiv)  to  the  Class  B  Certificates,  to  reduce  their
        Certificate  Principal Amount,  until such Certificate  Principal Amount
        has been reduced to zero;

                      (xv) to the Class A-1A, Class A-1B, Class A-1C, Class A-2A
        and Class A-2B Certificates, pro rata based on the Certificate Principal
        Amounts of such Class A Certificates  until such  Certificate  Principal
        Amounts have been reduced to zero;

                      (xvi) to the Class E  Certificates,  to reduce the Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (xvii) to the Class D Certificates,  to reduce the Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (xviii) to the Class C Certificates, to reduce the Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero;

                      (xix) to the Class B  Certificates,  to reduce the Accrued
        Certificate  Interest  with  respect  to such Class  until such  Accrued
        Certificate Interest has been reduced to zero; and

                      (xx) to the Class A-1A, the Class A-1B  Certificates,  the
        Class A-1C  Certificates,  the Class A-2A  Certificates,  the Class A-2B
        Certificates,  the Class X-1  Certificates,  the Class X-2 Certificates,
        the  Class  X-1A  Certificates  and the  Class  X-2A  Certificates,  the
        remaining  balance,  if any, of any Additional  Expense Losses, pro rata
        based on the Accrued  Certificate  Interest for each such Class for such
        Distribution  Date,  to reduce such Accrued  Certificate  Interest  with
        respect to such Class until such Accrued  Certificate  Interest has been
        reduced to zero.

               (2)    In the event that any Additional Expense Losses which have
previously  been  allocated  to the  Regular  Certificates  pursuant  to Section
4.07(f)(1)  are  recovered  by the  Trust,  such  recoveries  (to the extent not
previously  distributed  pursuant to this Section 4.07(f)(2)) shall be allocated
among the  Classes of Regular  Certificates  pro rata,  based upon the amount of
Additional  Expense  Losses that have  previously  been  allocated  to each such
Class. On each Distribution  Date, the Trustee (or the Paying Agent) shall remit
the amount of any such recoveries  allocated to a Class of Regular  Certificates
to the Holders of such Class of Certificates in accordance with their respective
Percentage Interests.


                                      164
<PAGE>
<PAGE>



SECTION 4.08.         Appraisal Reductions.

               (a)    On  the earliest of (i) 120 days (30 days in the case of a
Specially  Serviced Mortgage Loan or Rehabilitated  Mortgage Loan which has been
modified by the Special  Servicer)  after the  occurrence of any  delinquency in
Scheduled Payments with respect to any Mortgage Loan if such delinquency remains
uncured, (ii) the date twelve months after a receiver is appointed and continues
in such capacity in respect of the related Mortgaged  Property or (iii) the date
on which the related  Mortgaged  Property becomes an REO Property,  the Servicer
(pursuant to subsection (b) below) or Special  Servicer,  as  applicable,  shall
order (A) an MAI appraisal of the Mortgaged Property securing such Mortgage Loan
made by an Independent  appraiser,  if the Scheduled  Principal  Balance of such
Mortgage Loan exceeds $1,000,000 or (B) at the option of the Servicer or Special
Servicer,  if such  Scheduled  Principal  Balance  is  less  than  or  equal  to
$1,000,000,  either an internal Property  Valuation  prepared by the Servicer or
Special  Servicer or an appraisal  performed by an Independent  appraiser.  Such
appraisal shall be on an "as is" basis.  The cost of any such appraisal shall be
an expense of the Trust.

               (b)    With  respect  to  each  Mortgage  Loan  as  to  which  an
Appraisal  Reduction has occurred and which has become  current and has remained
current for twelve consecutive Scheduled Payments,  and with respect to which no
other  Servicing  Transfer  Event has occurred and is  continuing,  the Servicer
shall,  within 30 days of the date of such twelfth Scheduled Payment,  order (A)
an MAI appraisal of the Mortgaged  Property  securing such Mortgage Loan made by
an Independent  appraiser,  if the Scheduled  Principal Balance of such Mortgage
Loan exceeds  $1,000,000 (which appraisal may be an update of a prior appraisal)
or (B) at the option of the Servicer,  if such  Scheduled  Principal  Balance is
less than or equal to $1,000,000, either an internal Property Valuation prepared
by the Servicer or an appraisal performed by an Independent appraiser.  The cost
of any such  appraisal  shall be an expense of the Trust as an Additional  Trust
Fund Expense.  Based upon any such appraisal or internal valuation,  as the case
may be, the Servicer  shall  recalculate  the related  Appraisal  Reduction  and
report to the Trustee the amount of the Appraisal Reduction with respect to such
Mortgage Loan.

               (c)    The   aggregate  Appraisal  Reduction  will  generally  be
allocated on each Distribution  Date, for purposes of determining  Distributable
Certificate  Interest  on such  Distribution  Date,  to reduce  the  Certificate
Principal  Amount of the Class J,  Class I,  Class H, Class G, Class F, Class E,
Class D, Class C and Class B  Certificates,  in that order,  up to the amount of
their respective  Certificate  Principal Amounts. For so long as any more senior
Class of Certificates is outstanding, the amount of Accrued Certificate Interest
on such  Distribution  Date for each Class of Certificates to which an Appraisal
Reduction  is  allocated  on such  Distribution  Date after  allocations  of the
interest  component of any Realized  Losses,  Additional  Expense Losses (to the
extent  allocated  to reduce  interest  distributions),  and  Excess  Prepayment
Interest  Shortfalls,  will be reduced by the amount of interest  accrued at the
applicable  Pass-Through Rate on the portion of the Certificate Principal Amount
of such  Class  equal to such  Appraisal  Reduction  allocated  to such Class or
Classes for such  Distribution  Date.  On any  Distribution  Date,  an Appraisal
Reduction that otherwise would be allocated to


                                      165
<PAGE>
<PAGE>


a Class of Certificates  will be allocated to the next most subordinate Class to
the extent that the Distributable Certificate Interest on such Distribution Date
for such Class of Certificates is less than the Appraisal  Reduction  Amount for
such Distribution Date. On each Distribution Date the Appraisal Reduction Amount
will be added to the Certificate Principal Amounts of the related Class J, Class
I,  Class  H,  Class  G,  Class  F,  Class  E,  Class  D,  Class  C and  Class B
Certificates,  as the case may be, and,  with respect to any  affected  Mortgage
Loan, the related Appraisal  Reduction Amount will be included in the Group 1 or
Group 2 Principal Distribution Amount, as the case may be, for such Distribution
Date.  Notwithstanding  any of the  foregoing,  the total  amount  of  Appraisal
Reduction  Amount so added to the  Certificate  Principal  Amounts  of each such
Class of Subordinate Certificates shall not exceed the Distributable Certificate
Interest  with respect to such Class  (without  giving  effect to any  reduction
thereto for such Appraisal Reduction Amount).

               (d)    On each Distribution Date (i) the Corresponding Lower-Tier
Classes  shall  be  allocated  any  Appraisal  Reduction  for  the  purposes  of
determining  Uncertificated  Distributable Interest on such Distribution Date in
the  same  manner  and in the  same  priority  as such  Appraisal  Reduction  is
allocated to the Corresponding  Upper-Tier  Classes pursuant to Section 4.08(c);
(ii) the Lower-Tier  Principal Amounts of the Corresponding  Lower-Tier  Classes
will be increased by the identical  Appraisal  Reduction Amounts as are added to
the  Certificate  Principal  Amounts  of the  Corresponding  Upper-Tier  Classes
pursuant to Section 4.08(c);  and (iii) the  Uncertificated  Accrued Interest of
the Corresponding  Lower-Tier Classes will be reduced by the identical Appraisal
Reduction  Amounts  as are  allocated  to reduce the  Distributable  Certificate
Interest of the Corresponding Upper-Tier Classes pursuant to Section 4.08(c).




SECTION 4.09.         Allocation of Excess Prepayment Interest
                      Shortfalls.

               (a)    With  respect to any Distribution  Date, the Servicing Fee
payable  to the  Servicer  shall  be  reduced  by an  amount  equal  to the  Net
Prepayment Interest Shortfalls, if any. Any Excess Prepayment Interest Shortfall
shall be allocated by the Trustee  among the  outstanding  Classes of Lower-Tier
Regular  Interests (other than the Class LP Interest) by (i) first,  calculating
Excess Prepayment Interest Shortfalls for the Group 1 Mortgage Loans and Group 2
Mortgage Loans separately,  (ii) second, applying any Excess Prepayment Interest
and Servicing Fee relating to a Mortgage Loan Group that is not needed to offset
Prepayment  Interest  Shortfalls  in such  Mortgage  Loan  Group to  offset  any
Prepayment  Interest  Shortfalls  in the other  Mortgage  Loan Group,  and (iii)
third,  allocating Excess Prepayment Interest Shortfalls  remaining with respect
to a Mortgage Loan Group to the Classes of Lower-Tier  Regular  Interests (other
than the Class LP Interest) which are  Corresponding  Lower-Tier  Interests with
respect to the Group 1 Certificates or Group 2 Certificates,  as applicable,  in
the ratio that the  Distributable  Accrued  Interest  with  respect to each such
Class bears to the aggregate  Distributable Accrued Interest with respect to all
Classes of such Corresponding  Lower-Tier  Interests to the Group 1 Certificates
or Group 2 Certificates, as applicable.

                                      166
<PAGE>
<PAGE>

               (b)    On each Distribution  Date, the  Corresponding  Upper-Tier
Classes shall be allocated any Excess Prepayment  Interest Shortfall in the same
manner and in the same priority as such Excess Prepayment  Interest Shortfall is
allocated to the Corresponding  Upper-Tier  Classes pursuant to Section 4.09(a);
provided,  however, (i) Accrued Certificate Interest with respect to the Class D
Certificates shall be reduced by the Class D Fraction of any reduction made with
respect to the Class LD Interest, (ii) Accrued Certificate Interest with respect
to the Class C  Certificates  shall be reduced  by the Class C  Fraction  of any
reduction made with respect to the Class LC Interest,  (iii) Accrued Certificate
Interest with respect to the Class B Certificates  shall be reduced by the Class
B Fraction of any  reduction  made with respect to the Class LB  Interest,  (iv)
Accrued  Certificate  Interest with respect to the Class A-1A Certificates shall
be reduced by the Class A-1A Fraction of any reduction  made with respect to the
Class LA-1A Interest, (v) Accrued Certificate Interest with respect to the Class
A-1B  Certificates  shall be reduced by the Class A-1B Fraction of any reduction
made with respect to the Class LA-1B Interest, (vi) Accrued Certificate Interest
with respect to the Class A-1C  Certificates  shall be reduced by the Class A-1C
Fraction of any reduction made with respect to the Class LA-1C  Interest,  (vii)
Accrued  Certificate  Interest with respect to the Class A-2A Certificates shall
be reduced by the Class A-2A Fraction of any reduction  made with respect to the
Class LA-2A Interest,  (viii) Accrued  Certificate  Interest with respect to the
Class A-2B  Certificates  shall be reduced  by the Class  A-2B  Fraction  of any
reduction  made with  respect  to the Class  LA-2B  Interest;  (ix) the  Accrued
Certificate  Interest  with  respect  to the Class  X-1A  Certificates  shall be
reduced by the sum of the Component  A-1A  Fraction,  Component  A-1B  Fraction,
Component  A-1C  Fraction,  Component  B  Fraction,  Component  C  Fraction  and
Component  D Fraction  of any  reduction  made with  respect to the Class  LA-1A
Interest,  Class LA-1B Interest,  Class LA-1C Interest, Class LB Interest, Class
LC Interest and Class LD Interest, respectively; and (x) the Accrued Certificate
Interest  with  respect to the Class X-2A  Certificates  shall be reduced by the
Component  A-2A Fraction and Component  A-2B Fraction of any reduction made with
respect to the Class LA-2A Interest and Class LA-2B Interest, respectively.

SECTION 4.10.  Certificate Deferred Interest


               (a)    On  each  Distribution  Date, the  Uncertificated  Accrued
Interest for the  Lower-Tier  Regular  Interests  (other than the Class LX-1 and
Class  LX-2  Interests)  shall be  reduced  by an amount  equal to the amount of
Mortgage Deferred Interest for all Mortgage Loans for the Due Dates occurring in
the Related Due Period allocated to such Class of Lower-Tier  Regular Interests,
such Mortgage  Deferred Interest to be allocated first to the Class LJ Interest,
second to the Class LI Interest,  third to the Class LH Interest,  fourth to the
Class LG  Interest,  fifth to the  Class LF  Interest,  sixth,  to the  Class LE
Interest,  seventh,  to the  Class LD  Interest  to the  extent  of the  Class D
Fraction thereof,  eighth, to the Class LC Interest to the extent of the Class C
Fraction  thereof,  ninth to the Class LB  Interest to the extent of the Class B
Fraction thereof, and tenth, pro rata (based on the applicable Class Fraction of
their respective  Uncertificated  Accrued  Interest),  to the Class LA-1A, Class
LA-1B,  Class LA-1C,  Class LA-2A and Class LA-2B Interests,  in each case up to
the  respective  Uncertificated  Accrued  Interest or applicable  Class Fraction
thereof  for  each  such  Class  of  Lower-Tier   Regular   Interests  for  such
Distribution  Date after  allocation of Realized Losses of

                                      167
<PAGE>
<PAGE>


interest,   Additional  Expense  Losses  (to  the  extent  allocated  to  reduce
interest), and Excess Prepayment Interest Shortfalls.

               (b)    On each Distribution Date, the Lower-Tier Principal Amount
of the Class LA-1A,  Class LA-1B,  Class LA-1C,  Class LA-2A, Class LA-2B, Class
LB,  Class LC,  Class LD,  Class LE,  Class LF, Class LG, Class LH, Class LI and
Class LJ Interests shall be increased by the amount of the Certificate  Deferred
Interest  allocated  to such  Class  of  Lower-Tier  Regular  Interests  on such
Distribution Date pursuant to Section 4.10(a) above.

               (c)    On each Distribution Date (i) the Corresponding Upper-Tier
Classes shall be allocated any Mortgage Deferred Interest in the same manner and
in the same  priority as such  Mortgage  Deferred  Interest is  allocated to the
Corresponding  Lower-Tier  Classes  pursuant  to Section  4.10(a);  and (ii) the
Certificate  Principal Amounts of the Corresponding  Upper-Tier Classes shall be
increased by the identical amount of Certificate  Deferred  Interest as is added
to the Lower-Tier  Principal  Amounts of the  Corresponding  Lower-Tier  Classes
pursuant to Section 4.10(b).
                               [End of Article IV]


                                      168
<PAGE>
<PAGE>



                                    ARTICLE V

                                THE CERTIFICATES




SECTION 5.01.         The Certificates.

               The  Certificates  consist  of the Class A-1A  Certificates,  the
Class  A-1B  Certificates,   the  Class  A-1C   Certificates,   the  Class  A-2A
Certificates, the Class A-2B Certificates, the Class B Certificates, the Class C
Certificates,  the Class D Certificates,  the Class E Certificates,  the Class F
Certificates,  the Class G Certificates,  the Class H Certificates,  the Class I
Certificates,  the Class J Certificates, the Class P Certificates, the Class X-1
Certificates, the Class X-1A Certificates, the Class X-2 Certificates, the Class
X-2A Certificates, the Class R Certificates and the Class LR Certificates.

               The Class A-1A,  Class A-1B,  Class A-1C, Class A-2A, Class A-2B,
 Class B,  Class C,  Class D, Class E, Class F, Class G, Class H, Class I, Class
 J, Class P, Class R, Class LR, Class X-1, Class X-1A,  Class X-2 and Class X-2A
 Certificates  will be substantially in the forms annexed hereto as Exhibits A-1
 through  A-21  hereto.  The  Certificates  of each  Class will be  issuable  in
 registered  form  only,  in  minimum   denominations   of  authorized   initial
 Certificate Principal Amount or Notional Amount, as applicable, as described in
 the table below,  and in integral  multiples of $1,000 in excess  thereof.  The
 Global  Certificates will be issued as one or more  certificates  registered in
 the name of a nominee designated by the Depository,  and Beneficial Owners will
 hold interests in the Global Certificates through the book-entry  facilities of
 the Depository in the minimum denominations and integral multiples of $1,000 in
 excess thereof as set forth in the table below.  The Class F, Class G, Class H,
 Class I,  Class J, Class P, Class  X-1,  Class  X-1A,  Class X-2 and Class X-2A
 Certificates  will  each  be  issuable  in one or more  registered,  definitive
 physical   certificates   (each,   a   "Definitive   Registered   Certificate")
 substantially  in the  form  of  Certificates  of each  Class,  and  with  such
 applicable  legends as are set forth in the Exhibits  hereto  corresponding  to
 such Class.  Each  Certificate  will share ratably in all rights of the related
 Class.  The Class R and Class LR  Certificates  will each be issuable in one or
 more  Definitive  Registered   Certificates  in  minimum  denominations  of  5%
 Percentage Interests and integral multiples of 1% Percentage Interest in excess
 thereof and together  aggregating the entire 100%  Percentage  Interest in each
 such  Class.  One  Certificate  of each  Class  may be  issued  in a  different
 denomination to accommodate the remainder of the initial aggregate  Certificate
 Principal Amount or Notional Amount or Percentage Interest, as the case may be,
 of the Certificates of such Class. No Beneficial Owner of a Global  Certificate
 of any Class  thereof  will be  entitled  to  receive a  Definitive  Registered
 Certificate  representing  its  interest in such  Class,  except as provided in
 Section 5.03 herein.  Unless and until Definitive  Registered  Certificates are
 issued in  respect  of a Class of  Global  Certificates,  beneficial  ownership
 interests in such Class of  Certificates  will be maintained and transferred on
 the  book-entry  records  of the  Depository  and its  Agent  Members,  and all
 references  to actions by Holders of such Class of  Certificates  will refer to
 action taken by the  Depository  upon  instructions  received  from the related
 registered Holders of Certificates through the Agent Members in accordance with
 the  Depository's  procedures


                                      169
<PAGE>
<PAGE>


and,  except as otherwise set forth herein,  all references  herein to payments,
notices,  reports and statements to Holders of such Class of  Certificates  will
refer to payments,  notices,  reports and  statements  to the  Depository or its
nominee as the  registered  Holder  thereof,  for  distribution  to the  related
registered Holders of Certificates  through the Agent members in accordance with
the Depository's procedures.

<TABLE>
<CAPTION>
                               Minimum                Integral Multiples
          Class             Denomination             in Excess of Minimum
          -----             ------------             --------------------
<S>                              <C>                       <C>   
            A-1A                 $100,000                  $1,000
            A-1B                 $100,000                  $1,000
            A-1C                 $100,000                  $1,000
            A-2A                 $100,000                  $1,000
            A-2B                 $100,000                  $1,000
            B                    $100,000                  $1,000
            C                    $100,000                  $1,000
            D                    $100,000                  $1,000
            E                    $100,000                  $1,000
            F                  $1,000,000                  $1,000
            G                  $1,000,000                  $1,000
            H                  $1,000,000                  $1,000
            I                  $1,000,000                  $1,000
            J                  $1,000,000                  $1,000
            P                  $1,000,000                  $1,000
            X-1                $1,000,000                  $1,000
            X-1A               $1,000,000                  $1,000
            X-2                $1,000,000                  $1,000
            X-2A               $1,000,000                  $1,000
            LR                  None                       N/A
            R                   None                       N/A
</TABLE>

               Each  Certificate  may be  printed or in  typewritten  or similar
form,  and each  Certificate  shall,  upon  original  issue,  be executed by the
Trustee and authenticated by the Certificate  Registrar and delivered to or upon
the order of the  Depositor.  All  Certificates  shall be  executed by manual or
facsimile  signature on behalf of the Trust Fund by an authorized officer of the
Trustee,  not personally but solely as Trustee hereunder.  Certificates  bearing
the  signatures of individuals  who were at any time the proper  officers of the
Trustee shall bind the Trustee,  notwithstanding that such individuals or any of
them have ceased to hold such offices prior to the delivery of such Certificates
or did not hold such offices at the date of such  Certificates.  No  Certificate
shall be  entitled  to any  benefit  under this  Agreement,  or be valid for any
purpose,   unless  there  appears  on  such   Certificate   a   certificate   of
authentication  in  the  form  set  forth  in  Exhibits  A-1  through  A-21  (as
appropriate) executed by the Certificate Registrar by manual signature, and such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly


                                      170
<PAGE>
<PAGE>


authenticated and delivered hereunder.  All Certificates shall be dated the date
of their authentication.




SECTION 5.02.         Certificate Registrar.

               The Trustee is initially appointed as Certificate Registrar.  The
Depositor  shall at all times provide that a Certificate  Registrar is appointed
hereunder operating with respect hereto from its office in Chicago, Illinois.




SECTION 5.03.         Registration of Transfer and Exchange of
                      Certificates.

               (a) The Certificate  Registrar shall keep a Certificate  Register
in which, subject to such reasonable  regulations as it may prescribe,  it shall
provide for the  registration  of transfers  and  exchanges of  Certificates  as
herein provided.

               (b) With respect to the Class F, Class G, Class H, Class I, Class
J,  Class P, Class R and Class LR  Certificates,  no sale,  transfer,  pledge or
other disposition by any Holder of any such Certificate shall be made unless the
Trustee shall have received either (i) a representation letter from the proposed
purchaser  or  transferee  of  such  Certificate  substantially  in the  form of
paragraph  3 of Exhibit D attached  hereto,  to the  effect  that such  proposed
purchaser  or  transferee  is not a Person  which is an  employee  benefit  plan
subject to the fiduciary responsibility provisions of ERISA or a plan subject to
Section 4975 of the Code, or a governmental  plan as defined in Section 3(32) of
ERISA,  subject  to any  federal,  state or local law  which  is, to a  material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan"),  or a Person acting on behalf of any such Plan or using the assets of
such Plan to acquire such  Certificate or (ii) if such  Certificate is presented
for  registration  in  the  name  of  such  a  Plan  subject  to  the  fiduciary
responsibility  provisions  of ERISA or Section 4975 of the Code (or  comparable
provisions of any  subsequent  enactments),  or a trustee of any such Plan, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code, or any other Person who is using the assets of
any such Plan to effect  such  acquisition,  an  Opinion  of Counsel in form and
substance  satisfactory to the Trustee and the Depositor to the effect that such
acquisition and holding of such  Certificate  (without regard to the identity or
nature of the other Holders of Certificates of any Class) will not constitute or
result in a "prohibited  transaction" within the meaning of Section 406 of ERISA
or Section 4975 of the Code, and will not subject the Trustee, the Fiscal Agent,
the Certificate  Registrar,  the Servicer,  the Special Servicer,  the Operating
Adviser,  the  Extension  Adviser,  any  Underwriter  or  the  Depositor  to any
obligation or liability under ERISA or Section 4975 of the Code. The Certificate
Registrar shall not register the sale, transfer,  pledge or other disposition of
any such Certificate unless the Certificate  Registrar has received notification
from the Trustee that it has received either the representation letter described
in clause (i) above or the  Opinion of Counsel  described  in clause (ii) above.
The costs of any of the foregoing  representation letters or Opinions of Counsel
shall not be borne by any of the


                                      171
<PAGE>
<PAGE>


Depositor, the Servicer, the Special Servicer, the Trustee, the Fiscal Agent, or
the  Trust.  Any  transfer,  sale,  pledge  or  other  disposition  of any  such
Certificates  that would constitute or result in a prohibited  transaction under
Section  406 of  ERISA or  Section  4975 of the Code or  otherwise  violate  the
provisions of this Section  5.03(b) shall be deemed  absolutely null and void ab
initio, to the extent permitted under applicable law.

               With  respect  to the  Class  B,  Class  C,  Class D and  Class E
Certificates,  each purchaser or transferee shall be deemed to represent that it
is not a Plan or a Person  acting on behalf of any such Plan or using the assets
of a Plan to acquire such Certificate,  or that it is purchasing the Certificate
with the assets of an insurance  company  general account and that the exemptive
relief  afforded  under Section III of Prohibited  Transaction  Class  Exemption
95-60 is  available  for the  purchase  and holding of the  Certificate  by such
purchaser.

               So long as any of the Class of Certificates  remain  outstanding,
the Servicer will make available,  or cause to be made available,  upon request,
to any Holder and any Person to whom any such  Certificate  of any such Class of
Certificates may be offered or sold, transferred,  pledged or otherwise disposed
of by such  Holder,  information  with  respect  to the  Servicer,  the  Special
Servicer or the  Mortgage  Loans  necessary  to the  provision  of an Opinion of
Counsel described in this Section 5.03(b).

               (c) Each Person who has or acquires any Ownership  Interest shall
be deemed by the acceptance or  acquisition  of such Ownership  Interest to have
agreed to be bound by the  following  provisions,  and the rights of each Person
acquiring  any  Ownership  Interest  are  expressly  subject  to  the  following
provisions:

                      (i)  Each  Person   acquiring  or  holding  any  Ownership
        Interest  shall be a Permitted  Transferee and shall not acquire or hold
        such Ownership  Interest as agent (including a broker,  nominee or other
        middleman)  on behalf of any Person that is not a Permitted  Transferee;
        any such  Person  shall  promptly  notify  the  Trustee of any change or
        impending  change in its status (or the status of the beneficial  owners
        of  such  Ownership  Interest)  as  a  Permitted  Transferee;   and  any
        acquisition of any Ownership Interest by a Person who is not a Permitted
        Transferee or by a Person who is acting as an agent (including a broker,
        nominee  or  other  middleman)  of a  Person  who  is  not  a  Permitted
        Transferee shall be void and of no effect, and the immediately preceding
        owner who was a Permitted Transferee shall be restored to registered and
        beneficial ownership of the Ownership Interest as fully as possible;

                      (ii) No Ownership Interest may be Transferred, and no such
        Transfer shall be registered in the  Certificate  Register,  without the
        express prior written consent of the Trustee,  and the Trustee shall not
        recognize  the  Transfer,  and  such  proposed  Transfer  shall  not  be
        effective,  without such consent with respect thereto; and in connection
        with any proposed Transfer of any Ownership Interest, the Trustee shall,
        as a  condition  to such  consent,  (x)  require  delivery to it and the
        proposed  transferor,  in form and substance  satisfactory  to it, of an
        affidavit in  substantially  the form  attached as Exhibit C-1 hereto (a
        "Transfer  Affidavit")  of the proposed  transferee  certifying (a) that


                                      172
<PAGE>
<PAGE>


        such  proposed  transferee  is a  Permitted  Transferee  and (b) (i) the
        transferee  has  historically  paid its  debts as they have come due and
        intends to do so in the future, (ii) the transferee  understands that it
        may incur  liabilities in excess of cash flows generated by the residual
        interest,  (iii) the  transferee  intends to pay taxes  associated  with
        holding the residual interest as they become due and (iv) the transferee
        will not transfer the Class R or Class LR  Certificate to any Person who
        does not provide an affidavit  substantially in the form of the Transfer
        Affidavit,  and containing all such other  statements and information as
        are contained in Exhibit C-1 hereto,  and (y) require delivery to it, in
        form and  substance  satisfactory  to it of a letter  from the  proposed
        transferor  substantially  in  the  form  attached  as  Exhibit  C-2  (a
        "Transferor  Letter")  certifying  that the proposed  transferor  has no
        actual knowledge that the information contained in paragraphs 3 and 4 of
        the Transfer Affidavit is not true or that the requirements set forth in
        paragraphs 3 and 4 thereof are not satisfied; and

                      (iii)   Notwithstanding   the   delivery   of  a  Transfer
        Affidavit,  if a Responsible Officer of the Trustee has actual knowledge
        that the  proposed  transferee  is not a Permitted  Transferee  or is an
        agent of a Person who is not a Permitted Transferee, no Transfer to such
        proposed transferee shall be effected,  and such proposed Transfer shall
        not be registered on the Certificate Register.

               Upon notice to a  Responsible  Officer of the Trustee  that there
has occurred a Transfer to any Person that is a Disqualified  Organization or an
agent thereof (including a broker, nominee or middleman) in contravention of the
foregoing  restrictions,  the Trustee agrees to furnish to the Internal  Revenue
Service,  the  transferor  of  such  Ownership  Interest  or  such  agent,  such
information  necessary  to the  application  of Code  Section  860E(e) as may be
required by the Code,  including  but not  limited to, the present  value of the
total anticipated  excess  inclusions with respect to such Residual  Certificate
(or portion  thereof) for periods  after such  Transfer.  At the election of the
Trustee,  the Trustee may charge a reasonable  fee for computing and  furnishing
such information to the transferor or to such agent referred to above; provided,
however,  that the Trustee  shall in no event be excused  from  furnishing  such
information as required by the Code.

               (d) Subject to  compliance  with Section  5.03(b) and (c) and the
provisions  regarding the sale,  transfer or assignment of any Certificate under
Section 5.10,  upon surrender for  registration  of transfer of any  Certificate
(and, with respect to any Transfer,  upon compliance with any provisions of this
Agreement relating to such Transfer) at the office of the Certificate  Registrar
or at the  office of its agent in New York City,  at IBJ  Schroder  Trust  Bank,
Stock Transfer Department, One State Street Plaza, New York, New York 10015, the
Trustee shall execute,  and the  Certificate  Registrar shall  authenticate  and
deliver,  in the name of the designated  transferee or transferees,  one or more
new  Certificates  of authorized  denominations  of a like aggregate  Percentage
Interest and dated the date of authentication by the Certificate Registrar.

               (e) At the option of the Certificateholders,  Certificates may be
exchanged for other  Certificates of the same Class of authorized  denominations
of a like aggregate Percentage  Interest,


                                      173
<PAGE>
<PAGE>


upon  surrender  of  the  Certificates  to be  exchanged  at the  office  of the
Certificate  Registrar  or the  office  of its  agent in New York  City,  at the
address provided in (d) above.  Whenever any Certificates are so surrendered for
exchange,  the  Trustee  shall  execute  and  the  Certificate  Registrar  shall
authenticate and deliver,  the Certificates which the  Certificateholder  making
the exchange is entitled to receive.

               (f) If the  Trustee or the  Certificate  Registrar  so  requires,
every  Certificate  presented or  surrendered  for  registration  of transfer or
exchange shall be duly endorsed by, or  accompanied  by a written  instrument of
transfer in form satisfactory to the Trustee and the Certificate  Registrar duly
executed by, the Holder  thereof or such Person's  attorney  duly  authorized in
writing.

               (g) No service  charge shall be made to a  Certificateholder  for
any  registration of transfer or exchange of  Certificates,  but the Certificate
Registrar  may  require  payment  of a  sum  sufficient  to  cover  any  tax  or
governmental  charge that may be imposed in connection with any  registration of
transfer or exchange of Certificates.

               (h) The Certificate Registrar shall cancel and retain or destroy,
in  accordance  with  the  Trustee's   retention  policy  then  in  effect,  all
Certificates surrendered for registration of transfer or exchange and shall upon
written request certify to the Servicer or the Depositor as to such retention or
destruction.

               (i) Notwithstanding any other provisions of this Agreement or the
Certificates,  a Global  Certificate  shall not be exchanged in whole or in part
for a Certificate of a Class registered in the name of any Person other than the
Depository or one or more nominees thereof,  provided, that a Global Certificate
may be exchanged for  Definitive  Registered  Certificates  in  accordance  with
Section 5.03(m).

               (j) Subject to the provisions of Section 5.03(k),  the Holder may
grant proxies and otherwise  authorize any person,  including  Agent Members (as
defined  below) and Persons that may hold interests  through Agent  Members,  to
take any action  which a Holder is entitled to take under this  Agreement or the
Certificates of a Class.

               (k) Neither any members of, or  participants  in, the  Depository
("Agent  Members")  nor any other  Persons on whose behalf Agent Members may act
shall  have  any  rights  under  this  Agreement  with  respect  to  any  Global
Certificate  registered in the name of the Depository or any nominee thereof, or
under any such Global  Certificate,  and the Depository or such nominee,  as the
case may be, may be treated by the  Trustee  and any agent of the Trustee as the
absolute  owner  and  Holder  of  such  Global   Certificate  for  all  purposes
whatsoever,  except as otherwise provided in Section 4.02.  Notwithstanding  the
foregoing,  nothing herein shall prevent the Trustee or any agent of the Trustee
from giving effect to any written  certification,  proxy or other  authorization
furnished by the Depository or such nominee,  as the case may be, or impair,  as
between the  Depository,  its Agent Members and any other Person on whose behalf
an Agent  Member may act, the  operation of customary  practices of such Persons
governing  the  exercise  of the  rights  of a Holder  of any  Certificate.

                                      174
<PAGE>
<PAGE>


The  Depository  must,  at all times  while it serves as such  Depository,  be a
clearing  agency  registered  under the  Exchange  Act and any other  applicable
statute or regulation.

               (l)  Notwithstanding any other provision of this Agreement or the
Certificates,  transfers of a Global Certificate,  in whole or in part, shall be
made  only in  accordance  with  this  subsection  (l).  Unless  and until it is
exchanged  in  whole  for the  Definitive  Registered  Certificates  represented
thereby,  a Global  Certificate  representing all of the Certificates of a Class
may not be transferred, except as a whole by the Depository to a nominee of such
Depository  or by a nominee of such  Depository  to such  Depository  or another
nominee  of such  Depository  or by such  Depository  or any such  nominee  to a
successor  Depository  or a nominee of such  successor  Depository,  and no such
transfer to any such other Person may be registered;  provided that this Section
5.03(l)  shall not  prohibit any  transfer of a  Certificate  of a Class that is
issued in  exchange  for a Global  Certificate  of the same  Class  pursuant  to
Section  5.03(m)  below.  No transfer of a  Certificate  to any Person  shall be
effective  under  this  Agreement  or the  Certificates  unless  and until  such
Certificate  has been  registered  in the name of such  Person.  Nothing in this
Section  shall  prohibit or render  ineffective  any  transfer  of a  beneficial
interest  in  a  Global  Certificate  effected  in  accordance  with  the  other
provisions of this Section 5.03.

               (m) (i) If at any time the Depository  notifies the Depositor and
the Trustee  that it is unwilling  or unable to continue as  Depository  or such
Depository has ceased to be a "clearing  agency"  registered  under the Exchange
Act, the Depositor  shall use its reasonable best efforts to appoint a successor
Depository.  If a successor  Depository is not appointed by the Depositor within
90 days  after the  Depositor  receives  such  notice or  becomes  aware of such
ineligibility,  the Trustee will execute, and cause the Certificate Registrar to
authenticate  and deliver  Definitive  Registered  Certificates  in an aggregate
initial  principal  amount  equal to the  initial  principal  amount of a Global
Certificate or Global  Certificates  representing  all the  Certificates of such
Class in exchange for such Global Certificate or Global Certificates.

                      (ii) The Depository may surrender a Global  Certificate in
        exchange in whole for Definitive  Registered  Certificates of a Class on
        such  terms  as are  acceptable  to the  Trustee  and  such  Depository.
        Thereupon, the Trustee shall execute,  authenticate and deliver, without
        service  charge,  to each  Person  specified  by such  Depository  a new
        Definitive  Registered  Certificate  of any authorized  denomination  as
        requested by such Person in aggregate  initial principal amount equal to
        and in  exchange  for such  Person's  Percentage  Interest in the Global
        Certificate of such Class.

                      (iii)  Upon  the  exchange  of a  Global  Certificate  for
        Definitive  Registered  Certificates,  such Global  Certificate shall be
        canceled by the Trustee.  Definitive  Registered  Certificates issued in
        exchange  for a Global  Certificate  pursuant to this  Section  shall be
        registered in such names and in such  denomination as the Depository for
        such Global  Certificate,  pursuant to  instructions  from its direct or
        indirect  Agent Members or otherwise,  shall  instruct the Trustee.  The
        Trustee   shall  not  have  any   liability  for  the  accuracy  of  the
        instructions  received  from the  Depository.


                                      175
<PAGE>
<PAGE>

        The Trustee shall deliver such Certificates to the Persons in whose name
        such Certificates are so registered.

                      (iv) Subject to Sections 4.02(f) and 4.02(k),  the Trustee
        shall not have any responsibility,  obligation or liability to any Agent
        Member, any Person claiming to be a Beneficial Owner of the Certificates
        of a Class under or through the Depository or any such  participant,  or
        any other Person which is not shown on the Certificate Register as being
        a Holder,  with  respect  to (A) the  Certificates  of a Class;  (B) the
        accuracy or any aspect of any records  maintained  by the  Depository or
        any such Agent  Member;  (C) the payment by the  Depository  or any such
        Agent Member of any amount in respect of the  principal of or premium or
        penalty,  if any, or interest on the  Certificates  of a Class;  (D) any
        notice  which  is  permitted  or  required  to be given  to  Holders  of
        Certificates of a Class under this Agreement  properly given  hereunder;
        (E) the  selection  by the  Depository  or any such Agent  Member or any
        Person to receive  payment in the event of a partial  redemption  of the
        Certificates of a Class;  (F) any consent given or other action taken by
        the Depository as Holder of  Certificates  of a Class;  or (G) any other
        matter  relating to the actions or practices of the Depository or any of
        its Agent  Members.  The Trustee will not be liable for any delay by the
        registered Holder of any Global  Certificate or the Depository or any of
        its  Agent  Members  in  identifying   the  Beneficial   Owners  of  the
        Certificates of a Class, and the Trustee may  conclusively  rely on, and
        will be protected in relying on, instructions from the registered Holder
        of any Global Certificate or the Depository for all purposes  (including
        with  respect  to the  registration  and  delivery,  and the  respective
        initial principal amounts, of the Certificates of a Class to be issued).




SECTION 5.04.         Mutilated, Destroyed, Lost or Stolen Certificates.

               If (i) any mutilated Certificate is surrendered to the Trustee or
the Certificate Registrar,  or the Trustee and the Certificate Registrar receive
evidence  to  their  satisfaction  of the  destruction,  loss  or  theft  of any
Certificate,  and (ii) there is  delivered  to the Trustee  and the  Certificate
Registrar  such security or indemnity as may be required by them to save each of
them harmless, then, in the absence of actual knowledge by a Responsible Officer
of the  Trustee or the  Certificate  Registrar  that such  Certificate  has been
acquired by a bona fide  purchaser,  the Trustee shall execute and  authenticate
and the Certificate  Registrar shall deliver,  in exchange for or in lieu of any
such mutilated,  destroyed, lost or stolen Certificate, a new Certificate of the
same Class and of like tenor and Percentage  Interest.  Upon the issuance of any
new Certificate  under this Section 5.04, the Trustee may require the payment of
a sum  sufficient  to cover  any tax or other  governmental  charge  that may be
imposed in  relation  thereto  and any other  expenses  (including  the fees and
expenses of the  Certificate  Registrar)  connected  therewith.  Any replacement
Certificate  issued  pursuant to this  Section  shall  constitute  complete  and
indefeasible  evidence of ownership of the  corresponding  interest in the Trust
Fund,  as if  originally  issued,  whether or not the lost,  stolen or destroyed
Certificate shall be found at any time.


                                      176
<PAGE>
<PAGE>



SECTION 5.05.         Persons Deemed Owners.

               Except  as  otherwise  provided  in  Section  4.02,  prior to due
presentation of a Certificate for  registration of transfer,  the Servicer,  the
Trustee,  the  Certificate  Registrar,  any Paying Agent and any agent of any of
them may treat the Person in whose name any  Certificate  is  registered  as the
owner of such Certificate for the purpose of receiving distributions pursuant to
Section 4.01 and for all other  purposes  whatsoever,  and neither the Servicer,
the Trustee, the Certificate Registrar, any Paying Agent nor any agent of any of
them shall be affected by notice to the contrary.

               Notwithstanding  the  foregoing,   with  respect  to  any  Global
Certificate,  nothing  herein  shall  prevent the  Trustee,  or any agent of the
Trustee  from  giving  effect  to any  written  certification,  proxy  or  other
authorization  furnished by any  Depository,  as a Holder,  with respect to such
Global  Certificate or impair,  as between such Depository and Beneficial Owners
of in such Global  Certificate,  the operation of customary  practices governing
the exercise of the rights of such Depository (or its nominee) as Holder of such
Global Certificate.




SECTION 5.06.         Appointment of Paying Agent.

               The Depositor may appoint or terminate  with or without  cause, a
paying agent (the  "Paying  Agent") for the purpose of making  distributions  to
Certificateholders  pursuant to Section  4.01.  The  Depositor  shall cause such
Paying Agent,  if other than the Trustee,  to execute and deliver to the Trustee
(with a copy to the  Servicer)  an  instrument  in which such Paying Agent shall
agree with the Trustee and the  Depositor  that such Paying  Agent will hold all
sums held by it for the payment to  Certificateholders  in trust for the benefit
of the Certificateholders entitled thereto until such sums have been paid to the
Certificateholders  or disposed of as otherwise provided herein. No Paying Agent
shall change its then  specified  officers  through which such Paying Agent acts
without  Depositor's  prior  written  consent.  Notice  of  any  termination  or
appointment  of any Paying Agents shall be promptly  given by the Trustee to the
Certificateholders  at their respective  addresses  appearing in the Certificate
Registrar, to the Servicer and to the Rating Agencies.




SECTION 5.07.         Access to Certificateholders' Names and Addresses.

               (a) If any  Certificateholder (an "Applicant") applies in writing
to the  Trustee,  and such  application  states  that the  Applicant  desires to
communicate  with other  Certificateholders  with  respect to their rights under
this  Agreement or under the  Certificates  and is  accompanied by a copy of the
communication which such Applicant proposes to transmit, then the Trustee shall,
at the expense of such Applicant,  within ten Business Days after the receipt of
such  application,  furnish or cause to be furnished to such Applicant a list of
the  names  and  addresses  of  the  Certificateholders  as of the  most  recent
Distribution Date and the Class or Classes of Certificates they hold.

                                      177
<PAGE>
<PAGE>

               (b) Every  Certificateholder and the Applicant,  by receiving and
holding such list,  consents to the  disclosure to any Applicant of its identity
and status as a  Certificateholder  and agrees with the Trustee that the Trustee
and the Certificate Registrar shall not be held accountable in any way by reason
of the  disclosure  of any  information  as to the  names and  addresses  of the
Certificateholders   hereunder,   regardless  of  the  source  from  which  such
information was derived.




SECTION 5.08.         Actions of Certificateholders.

               (a)  Any  request,  demand,  authorization,   direction,  notice,
consent,  waiver or other action provided by this Agreement to be given or taken
by  Certificateholders  may  be  embodied  in  and  evidenced  by  one  or  more
instruments of substantially similar tenor signed by such  Certificateholders in
person or by agent duly  appointed  in writing;  and except as herein  otherwise
expressly  provided,  such action shall become effective when such instrument or
instruments  are delivered to the Trustee and, when required,  to the Depositor,
the Servicer or the Special Servicer.  Proof of execution of any such instrument
or of a writing appointing any such agent shall be sufficient for any purpose of
this  Agreement  and  conclusive  in favor of the Trustee,  the  Depositor,  the
Servicer  and the  Special  Servicer,  if made in the  manner  provided  in this
Section 5.08.

               (b) The fact and date of the  execution by any  Certificateholder
of any such  instrument or writing may be proved in any reasonable  manner which
the Trustee deems sufficient.

               (c)  Any  request,  demand,  authorization,   direction,  notice,
consent,  waiver or other action by a Certificateholder  shall bind every Holder
of  every  Certificate   issued  upon  the  registration  of  transfer  of  such
Certificateholder's  Certificate or in exchange therefor or in lieu thereof,  in
respect of anything done, or omitted to be done, by the Trustee,  the Depositor,
the  Servicer  or the  Special  Servicer  in  reliance  thereon,  whether or not
notation of such action is made upon such Certificate.

               (d) The Trustee may require such  additional  proof of any matter
referred to in this Section 5.08 as it shall deem necessary.




SECTION 5.09.         Global Certificate Legend.

               The Global Certificates (i) shall be delivered by the Certificate
Registrar to the Depository or,  pursuant to the  Depository's  instructions  on
behalf of the  Depository to, and deposited  with, the Custodian,  and in either
case shall be  registered in the name of Cede & Co. and (ii) shall bear a legend
substantially to the following effect:

               "Unless  this   certificate   is   presented  by  an   authorized
               representative  of  The  Depository  Trust  Company,  a New  York
               corporation   ("DTC"),   to   the   Certificate   Registrar   for
               registration


                                      178
<PAGE>
<PAGE>


                of transfer,  exchange or payment, and any certificate issued is
                registered in the name of Cede & Co. or in such other name as is
                requested  by an  authorized  representative  of  DTC  (and  any
                payment  is made to Cede & Co.  or to such  other  entity  as is
                requested by an authorized representative of DTC), ANY TRANSFER,
                PLEDGE OR OTHER USE HEREOF FOR VALUE OR  OTHERWISE  BY OR TO ANY
                PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede
                & Co., has an interest herein."

               The  Global   Certificates  may  be  deposited  with  such  other
Depository as the  Certificate  Registrar may from time to time  designate,  and
shall bear such legend as may be appropriate.




SECTION 5.10.         Offer, Sale, Pledge or Other Transfer of ation
                      Restricted Certificates; Rule 144A Information.

               No offer,  sale,  pledge or other transfer of a Class F, Class G,
Class H, Class I, Class J or Class P  Certificate  or of a Residual  Certificate
(collectively, the "Restricted Certificates") shall be made unless such transfer
is  made  pursuant  to an  effective  registration  statement  or  otherwise  in
accordance with the  requirements  under the Act, and effective  registration or
qualification   under  applicable  state  securities  laws,  or  is  made  in  a
transaction  which does not require such  registration  or  qualification.  If a
transfer (other than one by the Depositor or an Affiliate thereof) is to be made
in reliance  upon an  exemption  from the Act,  and under the  applicable  state
securities laws, then either:  (i) the Certificate  Registrar shall require that
the transferee deliver to the Certificate Registrar an investment representation
letter (the  "Investment  Representation  Letter")  substantially in the form of
Exhibit D attached hereto, which Investment Representation Letter shall certify,
among  other  things,  that  the  transferee  is  an  institutional  "accredited
investor"  as  defined  in Rule  501(a)(1),  (2),  (3) or (7) under the Act or a
"qualified  institutional  buyer" as defined in Rule 144A under the Act, and the
Certificate  Registrar  may also  require  that the  transferee  deliver  to the
Certificate  Registrar  an  Opinion  of  Counsel  if  such  transferee  is not a
qualified  institutional buyer within the meaning of Rule 144A under the Act; or
(ii) if the  certifications  described  in the  preceding  clause  (i) cannot be
provided  (A) the  Certificate  Registrar  shall  require  an Opinion of Counsel
reasonably satisfactory to the Certificate Registrar and the Depositor that such
transfer  may be  made  pursuant  to an  exemption,  describing  the  applicable
exemption and the basis therefor,  from registration or qualification  under the
Act,  applicable state securities laws and other relevant laws, which Opinion of
Counsel shall not be an expense of the Certificate  Registrar,  the Depositor or
the Trustee,  and (B) the Certificate  Registrar shall require the transferor to
execute a  certification  in form and substance  satisfactory to the Certificate
Registrar setting forth the facts surrounding such transfer;  provided, however,
that a transfer of a Certificate of any such Class may be made to a trust if the
transferor  provides to the Trustee a certification that interests in such trust
may only be transferred subject to requirements  substantially to the effect set
forth in this Section  5.10;  and  provided,  further,  that no such  Investment


                                      179
<PAGE>
<PAGE>


Representation Letter or Opinion of Counsel shall be required in connection with
a transfer by the Seller of any Certificate to any Person as to which the Seller
certifies to the Trustee that such Person was formed to liquidate some or all of
the assets and liabilities of the Seller and is a  successor-in-interest  of the
Seller. In each case, the Certificate Registrar will be entitled without further
investigation to rely upon such certification or Opinion of Counsel.  The Holder
of such a Certificate  desiring to effect such transfer  shall,  and does hereby
agree to,  indemnify the  Certificate  Registrar,  the Trustee and the Depositor
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such federal and state laws. None of the Depositor,  the
Trustee or the  Certificate  Registrar  is under any  obligation  to register or
qualify  any Class F, Class G, Class H, Class I, Class J or Class P  Certificate
or any Residual Certificate.

               Unless such Certificates have been registered under the Act, each
of  the  Restricted  Certificates  shall  bear  a  legend  substantially  to the
following effect:

               THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
               OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR  ANY  STATE
               SECURITIES  LAWS.  NEITHER THIS  CERTIFICATE  NOR ANY INTEREST OR
               PARTICIPATION   HEREIN   MAY  BE   REOFFERED,   SOLD,   ASSIGNED,
               TRANSFERRED,  PLEDGED, ENCUMBERED OR OTHERWISE DISPOSED OF IN THE
               ABSENCE OF SUCH REGISTRATION OR UNLESS SUCH TRANSACTION IS EXEMPT
               FROM, OR NOT SUBJECT TO, REGISTRATION.

               THE HOLDER OF THIS  CERTIFICATE BY ITS  ACCEPTANCE  HEREOF AGREES
               NOT TO OFFER, SELL OR OTHERWISE  TRANSFER SUCH CERTIFICATE EXCEPT
               IN ACCORDANCE WITH ALL APPLICABLE  STATE  SECURITIES LAWS AND (A)
               PURSUANT  TO A  REGISTRATION  STATEMENT  WHICH HAS BEEN  DECLARED
               EFFECTIVE  UNDER  THE  SECURITIES  ACT,  (B)  FOR SO LONG AS THIS
               CERTIFICATE  IS ELIGIBLE  FOR RESALE  PURSUANT TO RULE 144A UNDER
               THE  SECURITIES  ACT  ("RULE  144A"),  TO A PERSON WHO THE SELLER
               REASONABLY  BELIEVES  IS A  "QUALIFIED  INSTITUTIONAL  BUYER"  AS
               DEFINED IN RULE 144A IN A TRANSACTION MEETING THE REQUIREMENTS OF
               RULE 144A, (C) TO AN INSTITUTIONAL  "ACCREDITED  INVESTOR" WITHIN
               THE MEANING OF SUBPARAGRAPH  (A)(1),  (2), (3) OR (7) OF RULE 501
               UNDER THE  SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE
               EXEMPTION 

                                      180
<PAGE>
<PAGE>


                FROM  THE  REGISTRATION  REQUIREMENTS  OF  THE  SECURITIES  ACT,
                SUBJECT IN EACH OF THE  FOREGOING  CASES TO THE  COMPLETION  AND
                DELIVERY BY THE  TRANSFEROR TO THE TRUSTEE OF A  CERTIFICATE  OF
                TRANSFER  IN  THE  FORM  APPEARING  ON THE  LAST  PAGE  OF  THIS
                CERTIFICATE.

               THE INITIAL  INVESTOR IN THIS  CERTIFICATE,  AND EACH  SUBSEQUENT
               PURCHASER OF THIS CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR
               AN  INTEREST  HEREIN,  IS  DEEMED TO HAVE  AGREED TO COMPLY  WITH
               CERTAIN  TRANSFER  REQUIREMENTS  SET  FORTH  IN THE  POOLING  AND
               SERVICING AGREEMENT.  A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
               INVESTMENT  REPRESENTATION  LETTER  SUBSTANTIALLY  IN THE FORM OF
               EXHIBIT  D  TO  THE  POOLING  AND  SERVICING  AGREEMENT  IF  SUCH
               TRANSFEREE  IS A QUALIFIED  INSTITUTIONAL  BUYER OR AN ACCREDITED
               INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED TO DELIVER AN
               OPINION  OF  COUNSEL  IF  SUCH  TRANSFEREE  IS  NOT  A  QUALIFIED
               INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

                               [End of Article V]


                                      181
<PAGE>
<PAGE>



                                   ARTICLE VI

                            THE SELLER, THE SERVICER
                            AND THE SPECIAL SERVICER


SECTION 6.01.         Liability of the Depositor, the Servicer and the
                      Special Servicer.

               The Depositor,  the Servicer and the Special  Servicer each shall
be  liable  in  accordance  with  this  Agreement  only  to  the  extent  of the
obligations specifically imposed by this Agreement.




SECTION 6.02.         Merger or Consolidation of the Special Servicer
                      or the Servicer.

               (a) Subject to  subsection  (b) of this  Section 6.02 and Section
6.04, each of the Servicer and the Special Servicer will keep in full effect its
existence,  rights and good standing as a limited partnership and a corporation,
respectively, under the laws of the State of Missouri and the State of Virginia,
respectively, and will be in compliance with the laws of each state in which any
Mortgaged  Property is located to the extent such  compliance  is  necessary  to
perform its obligations in accordance with the terms of this Agreement.

               (b) Any Person into which the  Servicer or Special  Servicer,  as
the case may be, may be merged or consolidated, or any Person resulting from any
merger, conversion,  other change in form or consolidation to which the Servicer
or Special  Servicer shall be a party, or any Person  succeeding to the business
of the Servicer or Special Servicer,  as the case may be, shall be the successor
of the Servicer or the Special Servicer, as applicable,  hereunder,  without the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto, anything herein to the contrary  notwithstanding;  provided that
(i) such successor or resulting Person shall be satisfactory to the Trustee (and
the Operating Adviser,  in the case of a successor special  servicer),  all such
approvals as evidenced in writing, (ii) such successor or resulting Person shall
execute  and  deliver to the  Trustee,  and to any other  Person the Trustee may
designate,  an  agreement,  in form and substance  satisfactory  to the Trustee,
which contains an assumption by such Person of the due and punctual  performance
and  observance  of each  covenant and  condition to be performed or observed by
such successor or resulting  Person under this Agreement from and after the date
of such  agreement,  (iii)  each of the  Rating  Agencies  shall be given  prior
written notice of the identity of the proposed successor or resulting Person and
the Rating Agencies shall have confirmed in writing that the then current rating
on the  Certificates  will not be  withdrawn,  qualified or downgraded by reason
thereof,  (iv) the  Servicer  or  Special  Servicer,  as the case may be,  shall
deliver to the Trustee,  and to any other Person the Trustee may  designate,  an
Officer's Certificate and an Opinion of Counsel acceptable to the Trustee (which
opinion  shall  be an  expense  of the  Servicer  or the  Special  Servicer,  as
applicable)  stating  that all  conditions  precedent  to such action under this
Agreement  have been completed and such action is permitted by and


                                      182
<PAGE>
<PAGE>


complies  with the  terms  of this  Agreement,  and (v) the  cost  and  expenses
associated with the transfer of the servicing  function pursuant to this Section
6.02 shall be borne by the Servicer or the Special Servicer,  as applicable,  or
such successor or resulting  Person.  If the conditions to the provisions in the
foregoing  sentence are not met, the Trustee may  terminate  the  Servicer's  or
Special  Servicer's,  as the case may be, servicing of the Mortgage Loans or the
Specially  Serviced  Mortgage Loans, as the case may be, pursuant  hereto,  such
termination to be effected in the manner set forth in Section 7.01.




SECTION 6.03.         Limitation on Liability of the Depositor, the
                      Servicer, the Special Servicer and Others.

               (a) Neither the Depositor,  the Servicer (or its general  partner
and  officers  and  directors  thereof),  the  Special  Servicer  nor any of the
directors,  officers,  employees or agents of the Depositor, the Servicer or the
Special  Servicer  shall be under any liability to each other or the Trust Fund,
the Certificateholders,  the Fiscal Agent or the Trustee, and in the case of the
Special  Servicer,  to the Operating Adviser or the Extension  Adviser,  for any
action taken,  or for  refraining  from the taking of any action,  in good faith
pursuant to this Agreement, or for errors in judgment;  provided,  however, that
this provision  shall not protect the  Depositor,  the Servicer (and its general
partner and  officers and  directors  thereof),  or the Special  Servicer or any
other such Person against any breach of warranties, representations or covenants
made herein,  or against any specific  liability  imposed on the Servicer or the
Special  Servicer  pursuant  to Section  3.02 or any other  Section  hereof,  or
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or  negligence in the  performance  of  obligations  and
duties  hereunder or by reason of reckless  disregard of  obligations  or duties
hereunder.  The Depositor,  the Servicer,  (and its general partner and officers
and directors thereof), the Special Servicer and any director, officer, employee
or agent of the Depositor, the Servicer or the Special Servicer may rely, absent
manifest error, in good faith on any document of any kind which, prima facie, is
properly executed and submitted by any appropriate Person respecting any matters
arising hereunder.  The Servicer and the Special Servicer shall not be under any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental to its duties to service the Mortgage Loans or the Specially Serviced
Mortgage Loans, as the case may be, in accordance with this Agreement;  provided
that  the  Servicer  or the  Special  Servicer,  as  applicable  may in its sole
discretion  undertake any such action which it may reasonably  deem necessary or
desirable in order to protect the  interests of the  Certificateholders  and the
Trustee in the Mortgage Loans or the Specially  Serviced  Mortgage Loans, as the
case may be, it is servicing  hereunder,  or shall  undertake any such action if
instructed  to do so by  the  Depositor  or the  Trustee  unless  it  reasonably
believes  such action would result in a material  unreimbursed  liability of the
Servicer or the Special  Servicer.  All  reasonable  legal expenses and costs of
such action shall be paid by the Servicer as Servicing Advances.

               (b) The Trust  shall  indemnify  the  Servicer  (and its  general
partner and officers  and  directors  thereof) and the Special  Servicer and any
director,  officer,  employee or agent of the Servicer and the Special  Servicer
and hold them harmless  against any and all 


                                      183
<PAGE>
<PAGE>


claims, losses,  penalties,  fines,  forfeitures,  legal fees and related costs,
judgments  and any other  costs,  liabilities,  fees and  expenses  incurred  in
connection  with any pending or  threatened  legal  action  relating to (i) this
Agreement,  the Mortgage Loans, REO Property, or the Retained Interests, if such
legal action is incidental to, or arises from, the Servicer or Special Servicer,
as the case may be,  serving in such capacity  under this  Agreement  (including
without limitation the providing of access or information by any party hereto to
any Person pursuant to Section 4.02(b)), (ii) any defect in any Mortgage Loan or
related documents as of the Cut-Off Date, (iii) in the case of the Servicer, any
action taken based on information provided by the Special Servicer, and (iv) any
action  taken by the  Servicer or the Special  Servicer,  as the case may be, in
accordance with instructions delivered in writing to the Servicer or the Special
Servicer,  as the case may be, by the  Trustee  or,  in the case of the  Special
Servicer,  by the  Servicer,  the Operating  Adviser or the  Extension  Adviser,
pursuant to any provision of this  Agreement,  in each case other than any loss,
liability  or  expense  incurred  by reason  of the  Servicer's  or the  Special
Servicer's,  as the case  may be,  breach  of any  representation,  warranty  or
covenant  in  this  Agreement,  by  reason  of the  Servicer's  or  the  Special
Servicer's, as the case may be, willful misfeasance,  bad faith or negligence in
the  performance of its obligations and duties under this Agreement or by reason
of the  Servicer's  or the  Special  Servicer's,  as the case  may be,  reckless
disregard of its obligations  and duties under this  Agreement.  The Servicer or
the Special Servicer,  as the case may be, shall immediately  notify the Trustee
if a claim  is made by a third  party  with  respect  to this  Agreement  or the
Mortgage  Loans  or REO  Properties  entitling  the  Servicer,  or  the  Special
Servicer,  as the case  may be,  to  indemnification  hereunder,  whereupon  the
Trustee  on behalf of the Trust  shall  assume the  defense of such claim  (with
counsel reasonably  satisfactory to the Servicer or the Special Servicer, as the
case may be),  and  shall,  from  the  Trust,  pay all  expenses  in  connection
therewith,  including reasonable fees of counsel, and shall, at the Trust Fund's
expense, promptly pay, discharge and satisfy any judgment or decree which may be
entered  against it or them in respect of such  claim.  Any failure to so notify
the Trustee shall not affect any rights any of the foregoing Persons may have to
indemnification  under  this  Agreement  or  otherwise,   unless  the  Trust  is
materially prejudiced thereby. The indemnification provided herein shall survive
the  termination  of this  Agreement and the  termination  or resignation of the
Servicer  or the  Special  Servicer,  as the case  may be.  The  Servicer  shall
promptly  pay from funds on  deposit in the  Collection  Account,  any  payments
certified by the Servicer or the Special  Servicer as required to be made to the
Servicer or the  Special  Servicer,  as  applicable,  pursuant  to this  Section
6.03(b).

               (c) Each of the  Servicer  and the  Special  Servicer  agrees  to
indemnify the Trustee, the Fiscal Agent (the Operating Adviser and the Extension
Adviser in the case of the Special Servicer), the Servicer (if applicable and in
the event  the Trust has been  terminated  pursuant  to the terms  hereof),  the
Special  Servicer (if applicable and in the event the Trust has been  terminated
pursuant to the terms hereof), the Retained Interest Holder (solely with respect
to the Retained  Interest  Holder's rights under Section 4.01(j),  and the Trust
and any director,  officer,  employee or agent thereof,  and hold them harmless,
from and against  any and all claims,  losses,  penalties,  fines,  forfeitures,
legal fees and related costs, judgments, and any other costs, liabilities,  fees
and  expenses  that any of them may sustain  arising  from or as a result of any
breach of any  representation,  warranty or covenant in this  Agreement,  by the


                                      184
<PAGE>
<PAGE>



Servicer or the Special Servicer,  as the case may be, the willful  misfeasance,
bad faith or negligence of the Servicer or the Special Servicer, as the case may
be, in the  performance of its obligations and duties under this Agreement or by
reason of reckless  disregard  by the Servicer or the Special  Servicer,  as the
case may be, of its duties and obligations  hereunder.  The Trustee,  the Fiscal
Agent, the Retained Interest Holder, the Servicer,  the Special Servicer, or the
Operating Adviser or Extension Adviser, in the case of the Special Servicer,  as
the case may be, shall immediately  notify the Servicer or the Special Servicer,
as  applicable,  if a  claim  is  made by a third  party  with  respect  to this
Agreement or the Mortgage Loans or Specially  Serviced  Mortgage  Loans,  in the
case of the  Special  Servicer  entitling  it (or,  in the case of the  Trustee,
itself or the Trust) to indemnification hereunder, whereupon the Servicer or the
Special  Servicer,  as the case may be,  shall  assume the defense of such claim
(with counsel  reasonably  satisfactory  to the Trustee,  the Fiscal Agent,  the
Retained Interest Holder, the Servicer or the Special Servicer, or the Operating
Adviser or Extension Adviser,  in the case of the Special Servicer,  as the case
may be) and pay all expenses in connection  therewith,  including  counsel fees,
and  promptly  pay,  discharge  and satisfy any  judgment or decree which may be
entered  against it or them in respect of such  claim.  Any failure to so notify
the Servicer or the Special  Servicer,  as the case may be, shall not affect any
rights  any of the  foregoing  Persons  may have to  indemnification  under this
Agreement or otherwise,  unless the Servicer's or the Special Servicer's, as the
case  may be,  defense  of such  claim is  materially  prejudiced  thereby.  The
indemnification  provided herein shall survive the termination of this Agreement
and the  termination  or resignation  of the Servicer,  the Trustee,  the Fiscal
Agent and the Special  Servicer (and the Operating  Adviser,  in the case of the
Special Servicer).

               (d) The Depositor  shall indemnify and hold harmless the Servicer
(and its general partner and the directors and officers  thereof) or the Special
Servicer and each  director,  officer,  employee or agent of the Servicer or the
Special  Servicer  and each  Person,  if any,  who  controls the Servicer or the
Special Servicer within the meaning of the Act from and against any loss, claim,
damage or liability,  joint or several,  and any action in respect  thereof,  to
which the Servicer or the Special  Servicer,  or any such  director,  officer or
controlling  Person  may  become  subject  under the Act,  insofar as such loss,
claim,  damage,  liability  or action  arises out of or is based upon any untrue
statement of a material fact contained in the Prospectus, or arises out of or is
based upon the omission to state therein a material  fact  necessary to make the
statements therein in light of the circumstances  under which they were made not
misleading, and shall reimburse the Servicer or the Special Servicer or any such
director,  officer,  employee or agent or  controlling  Person for any legal and
other  expenses  reasonably  incurred by it in  investigating  or  defending  or
preparing to defend against any such loss, claim,  damage,  liability or action;
provided,  that the Depositor shall not be liable in any such case to the extent
that any such loss,  claim,  damage,  liability  or action  arises out of, or is
based upon, any untrue  statement or omission made in the Prospectus in reliance
upon and in conformity with written  information  concerning the Servicer or the
Special Servicer, as the case may be, furnished to the Depositor by or on behalf
of the Servicer or the Special  Servicer,  as the case may be,  specifically for
inclusion  therein.  The Servicer or the Special  Servicer,  as the case may be,
shall immediately  notify the Depositor if a claim is made by a third party with
respect to this Section 6.03(d)  entitling the Servicer or the Special Servicer,
as the case may be, to indemnification hereunder,  whereupon the Depositor shall
assume the


                                      185
<PAGE>
<PAGE>


defense of any such claim (with counsel reasonably  satisfactory to the Servicer
and the Special Servicer, as the case may be) and pay all expenses in connection
therewith,  including counsel fees, and promptly pay,  discharge and satisfy any
judgment  or decree  which may be entered  against it or them in respect of such
claim.  Any failure to so notify the  Depositor  shall not affect any rights the
Servicer or the Special Servicer may have to indemnification  under this Section
6.03(d), unless the Depositor is prejudiced thereby. The Servicer or the Special
Servicer or any such director,  officer, employee or agent or controlling Person
shall  have the right to  employ  separate  counsel  in any such  action  and to
participate  in the defense  thereof but the fees and  expenses of such  counsel
shall be at the expense of the Servicer or the Special Servicer, as the case may
be, or such  director,  officer or  controlling  Person unless the Depositor has
failed to assume the defense and employ counsel.  The  indemnification  provided
herein shall survive the  termination of this  Agreement and the  termination or
resignation of the Depositor, the Servicer and the Special Servicer.

               (e) The Servicer and the Special  Servicer  shall  indemnify  and
hold harmless the  Depositor,  the Trust,  the Trustee,  the Fiscal  Agent,  the
Retained  Interest Holder (solely with respect to the Retained Interest Holder's
rights under Section 4.01(j)),  the Extension Adviser and the Operating Adviser,
in the case of the Special  Servicer,  each of their  respective  directors  and
officer and any Person who controls the Depositor,  the Trust, the Trustee,  the
Fiscal  Agent,  the Retained  Interest  Holder,  the  Extension  Adviser and the
Operating  Adviser,  in the case of the Special Servicer,  within the meaning of
the Act,  from and  against  any  loss,  claim,  damage or  liability,  joint or
several,  or any action in respect thereof,  to which the Depositor,  the Trust,
the Trustee,  the Fiscal  Agent,  the Retained  Interest  Holder,  the Extension
Adviser or the Operating  Adviser,  in the case of the Special Servicer,  or any
such director,  officer or controlling Person may become subject,  under the Act
or otherwise, insofar as, and only to the extent that, such loss, claim, damage,
liability or action arises out of, or is based upon,  any untrue  statement of a
material fact contained in the Prospectus, or arises out of or is based upon the
omission  to state  therein a material  fact  necessary  to make the  statements
therein in light of the circumstances under which they were made not misleading,
and shall reimburse the Depositor, the Trust, the Trustee, the Fiscal Agent, the
Retained Interest Holder, the Extension Adviser or the Operating Adviser, or any
such director,  officer or  controlling  Person for any legal and other expenses
reasonably  incurred by it in  investigation or defending or preparing to defend
against any such loss, claim, damage, liability or action, but in each case only
to the extent that the untrue  statement or omission  was made in reliance  upon
and in  conformity  with  written  information  concerning  the  Servicer or the
Special Servicer, as the case may be, furnished to the Depositor by or on behalf
of the Servicer or the Special  Servicer,  as the case may be,  specifically for
inclusion  therein.  The Depositor shall immediately  notify the Servicer or the
Special  Servicer,  as the case may be, if a claim is made by a third party with
respect to this Section 6.03(e) entitling the Depositor, the Trust, the Trustee,
the Fiscal Agent,  the Retained  Interest Holder,  the Extension  Adviser or the
Operating  Adviser,  in the case of the Special Servicer,  or any such director,
officer or controlling Person, as the case may be, to indemnification hereunder,
whereupon the Servicer or the Special Servicer, as the case may be, shall assume
the  defense of any such claim  (with  counsel  reasonably  satisfactory  to the
Depositor,  the Trustee,  the Fiscal Agent, the Retained  Interest  Holder,  the
Extension Adviser or the Operating Adviser, in the case of the Special 


                                      186
<PAGE>
<PAGE>



Servicer,  as the case may be) and pay all  expenses  in  connection  therewith,
including counsel fees, and promptly pay,  discharge and satisfy any judgment or
decree  which may be entered  against it or them in respect of such  claim.  Any
failure to so notify the Servicer or the Special  Servicer  shall not affect any
rights the Depositor,  the Trust,  the Trustee,  the Fiscal Agent,  the Retained
Interest Holder, the Extension Adviser or the Operating Adviser,  in the case of
the Special Servicer,  or any such director,  officer or controlling  Person may
have to indemnification under this Section 6.03(e), unless the Servicer's or the
Special Servicer's,  defense of such claim is materially prejudiced thereby. The
Depositor,  the Trust,  the Trustee,  the Fiscal  Agent,  the Retained  Interest
Holder,  the  Extension  Adviser or the  Operating  Adviser,  in the case of the
Special Servicer, or any such director, officer or controlling Person shall have
the right to employ  separate  counsel in any such action and to  participate in
the defense  thereof,  but the fees and expense of such counsel  shall be at the
expense of the Depositor, the Trust, the Trustee, the Fiscal Agent, the Retained
Interest Holder, the Extension Adviser or the Operating Adviser,  in the case of
the Special Servicer, or any such director, officer or controlling Person unless
the Servicer or the Special  Servicer,  as the case may be, has failed to assume
the  defense and employ  counsel.  The  indemnification  provided  herein  shall
survive the  termination of this Agreement and the termination or resignation of
the Servicer,  the Special  Servicer,  the  Depositor,  the Fiscal Agent and the
Trustee (and the Extension Adviser and the Operating Adviser, in the case of the
Special Servicer).

               (f) The  parties  hereto  expressly  agree that the only  written
information  furnished by or on behalf of the Servicer and Special  Servicer for
inclusion  in the  Prospectus  is the  information  set forth under the captions
"SERVICING  OF MORTGAGE  LOANS--The  Servicer"  on pages S-117 and S-118 (in the
first three paragraphs under such caption) and "SERVICING OF MORTGAGE LOANS--The
Special  Servicer"  on  pages  S-119  and  S-120 of the  Prospectus  Supplement,
respectively,   which  information  the  Servicer  and  Special   Servicer,   as
applicable,  hereby  represent  and warrant is true and correct in all  material
respects as of the date of the Prospectus Supplement and as of the Closing Date.




SECTION 6.04.         Limitation on Resignation of the Servicer and the
                      Special Servicer.

               (a) The Servicer  shall have the right  without the prior written
consent of the Trustee to delegate or assign to or subcontract with or authorize
or appoint anyone,  or delegate  certain duties to other  professionals  such as
attorneys and  appraisers,  as an agent of the Servicer to perform and carry out
any duties,  covenants or  obligations  to be  performed  and carried out by the
Servicer  hereunder;   provided,  however,  that  in  no  case  shall  any  such
delegation,   subcontracting   or   assignment   relieve  the  Servicer  of  any
responsibility,  obligation or liability hereunder; and provided,  further that,
notice of such permitted  assignment  shall be given promptly by the Servicer to
the  Special  Servicer  and the  Trustee  and any cost  thereof  be borne by the
Servicer.

               Except as expressly  provided herein,  the Special Servicer shall
not assign or transfer any of its rights,  benefits or  privileges  hereunder to
any other Person,  or delegate to 

                                      187
<PAGE>
<PAGE>


or subcontract  with, or authorize or appoint any other Person to perform any of
the duties,  covenants or  obligations  to be performed by the Special  Servicer
hereunder;  provided that the Special  Servicer shall have the right without the
prior  written  consent of the Trustee to  delegate or assign to or  subcontract
with or authorize or appoint an Affiliate of the Special Servicer to perform and
carry out any duties,  covenants or  obligations to be performed and carried out
by  the  Special  Servicer  hereunder.  In no  case,  however,  shall  any  such
delegation, subcontracting or assignment to an Affiliate of the Special Servicer
relieve  the  Special  Servicer  of any  liability  hereunder.  Notice  of  such
permitted  delegation  or  assignment  shall be given  promptly  by the  Special
Servicer to the Servicer,  the Operating  Adviser and the Trustee,  and any cost
thereof shall be borne by the Special Servicer and in no event shall the Special
Servicer engage any sub-servicer.

               (b) Except as otherwise provided in Section 6.04(a), the Servicer
shall not resign from the  obligations and duties hereby imposed on it unless it
determines that the Servicer's duties hereunder are no longer  permissible under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried  on by it.  Any  such  determination  permitting  the
resignation  of the Servicer  shall be evidenced by an Opinion of Counsel  which
opinion shall be at the expense of the Servicer to such effect  delivered to the
Trustee.  No such resignation shall become effective until a successor  Servicer
shall have (i) satisfied the  requirements  that would apply pursuant to Section
6.02(b) if a merger had occurred,  (ii) assumed the Servicer's  responsibilities
and obligations  under this Agreement,  and (iii) the Rating Agencies shall have
confirmed in writing that such  designation  shall not result in a  downgrading,
qualification,  or  withdrawal of the then current  ratings on the  Certificates
that are then rated.  Notice of such resignation  shall be given promptly by the
Servicer to each of the Rating Agencies,  the Special Servicer,  the Trustee and
the Depositor.

               Except as otherwise provided in this Section 6.04(b), the Special
Servicer shall not resign from the  obligations  and duties hereby imposed on it
unless it determines that the Special  Servicer's duties hereunder are no longer
permissible  under  applicable  law or are in  material  conflict  by  reason of
applicable  law  with  any  other   activities   carried  on  by  it.  Any  such
determination  permitting  the  resignation  of the  Special  Servicer  shall be
evidenced by an Opinion of Counsel  which opinion shall be at the expense of the
Special  Servicer  to such  effect  delivered  to the  Servicer,  the  Operating
Adviser,  and the Trustee.  No such  resignation  shall become effective until a
successor  special servicer  designated by the Operating Adviser and the Trustee
shall have (i) satisfied the  requirements  that would apply pursuant to Section
6.02(b) if a merger of the  Special  Servicer  had  occurred,  (ii)  assumed the
Special  Servicer's  responsibilities  and obligations  under this Agreement and
(iii) each Rating Agency shall have  confirmed in writing that such  designation
shall not result in a  downgrading,  qualification,  or  withdrawal  of the then
current  ratings  on the  Certificates  that  are  then  rated.  Notice  of such
resignation shall be given promptly by the Special Servicer to the Servicer, the
Operating Adviser,  each of the Rating Agencies,  the Trustee, the Depositor and
the Operating Adviser.

               No such  resignation  under the immediately  preceding  paragraph
above shall become  effective  unless and until such successor  special servicer
enters  into  an  agreement  with


                                      188
<PAGE>
<PAGE>


the  Trustee  assuming  the  obligations  and  responsibilities  of the  Special
Servicer hereunder in form and substance reasonably satisfactory to the Trustee.




SECTION 6.05.         Rights of the Depositor and the Trustee in vicer
                      Respect of the Servicer and the Special Servicer.

               Each of the  Servicer and the Special  Servicer  shall afford the
Depositor and the Trustee, upon reasonable notice and (for access after the date
three months after the Closing Date subject to  reimbursement  of its reasonable
out-of-pocket  expenses)  during normal  business  hours,  access to all records
maintained by it in respect of its rights and  obligations  hereunder and access
to its officers responsible for such obligations.  Upon request by the Depositor
or the Trustee,  each of the Servicer and the Special  Servicer shall furnish to
the  Depositor  and the  Trustee  its most  recent  publicly  available  audited
financial  statements and such other information in its possession regarding its
business,  affairs, property and condition,  financial or otherwise as the party
requesting  such  information,  in its  reasonable  judgment,  determines  to be
relevant to the performance of the obligations  hereunder of the Servicer or the
Special Servicer, as the case may be; provided, that with respect to requests of
the Depositor to the Servicer or Special Servicer for information other than the
Servicer's  or Special  Servicer's  financial  statements,  except as  otherwise
provided  herein,  the  Servicer  or Special  Servicer  shall not be required to
release any  information  referred to in this  sentence  unless the  Servicer or
Special Servicer determines, in the exercise of its reasonable discretion,  that
such  information  is  relevant  to  the  Depositor's   rights  and  obligations
hereunder.

                               [End of Article VI]


                                      189
<PAGE>
<PAGE>




                                   ARTICLE VII

                                     DEFAULT




SECTION 7.01.         Events of Default; Servicer and Special Servicer
                      Termination.

               (a) "Event of Default", wherever used herein, with respect to the
Servicer, means any one of the following events:

                (i) any failure by the Servicer to deposit  into the  Collection
        Account when required any amount  required to be so deposited  under the
        terms of this Agreement; or

                (ii) any  failure  by the  Servicer  to remit to the  Trustee by
        12:00 noon  (Central  Time) on any Servicer  Remittance  Date any amount
        required  to be so  remitted  on  such  date  under  the  terms  of this
        Agreement,  including,  without  limitation,  any  P&I  Advance,  or any
        failure  by the  Servicer  to  make  any  Servicing  Advance  when it is
        required to be made under the terms of this Agreement; or

                (iii) any failure on the part of the Servicer to duly observe or
        perform in any material respect any other of the covenants or agreements
        on the part of the Servicer  contained in this Agreement which continues
        unremedied  for a period  of 60 days  after  the  date on which  written
        notice of such failure,  requiring  the same to be remedied,  shall have
        been given to the Servicer by the Depositor or the Trustee,  except that
        if (A) the Servicer is in good faith  attempting to remedy such failure,
        (B) the Certificateholders will not be materially and adversely affected
        thereby and (C) the Servicer  delivers an Officer's  Certificate  to the
        Trustee  and the  Depositor  prior to the  expiration  of the  aforesaid
        60-day  period  outlining  the  actions to be taken by the  Servicer  to
        remedy such failure and setting forth an anticipated  date by which such
        remedy shall be completed,  then such cure period may be extended by the
        Trustee for an  additional  period not to exceed 90 days,  provided that
        such  extension  will not  result  in a  downgrading,  qualification  or
        withdrawal of the rating then assigned to any Class of the  Certificates
        by the Rating  Agencies,  as confirmed in writing by each Rating Agency;
        or

                (iv)  subject  to the last  paragraph  of Section  2.04(b),  any
        breach of the  representations and warranties set forth in Section 2.04;
        or

                (v) a  decree  or  order of a court  or  agency  or  supervisory
        authority  having  jurisdiction  in the premises in an involuntary  case
        under any present or future federal or state  bankruptcy,  insolvency or
        similar law for the appointment of a conservator,  receiver, liquidator,
        trustee or similar official in any bankruptcy, insolvency,  readjustment
        of debt, marshaling of assets and liabilities or similar proceedings, or
        for the  winding-up  or  liquidation  of its  affairs,  shall  have been
        entered


                                      190
<PAGE>
<PAGE>

        against the Servicer or a  substantial  portion of its property and such
        decree or order shall have  remained in force  undischarged  or unstayed
        for a period of 45 days; or

                (vi)  the  Servicer  shall  consent  to  the  appointment  of  a
        conservator,  receiver,  liquidator,  trustee or similar official in any
        bankruptcy,  insolvency,  readjustment of debt, marshaling of assets and
        liabilities  or similar  proceedings  or relating  to the  Servicer or a
        substantial portion of its property; or

                (vii) the Servicer  shall (A) admit in writing its  inability to
        pay its debts  generally as they become due, (B) file a petition to take
        advantage of any  applicable  bankruptcy,  insolvency or  reorganization
        statute,  (C) make and assignment for the benefit of its creditors,  (D)
        voluntarily  suspend  payment  of  its  obligations,  or  (E)  take  any
        corporate action in furtherance of the foregoing; or

                (viii) a change in the status of the Servicer  that will result,
        in and of itself,  in a downgrading,  qualification or withdrawal of the
        then current rating on any Class of the Certificates that are rated by a
        Rating Agency if the Servicer is not replaced.

               "Event of  Default,"  whenever  used herein  with  respect to the
Special Servicer, means any one of the following events:

                (i) any  failure by the  Special  Servicer to deposit in any REO
        Account when due any amount  required to be so deposited under the terms
        of this Agreement; or

                (ii) any failure by the Special Servicer to remit to the Trustee
        or the  Servicer or to deposit in the  Collection  Account  when due any
        amount  required to be so remitted or deposited  under the terms of this
        Agreement; or

                (iii) any  failure on the part of the  Special  Servicer to duly
        observe or perform in any material respect any other of the covenants or
        agreements  on the  part  of the  Special  Servicer  contained  in  this
        Agreement which  continues  unremedied for a period of 60 days after the
        date on which written  notice of such failure,  requiring the same to be
        remedied, shall have been given to the Special Servicer by the Operating
        Adviser, the Trustee, the Depositor or the Servicer,  except that if (A)
        the Special Servicer is in good faith attempting to remedy such failure,
        (B) the Certificateholders will not be materially and adversely affected
        thereby and (C) the Special Servicer  delivers an Officers'  Certificate
        to  the  Trustee  and  the  Depositor  prior  to the  expiration  of the
        aforesaid 60-day period outlining the actions to be taken by the Special
        Servicer to remedy such failure and setting forth an anticipated date by
        which  such  remedy  shall be  completed,  then such cure  period may be
        extended by the Trustee for an additional  period not to exceed 90 days,
        provided  that  such   extension  will  not  result  in  a  downgrading,
        qualification  or withdrawal of the rating then assigned to any Class of
        the Certificates by the Rating Agencies, as confirmed in writing by each
        Rating Agency; or

                                      191
<PAGE>
<PAGE>

                (iv)  subject  to the last  paragraph  of Section  2.05(b),  any
        breach of the  representations  and  warranties  as set forth in Section
        2.05; or

                (v) a  decree  or  order of a court  or  agency  or  supervisory
        authority  having  jurisdiction  in the premises in an involuntary  case
        under any present or future federal or state  bankruptcy,  insolvency or
        similar law for the appointment of a conservator,  receiver, liquidator,
        trustee or similar official in any bankruptcy, insolvency,  readjustment
        of debt, marshaling of assets and liabilities or similar proceedings, or
        for the  winding-up  or  liquidation  of its  affairs,  shall  have been
        entered  against the Special  Servicer or a  substantial  portion of its
        property  and  such  decree  or  order  shall  have  remained  in  force
        undischarged or unstayed for a period of 45 days; or

                (vi) the Special  Servicer shall consent to the appointment of a
        conservator,  receiver,  liquidator,  trustee or similar official in any
        bankruptcy,  insolvency,  readjustment of debt, marshaling of assets and
        liabilities or similar  proceedings or relating to the Special  Servicer
        or a substantial portion of its property; or

                (vii)  the  Special  Servicer  shall (A)  admit in  writing  its
        inability  to pay its debts  generally  as they become  due,  (B) file a
        petition to take advantage of any applicable  bankruptcy,  insolvency or
        reorganization  statute,  (C) make an assignment  for the benefit of its
        creditors,  (D) voluntarily  suspend payment of its obligations,  or (E)
        take any corporate action in furtherance of the foregoing; or

                (viii)  any change in the status of the  Special  Servicer  that
        would  result,  in and of itself,  in a  downgrading,  qualification  or
        withdrawal of the then current  rating on any Class of the  Certificates
        that  are  rated by a  Rating  Agency  if the  Special  Servicer  is not
        replaced.

then,  and in each and every such case, so long as an Event of Default shall not
have been  remedied,  the  Trustee  or the  Depositor  may,  and at the  written
direction  of the  Holders  of  Certificates  entitled  to at  least  25% of the
aggregate  Voting Rights of all  Certificates,  the Trustee shall,  by notice in
writing to the Servicer (if it is the defaulting  party) or the Special Servicer
(if it is the  defaulting  party),  as the  case may be,  terminate  all of such
Servicer's  or  Special   Servicer's  rights  and  obligations   (including  its
obligation to make Advances,  in the case of the Servicer)  under this Agreement
and in and to the Mortgage Loans and the proceeds thereof, other than any rights
it may have hereunder as a Certificateholder  and any rights or obligations that
accrued prior to the date of such  termination  (including  the right to receive
all amounts  accrued or owing to it under this Agreement on or prior to the date
of  such   termination   and  the  right  to  the   benefits  of  Section   6.03
notwithstanding  any such termination).  On or after the receipt by the Servicer
or the Special Servicer,  as the case may be, of such written notice, all of its
authority  and  power  under  this  Agreement,   whether  with  respect  to  the
Certificates or the Mortgage Loans or otherwise,  shall pass to and be vested in
the Trustee (in the event either the Servicer or Special Servicer is terminated)
pursuant to and under this  Section,  and,  without  limitation,  the Trustee is
hereby authorized and empowered to execute


                                      192
<PAGE>
<PAGE>

and  deliver,  on behalf of and at the  expense of the  defaulting  Servicer  or
Special Servicer, as the case may be, as attorney-in-fact or otherwise,  any and
all documents and other  instruments,  and to do or accomplish all other acts or
things  necessary  or  appropriate  to effect  the  purposes  of such  notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage Loans and related documents, or otherwise. Each of the Servicer and
the  Special  Servicer  agrees in the event it is  terminated  pursuant  to this
Section  7.01 to promptly  (and in any event no later than three  Business  Days
subsequent  to such notice)  provide,  at its own expense,  the Trustee with all
documents  and records  requested by the Trustee to enable the Trustee to assume
its functions hereunder,  and to cooperate with the Trustee and the successor to
its   responsibilities   hereunder  in   effecting   the   termination   of  its
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer to the Trustee for  administration  by it,  within one  Business Day of
receipt  thereof,  of all cash amounts which shall at the time be or should have
been credited by the Servicer to the  Collection  Account and any Escrow Account
(if it is then the  defaulting  party) and by the  Special  Servicer  to any REO
Account (if it is then the  defaulting  party) or  thereafter  be received  with
respect to the Mortgage Loans. All reasonable  out-of-pocket  costs and expenses
of the  successor  Servicer  or Special  Servicer  incurred in  connection  with
transferring the Mortgage Files to the successor  Servicer or Special  Servicer,
as the case may be, and amending  this  Agreement to reflect such  succession as
Servicer or Special Servicer,  as the case may be, pursuant to this Section 7.01
shall be paid by the predecessor  Servicer or Special Servicer,  as the case may
be, upon presentation of reasonable documentation of such costs and expenses.

               (b) The Trustee will be required to terminate the services of the
Servicer  (at any time after the first  anniversary  date of the  Closing  Date)
without  cause,  if (i) it receives from the Depositor  written  notice that the
Depositor  wishes to appoint a successor  servicer,  (ii) such  successor  will,
among other things,  meet the  requirements  set forth in Section 6.02(b) and be
reasonably  acceptable  to the Trustee and (iii) such  successor  servicer  will
execute  and  deliver  to the  Trustee  an  agreement,  in  form  and  substance
satisfactory to the Trustee, whereby the successor servicer agrees to assume and
perform  punctually  the duties of the  Servicer  specified  in this  Agreement;
provided  that (x) as evidenced in writing by each of the Rating  Agencies,  the
succession  of  such  proposed  servicer  will  not  result  in  a  downgrading,
withdrawal or  qualification  of the then current ratings provided by the Rating
Agencies in respect to any Class of Outstanding  Certificates that is rated, and
(y) the  predecessor  Servicer is paid or  reimbursed  by the  Depositor or such
successor  servicer  on or  prior  to the  date  of  such  termination  for  any
unreimbursed  Advances (together with interest thereon at the Advance Rate), any
accrued and unpaid Servicing Fees, and the reasonable  out-of-pocket expenses of
the  predecessor  Servicer  in  transferring  the  servicing  to such  successor
servicer.  This  Servicer  shall  not be  deemed  terminated  pursuant  to  this
subsection  (b) until the  successor  servicer  shall  have been  appointed,  as
evidenced by written notice of such appointment delivered to the Servicer by the
Trustee.

               (c) The Trustee will be required to terminate the services of the
Special  Servicer  at any  time  without  cause,  if (i) it  receives  from  the
Operating  Adviser written notice that the Operating Adviser wishes to appoint a
successor  special  servicer,  (ii) such successor  special servicer will, among
other  things,  meet the  requirements  set  forth  in  Section  6.02(b)


                                      193
<PAGE>
<PAGE>


and be  reasonably  acceptable  to the Trustee and the  Depositor and (iii) such
successor  will  execute and deliver to the  Trustee an  agreement,  in form and
substance reasonably satisfactory to the Trustee,  whereby the successor special
servicer  agrees to assume and  perform  punctually  the  duties of the  Special
Servicer specified in this Agreement;  provided, that as evidenced in writing by
each of the Rating  Agencies,  the succession of such proposed  special servicer
shall not  result in a  downgrading,  withdrawal  or  qualification  of the then
current  ratings  provided  by the  Rating  Agencies  in respect to any Class of
Outstanding  Certificates  that is rated.  This  Special  Servicer  shall not be
deemed  terminated  pursuant to this subsection (c) until the successor  special
servicer shall have been appointed.  In the event that J.E. Robert Company, Inc.
(but not any  successors or assigns) is terminated as Special  Servicer  without
cause prior to the second  anniversary date of the Closing Date pursuant to this
Section 7.01(c),  J.E. Robert Company,  Inc. shall be entitled to payment by the
Holders of the  Controlling  Class,  on or before the date on which  termination
becomes  effective,  of the Termination Fee. In addition,  in the event that the
Special  Servicer  is  terminated  at any time  without  cause  pursuant to this
Section  7.01(c),  the  Special  Servicer  shall be  entitled  to payment by the
successor  special servicer of any accrued but unpaid Special Servicing Fees and
other  Special  Servicer  compensation  as and when  applicable  amounts  on the
Mortgage Loans or REO Properties  are  collected,  which shall include,  without
limitation,  the  following:  (i) any  Workout  Fee  being  paid to the  Special
Servicer based on Net Collections  from a  Rehabilitated  Mortgage Loan prior to
the effective date of  termination,  which Workout Fee shall continue to be paid
by the successor  special servicer to the terminated  Special Servicer after the
effective  date of  termination  until such date,  if any, as such Mortgage Loan
again becomes a Specially Serviced Mortgage Loan, at the time and in the amounts
provided  herein as if the  terminated  Special  Servicer  had  continued in its
capacity as Special Servicer  hereunder;  and (ii) with respect to any Specially
Serviced  Mortgage Loan or REO Property for which,  as of the effective  date of
termination,  a Workout Fee had not yet been earned by or paid to the terminated
Special  Servicer,  the successor  special  servicer shall pay to the terminated
Special  Servicer a fraction of any Workout Fee earned or paid on such Specially
Serviced  Mortgage Loan or REO Property after the effective date of termination,
the numerator of which is the number of days such  Specially  Serviced  Mortgage
Loan or REO Property was specially  serviced by the terminated  Special Servicer
and the denominator of which is the total number of days such Specially Serviced
Mortgage  Loan or REO  Property  was  specially  serviced  prior to  becoming  a
Rehabilitated Mortgage Loan or being liquidated.




SECTION 7.02.         Trustee or Servicer to Act; Appointment of
                      Successor.

               On and after the time the  Servicer or the Special  Servicer,  as
the case may be, either  resigns or receives a notice of  termination  for cause
pursuant to Section 7.01(a),  and provided that no acceptable successor has been
appointed,  the  Trustee  shall be the  successor  to the  Servicer  or  Special
Servicer,  as the case may be, in all  respects  in its  capacity as Servicer or
Special Servicer under this Agreement and the transactions set forth or provided
for herein and shall be subject to all the responsibilities, duties, liabilities
and limitations on liability  relating thereto and that arise thereafter  placed
on or for the  benefit  of the  Servicer  or Special 


                                      194
<PAGE>
<PAGE>


Servicer by the terms and provisions hereof; provided, however, that any failure
to perform  such duties or  responsibilities  caused by the  terminated  party's
failure to provide  information or monies  required by Section 7.01 shall not be
considered a default by such successor hereunder. The appointment of a successor
Servicer  shall not affect any liability of the  predecessor  Servicer which may
have arisen prior to its  termination  as  Servicer,  and the  appointment  of a
successor  Special  Servicer  shall not affect any liability of the  predecessor
Special  Servicer  which may have  arisen  prior to its  termination  as Special
Servicer.  The  Trustee in its  capacity  as  successor  to the  Servicer or the
Special  Servicer,  as the  case  may be,  shall  not be  liable  for any of the
representations  and  warranties  of  the  Servicer  or  the  Special  Servicer,
respectively,  herein or in any related  document or agreement,  for any acts or
omissions of the  predecessor  Servicer or Special  Servicer,  or for any losses
incurred by the  Servicer  pursuant  to Section  3.07  hereunder,  nor shall the
Trustee be required to purchase any Mortgage  Loan  hereunder.  As  compensation
therefor,  the Trustee as successor  Servicer shall be entitled to the Servicing
Fees and all funds  relating to the Mortgage Loans which the Servicer would have
been entitled to charge to the Collection  Account if the Servicer had continued
to act hereunder,  including but not limited to any income or other benefit from
any  Eligible  Investment  pursuant to Section  3.07,  and as  successor  to the
Special Servicer shall be entitled to the Special Servicing Fees,  Workout Fees,
and Special  Servicer  Extension  Fees to which the Special  Servicer would have
been entitled if the Special Servicer had continued to act hereunder. Should the
Trustee  succeed to the  capacity of the Servicer or the Special  Servicer,  the
Trustee  shall be  afforded  the same  standard  of care  and  liability  as the
Servicer or the  Special  Servicer,  as  applicable,  hereunder  notwithstanding
anything in Section 8.01 to the contrary, but only with respect to actions taken
by it in its role as successor  Servicer or successor Special  Servicer,  as the
case  may  be,  and  not  with  respect  to  its  role  as  Trustee   hereunder.
Notwithstanding  the above,  the Trustee may, if it shall be unwilling to act as
successor to the Servicer or Special  Servicer,  or shall, if it is unable to so
act or if the Holders of Certificates entitled to at least 66-2/3% of the Voting
Rights so request in writing to the  Trustee,  promptly  appoint,  or petition a
court of  competent  jurisdiction  to appoint,  any  established  mortgage  loan
servicing  institution which meets the criteria set forth in Section 6.02(b), as
the successor to the Servicer or the Special Servicer, as applicable,  hereunder
in the  assumption  of  all or any  part  of  the  responsibilities,  duties  or
liabilities of the Servicer or Special Servicer  hereunder.  No appointment of a
successor to the Servicer or the Special  Servicer  hereunder shall be effective
until the assumption by the successor to the Servicer or the Special Servicer of
all  its   responsibilities,   duties  and  liabilities   hereunder  that  arise
thereafter.  Pending  appointment  of a successor to the Servicer or the Special
Servicer  hereunder,  unless  the  Trustee  shall be  prohibited  by law from so
acting,  the Trustee  shall act in such  capacity as herein above  provided.  In
connection  with such  appointment and assumption of a successor to the Servicer
or Special Servicer as described herein,  the Trustee may make such arrangements
for the  compensation  of such successor out of payments on Mortgage Loans as it
and such successor shall agree;  provided,  however,  that no such  compensation
with  respect  to a  successor  Special  Servicer  shall  be in  excess  of that
permitted  the  terminated  Special  Servicer  hereunder.  In the event that the
Servicer is  terminated  or resigns and no qualified  successor is willing to be
compensated as successor servicer at the Servicing Fee Rate of 0.023% per annum,
the Trustee  shall  negotiate  such  higher  Servicing  Fee Rate (the  "Modified
Servicing Fee Rate") as is reasonably  necessary to locate a qualified 


                                      195
<PAGE>
<PAGE>


successor servicer;  provided, that in no event shall the Modified Servicing Fee
Rate with  respect to any  Mortgage  Loan exceed 0.06% per annum (the sum of (a)
the  Servicing  Fee Rate of 0.023% per  annum,  and (b) the  Retained  Servicing
Interest Rate). The amount of Retained Servicing  Interest  distributable to the
Seller as provided in Section 4.01(j) shall be reduced by an amount equal to the
excess of the Modified Servicing Fee Rate over 0.023%. The Trustee, the Servicer
or the  Special  Servicer  (whichever  is not the  terminated  party)  and  such
successor shall take such action,  consistent  with this Agreement,  as shall be
necessary to effectuate any such succession.

               The  Trustee  shall be required  within 60 days of  assuming  its
duties as successor  Servicer or Special Servicer,  as the case may be, pursuant
to this Section  7.02,  to use its best efforts  either to satisfy the standards
for such  successor  as are set forth in this  Agreement,  or to use  reasonable
efforts to locate a successor Servicer or Special Servicer,  as the case may be,
who  satisfies  the criteria  stated in Section  6.02(b) and with respect to the
Special Servicer, is acceptable to the Operating Adviser in its sole discretion,
and who is willing to serve as successor Servicer or Special Servicer hereunder,
subject  to and upon the  terms and  conditions  stated  herein  (as they may be
amended from time to time pursuant to the  provisions  hereof),  and, after such
successor is located and accepts its appointment as such, it shall be and become
the successor Servicer or Special Servicer  hereunder,  and the Trustee shall be
relieved  from all further  obligations  as Servicer  or Special  Servicer.  The
Trustee  shall have no  obligation  to act as a successor  Servicer or successor
Special Servicer in the event that the Servicer or Special Servicer, as the case
may be, is terminated without cause pursuant to Section 7.01(b) or (c).




SECTION 7.03.         Notification to Certificateholders.

               (a)  Upon any  termination  pursuant  to  Section  7.01  above or
appointment of a successor to the Servicer or the Special Servicer,  the Trustee
shall  give  prompt  written  notice  thereof  to  Certificateholders  at  their
respective  addresses  appearing in the  Certificate  Register and to the Rating
Agencies, at the expense of the Trust.

               (b) Within 10 Business Days after the  occurrence of any Event of
Default of which a Responsible Officer of the Trustee has actual knowledge,  the
Trustee  shall  transmit by mail to all Holders of  Certificates  notice of such
Event of Default, unless such Event of Default shall have been cured or waived.




SECTION 7.04.         Other Remedies of Trustee.

               During the  continuance of any Event of Default,  so long as such
Event of Default shall not have been remedied,  the Trustee,  in addition to the
rights  specified  in Section  7.01,  shall  have the right,  in its own name as
trustee of an express  trust,  to take all actions now or hereafter  existing at
law, in equity or by statute to enforce its rights and  remedies  and to protect
the interests,  and enforce the rights and remedies,  of the  Certificateholders
(including the institution and prosecution of all judicial,  administrative  and
other  proceedings  and the  filing of  proofs  of claim and debt in  connection
therewith).  Except 


                                      196
<PAGE>
<PAGE>


as otherwise  expressly  provided in this  Agreement,  no remedy provided for by
this Agreement shall be exclusive of any other remedy, and each and every remedy
shall be cumulative and in addition to any other remedy and no delay or omission
to exercise  any right or remedy  shall impair any such right or remedy or shall
be deemed to be a waiver of any Event of Default.




SECTION 7.05.         Waiver of Past Events of Default; Termination.

               The Holders of  Certificates  evidencing more than 66-2/3% of the
aggregate  Voting  Rights of the  Certificates  may, on behalf of all Holders of
Certificates,  waive any default by the Servicer or the Special  Servicer in the
performance of its obligations hereunder and its consequences,  except a default
in making any required  deposits to or payments from the Collection  Account and
Escrow  Account or in making any required P&I Advances or Servicing  Advances in
the case of the Servicer or in making any required  deposits to or payments from
the REO Account in the case of the Special Servicer, or in remitting payments as
received to the  Servicer by the Special  Servicer,  in each case in  accordance
with this Agreement.  Upon any such waiver of a past default, such default shall
cease to exist,  and any Event of Default  arising  therefrom shall be deemed to
have been  remedied for every  purpose of this  Agreement.  No such waiver shall
extend  to any  subsequent  or other  default  or impair  any  right  consequent
thereon.




SECTION 7.06.         Fiscal Agent or Trustee as Maker of Advances.

               (a) In the  event  that (i) the  Servicer  fails to  fulfill  its
obligations hereunder to make any Advances or (ii) a Servicer Advance Limitation
is  reached,  the  Trustee  shall  immediately  notify the Fiscal  Agent of such
circumstances  in writing,  and the Trustee shall perform such  obligations  (x)
within  one  Business  Day of such  failure  by the  Servicer  with  respect  to
Servicing  Advances,  and, (y) by no later than 5:00 p.m.  (Central Time) on the
related Servicer Remittance Date with respect to P&I Advances, and, with respect
to any such Advance made by the Trustee, subject to the last sentence of Section
3.03(c)(vi),  the Trustee  shall  succeed to all of the  Servicer's  rights with
respect to Advances hereunder,  including,  without  limitation,  the Servicer's
rights   of   reimbursement   and   Advance   Interest,   and   rights  to  give
Nonrecoverability  Determination Notices (provided,  that any notice required to
be given  pursuant to the  definition of such term shall be given by the Trustee
to the  Depositor)  (without  regard  to any  impairment  of any such  rights of
reimbursement  caused by such Servicer's default in its obligations  hereunder);
provided,  however,  that if Advances  made by both the Trustee and the Servicer
shall at any time be outstanding,  or any Advance  Interest shall be accrued and
unpaid,  all amounts  available  to repay such  Advances  and  Advance  Interest
hereunder shall be applied entirely to the Advances  outstanding to the Trustee,
until such  Advances  shall have been repaid in full,  together with all Advance
Interest accrued thereon.  The Trustee shall be entitled to conclusively rely on
any  Nonrecoverability  Determination  Notice  in  connection  with  making  any
Advances  hereunder.  In the event the Fiscal  Agent is not the  initial  Fiscal
Agent,  with  respect to any  Distribution  Date that the Trustee is required to
make any P&I  Advances,  immediately  upon making such P&I  Advances the Trustee
shall  notify the Fiscal Agent by  facsimile  that such P&I  Advances  have been
made.

                                      197
<PAGE>
<PAGE>

               (b)  In  the  event  that  the  Trustee   fails  to  fulfill  its
obligations hereunder to make any Advances following the failure of the Servicer
to make an Advance,  the Fiscal Agent shall perform such  obligations (x) within
one  Business  Day of such  failure by the  Trustee  with  respect to  Servicing
Advances,  and (y) by no later  than 12:00 noon  (Central  Time) on the  related
Distribution  Date with respect to P&I  Advances,  and, with respect to any such
Advance made by the Fiscal  Agent,  the Fiscal Agent shall succeed to all of the
Trustee's rights with respect to any such Advance hereunder,  including, without
limitation,  the  Trustee's  rights of  reimbursement  and Advance  Interest and
rights to give  Nonrecoverability  Determination  Notices (without regard to any
impairment of any such rights of reimbursement  caused by such Trustee's default
in its obligations hereunder);  provided,  however, that if Advances made by the
Servicer, the Trustee and the Fiscal Agent shall at any time be outstanding,  or
any Advance Interest shall be accrued and unpaid, all amounts available to repay
such Advances and Advance  Interest  hereunder shall be applied  entirely to the
Advances  outstanding  to the Fiscal Agent,  until such Advances shall have been
repaid in full,  together with all Advance Interest accrued thereon.  The Fiscal
Agent  shall  be  entitled  to  conclusively   rely  on  any   Nonrecoverability
Determination Notice in connection with making any Advances hereunder.

               (c) The  Trustee's  and the  Fiscal  Agent's  obligation  to make
Advances hereunder shall not be subject to a dollar limitation.

                              [End of Article VII]


                                      198
<PAGE>
<PAGE>



                                  ARTICLE VIII

                   CONCERNING THE TRUSTEE AND THE FISCAL AGENT


SECTION 8.01.         Duties of Trustee.

               Prior  to the  occurrence  of an  Event  of  Default  of  which a
Responsible  Officer of the Trustee has actual knowledge and after the curing or
waiver  of all such  Events of  Default  which may have  occurred,  the  Trustee
undertakes to perform such duties and only such duties as are  specifically  set
forth  in this  Agreement,  and no  permissive  right  of the  Trustee  shall be
construed as a duty.  During the  continuance  of an Event of Default of which a
Responsible  Officer of the Trustee  has actual  knowledge,  the  Trustee  shall
exercise such of the rights and powers vested in it by this  Agreement,  and use
the same degree of care and skill in their  exercise,  as a prudent person would
exercise  or use under the  circumstances  in the conduct of such  person's  own
affairs.

               The  Trustee,  upon  receipt  of any  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the  requirements  of this  Agreement;  provided,  however,  that the
Trustee  shall  not be  responsible  for the  accuracy  or  content  of any such
resolution,  certificate,  statement,  opinion, report, document, order or other
instrument.  If any such instrument is found not to conform to the  requirements
of this Agreement in a material manner, the Trustee shall report such finding to
the presenting party and request the correction of such instrument.

               Subject to Section 8.02, no provision of this Agreement  shall be
construed to relieve the Trustee from  liability for its own  negligent  action,
its  own  negligent  failure  to  act,  its own  bad  faith  or its own  willful
misconduct; provided, however, that:

                      (i) prior to the  occurrence  of an Event of Default,  and
        after the curing or waiver of all such Events of Default  which may have
        occurred,  the duties and obligations of the Trustee shall be determined
        solely by the express  provisions of this  Agreement,  the Trustee shall
        not be liable except for the  performance of such duties and obligations
        as are specifically set forth in this Agreement, no implied covenants or
        obligations  shall be read into this Agreement  against the Trustee and,
        in the absence of bad faith on the part of the Trustee,  and the Trustee
        may  conclusively  rely,  as to the  truth  of the  statements  and  the
        correctness of the conclusions  expressed therein, upon any resolutions,
        certificates,   statements,  instruments,  opinions,  reports,  notices,
        requests, consents, orders, approvals, bonds or other paper or documents
        furnished  to the  Trustee  that  conform  to the  requirements  of this
        Agreement without responsibility for investigating the contents thereof;

                                      199
<PAGE>
<PAGE>

                      (ii) the  Trustee  shall not be  personally  liable for an
        error  of  judgment  made in good  faith  by a  Responsible  Officer  or
        Responsible  Officers,  unless it shall be proved  that the  Trustee was
        negligent in ascertaining the pertinent facts;

                      (iii) the  Trustee  shall not be  personally  liable  with
        respect to any action  taken,  suffered  or omitted to be taken by it in
        good faith in accordance  with the direction of Holders of  Certificates
        entitled to more than 50% of the Voting Rights (or such other percentage
        as is specified  herein) of each  affected  Class,  or of the  aggregate
        Voting Rights of the Certificates, as applicable,  relating to the time,
        method and place of conducting any  proceeding for any remedy  available
        to the Trustee,  or  exercising  any trust or power  conferred  upon the
        Trustee, under this Agreement;

                      (iv) the Trustee  shall not be charged  with  knowledge of
        any  default  or Event of  Default,  including,  but not  limited  to, a
        failure by the  Servicer  or the  Special  Servicer  to comply  with the
        obligations  of the  Servicer  or the  Special  Servicer  referred to in
        Section 7.01, unless a Responsible Officer of the Trustee obtains actual
        knowledge of such failure or breach.

               The Trustee shall not be required to expend or risk its own funds
or otherwise incur  financial  liability in the performance of any of its duties
hereunder,  or in  the  exercise  of  any of its  rights  or  powers,  if in the
Trustee's opinion the repayment of such funds or adequate indemnity against such
risk or liability is not  reasonably  assured to it, and none of the  provisions
contained in this  Agreement  shall in any event require the Trustee to perform,
or be responsible  for the manner of performance  of, any of the  obligations of
the Servicer or the Special  Servicer under this  Agreement,  except during such
time,  if any, as the Trustee shall be the acting or successor to, and be vested
with the rights,  duties,  powers and privileges of, the Servicer or the Special
Servicer in  accordance  with the terms of this  Agreement  (in which case,  the
Trustee shall be obligated to make Advances as required hereunder).




SECTION 8.02.         Certain Matters Affecting the Trustee.

               (a)    Except as otherwise provided in Section 8.01:

               (i) The  Trustee  may  request  and may rely  upon  and  shall be
        protected  in acting or  refraining  from  acting  upon any  resolution,
        Officers' Certificate, certificate of auditors or any other certificate,
        statement, instrument, opinion, report, notice, request, consent, order,
        appraisal,  bond or other paper or document reasonably believed by it to
        be genuine and to have been signed or  presented  by the proper party or
        parties and the Trustee  shall have no  responsibility  to  ascertain or
        confirm the genuineness of any signature of any such party or parties;

               (ii) The Trustee may consult  with counsel and the advice of such
        counsel  and  any  Opinion  of  Counsel   shall  be  full  and  complete
        authorization  and protection in respect of any action taken or suffered
        or omitted by it  hereunder  in good faith and in  accordance  with such
        Opinion of Counsel;

                                      200
<PAGE>
<PAGE>

                      (iii)  (A) The  Trustee  shall be under no  obligation  to
        exercise any of the trusts or powers  vested in it by this  Agreement or
        to institute,  conduct or defend any litigation hereunder or in relation
        hereto   at   the   request,   order   or   direction   of  any  of  the
        Certificateholders  pursuant to the provisions of this Agreement, unless
        such  Certificateholders  shall have  offered to the Trustee  reasonable
        security or indemnity against the costs,  expenses and liabilities which
        may be  incurred  therein or  thereby;  (B) the right of the  Trustee to
        perform any  discretionary act enumerated in this Agreement shall not be
        construed as a duty and the Trustee  shall not be  answerable  for other
        than its negligence,  bad faith or willful misconduct in the performance
        of any such act; and (C) subject to clause (A), nothing contained herein
        shall,  however,  relieve  the  Trustee  of the  obligations,  upon  the
        occurrence of an Event of Default of which a Responsible  Officer of the
        Trustee has actual  knowledge  (which has not been cured or waived),  to
        exercise such of the rights and powers  vested in it by this  Agreement,
        and to use the same  degree  of care and skill in their  exercise,  as a
        prudent  person  would  exercise or use under the  circumstances  in the
        conduct of such person's own affairs;

                      (iv) The Trustee  shall not be  personally  liable for any
        action  taken,  suffered  or omitted by it in good faith and  reasonably
        believed by it to be  authorized  or within the  discretion or rights or
        powers conferred upon it by this Agreement;

                      (v)  Prior  to  the  occurrence  of an  Event  of  Default
        hereunder  and after the curing or waiver of all Events of Default which
        may  have  occurred,  the  Trustee  shall  not  be  bound  to  make  any
        investigation  into  the  facts or  matters  stated  in any  resolution,
        certificate,  statement,  instrument,  opinion, report, notice, request,
        consent,  order,  approval,  bond or  other  paper or  document,  unless
        requested  in writing to do so by Holders of  Certificates  entitled  to
        more than 50% (or such other  percentage as is specified  herein) of the
        Voting Rights of any affected Class; provided, however, that if an Event
        of  Default  hereunder  shall  have  occurred  and has not been cured or
        waived,  the Trustee shall make such  investigation  upon the request in
        writing to do so by Holders of Certificates entitled to more than 25% of
        the Voting Rights; and further,  provided,  however, that if the payment
        within a  reasonable  time to the  Trustee  of the  costs,  expenses  or
        liabilities  likely  to  be  incurred  by  it  in  the  making  of  such
        investigation is, in the opinion of the Trustee,  not reasonably assured
        to the  Trustee  by the  security  afforded  to it by the  terms of this
        Agreement,  the Trustee may require  reasonable  indemnity  against such
        costs,   expense  or  liability  as  a  condition  to  making  any  such
        investigation;  and the reasonable  expense of every such  investigation
        shall be paid by the Servicer if an Event of Default shall have occurred
        and be continuing  relating to the Servicer and by the Special  Servicer
        if an Event of Default shall have occurred and be continuing relating to
        the Special Servicer, and otherwise by the Certificateholders requesting
        the investigation; and

                      (vi) The  Trustee  may execute any of the trusts or powers
        hereunder  or perform  any duties  hereunder  either  directly  or by or
        through agents or attorneys  (individually,  an "Agent" or collectively,
        "Agents"),  including a Paying  Agent and a custodian  for the  Mortgage
        Files;  provided,  however,  that any Agent so  appointed by


                                      201
<PAGE>
<PAGE>

        the Trustee shall in no event be the  Depositor,  the Special  Servicer,
        any  sub-servicer,  or any person known to a Responsible  Officer of the
        Trustee to be an Affiliate of any of them. Prior to appointing an Agent,
        the Trustee shall cause a  Responsible  Officer of the Trustee to make a
        reasonable  inquiry of  appropriate  officers of the Agent as to whether
        such  prospective  Agent is an Affiliate of the  Depositor,  the Special
        Servicer or any  sub-servicer.  Upon  appointing  an Agent,  the Trustee
        shall  send  notice  to the  Servicer,  the  Special  Servicer  and  the
        Depositor of the name of the Agent and the  Trustee's  duties  hereunder
        which have been assigned to such Agent.

                      (vii) The Trustee  shall not be liable for any  investment
        of funds  directed by the  Servicer  pursuant to Section 3.07 that is an
        Eligible  Investment when purchased  unless it is the obligor thereon in
        its individual capacity.

               (b) Following  the Startup Day, the Trustee shall not,  except as
expressly   contemplated  by  any  provision  of  this  Agreement,   accept  any
contribution  of assets to the Trust Fund unless the Trustee shall have received
an Opinion of Counsel,  at the expense of the Person seeking to contribute  such
assets,  to the effect that the  inclusion of such assets in the Trust Fund will
not (i) cause either the  Lower-Tier  REMIC or the  Upper-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates  are  outstanding  or (ii)
subject either the Lower-Tier REMIC or the Upper-Tier REMIC to any tax under the
REMIC Provisions or other applicable provisions of federal,  state and local law
or ordinances  (other than a tax at the highest  marginal  corporate rate on any
"net income from foreclosure property").

               (c) All rights of action under this Agreement or under any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

               The  Trustee  shall  have  no  duty to  conduct  any  affirmative
investigation as to the occurrence of any condition  requiring the repurchase of
any Mortgage Loan by the Seller pursuant to this Agreement or the eligibility of
any  Mortgage  Loan  for  purposes  of this  Agreement.  The  Trustee  shall  be
authorized to and shall  prepare,  execute and file such tax returns as shall be
necessary and proper in connection with the Trust as set forth in Section 4.05.




SECTION 8.03.         Trustee and Fiscal Agent Not Liable for
                      Certificates or Mortgage Loans.

               The  recitals  contained  herein and in the  Certificates  (other
than,  in the case of the  Trustee,  the  signature  and  authentication  of the
Trustee on the Certificates) shall not be taken as the statements of the Trustee
or the Fiscal  Agent,  and neither the Trustee nor the Fiscal Agent  assumes any
responsibility for their  correctness.  Neither the Trustee nor the Fiscal Agent
makes any  representations  or warranties as to the validity or  sufficiency  of
this


                                      202
<PAGE>
<PAGE>


Agreement or of the  Certificates  (other than, in the case of the Trustee,  the
signature  and  authentication  of the  Trustee on the  Certificates)  or of any
Mortgage  Loan or related  document.  Neither the  Trustee nor the Fiscal  Agent
shall at any time have any  responsibility  or liability  for or with respect to
the legality,  validity and enforceability of any Mortgage or any Mortgage Loan,
or the  perfection  and priority of any Mortgage or the  maintenance of any such
perfection and priority,  or for or with respect to the sufficiency of the Trust
Fund or the ability of the Trust Fund to generate the payments to be distributed
to  Certificateholders  under  this  Agreement,  and the  Trustee  shall  not be
responsible  or liable for: (i) the  existence,  condition  and ownership of any
Mortgaged Property;  (ii) the existence of any hazard or other insurance thereon
(other than if the Trustee  shall  become the  successor  to the Servicer or the
Special Servicer pursuant to Section 7.02) or the enforceability  thereof; (iii)
the existence of any Mortgage Loan or the contents of the related  Mortgage File
on any computer or other record  thereof  (other than its review  procedures set
forth in Sections  2.01 and 2.02 or if the Trustee shall become the successor to
the  Servicer  or the  Special  Servicer  pursuant  to Section  7.02);  (iv) the
validity  of the  assignment  of any  Mortgage  Loan to the Trust Fund or of any
intervening assignment; (v) the completeness of any Mortgage File (other than as
set forth in Sections 2.01 and 2.02); (vi) the performance or enforcement of any
Mortgage  Loan (other  than if the Trustee  shall  become the  successor  to the
Servicer or the Special Servicer pursuant to Section 7.02); (vii) the compliance
by the  Depositor,  the  Servicer or the Special  Servicer  with any warranty or
representation  made under this  Agreement  or in any  related  document  or the
accuracy of any such warranty or  representation  prior to the Trustee's receipt
of notice or other  discovery  of any  non-compliance  therewith  or any  breach
thereof;  (viii) any investment of monies by or at the direction of the Servicer
or any loss  resulting  therefrom,  it being  understood  that the Trustee shall
remain  responsible  for  any  Trust  Fund  property  that  it may  hold  in its
individual  capacity;  (ix) the acts or omissions of any of the  Depositor,  the
Servicer  (other than if the Trustee  shall become the successor to the Servicer
or the Special  Servicer  pursuant to Section 7.02), the Special  Servicer,  any
subservicer, the Extension Adviser, the Operating Adviser or any Borrower except
to the extent such action or omission is at the express written direction of the
Trustee; (x) the failure of the Servicer,  the Special Servicer any subservicer,
the  Extension  Adviser or the  Operating  Adviser to act or perform  any duties
required of it hereunder; (xi) or any action by or omission of the Trustee taken
at the  instruction of the Servicer  (other than if the Trustee shall assume the
duties of the Servicer or the Special Servicer  pursuant to Section 7.02) or the
Special  Servicer  unless  the  taking of such  action is not  permitted  by the
express terms of this Agreement.  Neither the Trustee nor the Fiscal Agent shall
be  accountable  for the use or  application by the Depositor or the Servicer of
any of the Certificates or of the proceeds of such Certificates,  or for the use
or application  of any funds paid to the Depositor,  the Servicer or the Special
Servicer in respect of the Mortgage  Loans or deposited in or withdrawn from the
Collection Account by the Depositor, the Servicer or the Special Servicer, other
than, in the case of the Trustee,  any funds held by or on behalf of the Trustee
in  accordance  with Section  3.05(b).  Neither the Trustee nor the Fiscal Agent
shall have any responsibility for filing any financing or continuation statement
in any  public  office  at any time or to  otherwise  perfect  or  maintain  the
perfection of any security interest or lien granted to it hereunder (unless,  in
the case of the Trustee, the Trustee shall have become the successor Servicer or
Special Servicer hereunder) or to record this Agreement.


                                      203
<PAGE>
<PAGE>


               The Trustee may request, and conclusively rely upon, an Officers'
Certificate of the Servicer or the Special Servicer, as to whether any breach of
a representation and warranty of the Servicer or the Special Servicer in Section
2.04 or  2.05,  as the  case  may be,  is  susceptible  to cure in all  material
respects.  The Person making any such filing shall indemnify the Trustee and the
Fiscal Agent (and their respective Affiliates,  officers,  directors, agents and
employees) and hold them harmless against any and all claims,  losses,  damages,
costs and expenses  (including  reasonably  attorneys'  fees) paid by any of the
foregoing indemnified Persons arising out of any such filing.

               It is the intent of the parties  hereto that the  interest in the
Mortgage Loans vested in the Trustee  hereunder is for the express and exclusive
purpose of giving effect to the  conveyance  of the Mortgage  Loans to the Trust
Fund created  hereunder and providing  security for the payment of principal and
interest  due on the  Certificates,  and not for the  purpose of  advancing  any
personal interest of the Trustee therein.




SECTION 8.04.         Trustee and Fiscal Agent May Own Certificates.

               Each  of the  Trustee  and the  Fiscal  Agent  in its  individual
capacity or any other capacity may become the owner or pledgee of  Certificates,
and may deal  with the  Depositor,  the  Servicer,  the  Special  Servicer,  any
Interested  Person and the  Underwriter in banking  transactions,  with the same
rights it would have if it were not Trustee.




SECTION 8.05.         Payment of Trustee's Fees and Expenses.

               (a) As  compensation  for its activities  hereunder,  the Trustee
shall be entitled  to the  Trustee  Fee,  which  shall be payable  monthly  from
amounts  on  deposit in the  Collection  Account  as set forth in Section  3.06.
Except as otherwise  specifically provided in this Agreement,  the Trustee shall
be  responsible,  at its own  expense,  for the fees and  expenses of the Fiscal
Agent. None of the expenses of the Trustee or any successor trustee  (including,
without  limitation,  the Trustee Fee) shall be an  obligation or expense of the
Trust  (except as  provided  in  Section  8.05(b)  below),  the  Depositor,  the
Servicer, the Special Servicer or any other Person. Beginning one year after the
Closing Date, the Trustee shall pay annually,  when due, the monitoring  fees of
the Rating Agencies.

               (b) The Trust shall pay or  reimburse  the Trustee and  reimburse
the Fiscal Agent from  amounts on deposit in the  Collection  Account,  upon its
request, for all reasonable expenses,  disbursements and advances (including the
reasonable compensation and the expenses and disbursements of its counsel and of
all persons not regularly in its employ)  incurred or made by the Trustee or the
Fiscal Agent,  or any co-trustee  appointed in accordance  with Section 8.10, in
each case in accordance with any of the provisions of this  Agreement,  but only
to  the  extent  such  expenses,   disbursements   and  advances  are  expressly
reimbursable  under this  Agreement or are  otherwise  "unanticipated"  expenses
within the  meaning of  Treasury  Regulations  Section  1.860G-1(b)(3)(ii),  and
except  any  such  expense,  disbursement


                                      204
<PAGE>
<PAGE>


or advance as may arise from its negligence,  bad faith or willful misconduct or
which is the  specific  responsibility  of the  Certificateholders  or any other
party under this Agreement.

               (c) The  Trustee  and the  Fiscal  Agent  (and  their  respective
Affiliates,  officers,  directors, agents and employees) shall be indemnified by
the Trust and held harmless against any losses, liabilities,  damages, claims or
related expenses (including  reasonable  attorneys' fees) arising in respect of,
or relating in any manner to, this Agreement or the  Certificates,  including in
connection  with  any  legal  action,   other  than  those  resulting  from  the
negligence,  bad faith or willful misconduct of the Trustee, the Fiscal Agent or
such other Person, as the case may be, or as to which such indemnified Person is
entitled to  indemnification  pursuant to  subsection  (d) of this Section 8.05,
including the  reasonable  compensation  and  disbursements  and expenses of its
counsel  and of all  persons  not in its  regular  employ,  which right shall be
senior to the rights of all Certificateholders.

               (d) The Depositor  shall  indemnify and hold harmless each of the
Trustee and the Fiscal Agent and each of its directors,  officers, employees and
agents and each Person, if any, who controls the Trustee or the Fiscal Agent, as
the case may be, within the meaning of the Act from and against any loss, claim,
damage or liability,  joint or several,  and any action in respect  thereof,  to
which  each of the  Trustee  and the  Fiscal  Agent  and each of its  directors,
officers, employees or agents or controlling Person may become subject under the
Act, insofar as such loss, claim, damage,  liability or action arises out of, or
is based upon any untrue  statement or alleged untrue statement of material fact
contained in the Prospectus,  or arises out of, or is based upon the omission or
alleged  omission  to  state  therein  a  material  fact  necessary  to make the
statements therein in light of the circumstances  under which they were made not
misleading,  and shall  reimburse  each of the Trustee and the Fiscal  Agent and
each of its directors,  officers,  employees or agents or controlling Person for
any legal and other  expenses  reasonably  incurred by the  Trustee,  the Fiscal
Agent or any such director,  officer,  employee,  agent or controlling Person in
investigating or defending or preparing to defend against any such loss,  claim,
damage, liability or action; provided, that the Depositor shall not be liable in
any such case to the extent  that any such loss,  claim,  damage,  liability  or
action arises out of, or is based upon,  any untrue  statement or alleged untrue
statement or omission made in the  Prospectus in reliance upon and in conformity
with written information concerning the Trustee or the Fiscal Agent, as the case
may be,  furnished to the Depositor by or on behalf of the Trustee or the Fiscal
Agent, as the case may be,  specifically for inclusion  therein.  The Trustee or
the Fiscal Agent, as the case may be, shall immediately  notify the Depositor if
a claim is made by a third party with respect to this Section 8.05(d)  entitling
the Trustee, the Fiscal Agent or their directors, officers, employees, agents or
controlling Person thereof to indemnification hereunder, whereupon the Depositor
shall assume the defense of any such claim (with counsel reasonably satisfactory
to the Trustee or the Fiscal Agent,  as the case may be) and pay all expenses in
connection  therewith,  including counsel fees, and promptly pay,  discharge and
satisfy  any  judgment  or decree  which may be  entered  against  it or them in
respect of such claim.  Any failure to so notify the Depositor  shall not affect
any  rights  the  Trustee,  the  Fiscal  Agent  or any such  director,  officer,
employee,  agent or controlling  Person may have to  indemnification  under this
Section 8.05(d),  unless the Depositor is prejudiced thereby.  The Trustee,  the
Fiscal  Agent or any such  director,  officer,  employee,  agent or 


                                      205
<PAGE>
<PAGE>

controlling  Person thereof shall have the right to employ  separate  counsel in
any such  action and to  participate  in the  defense  thereof  but the fees and
expenses  of such  counsel  shall be at the expense of the  Trustee,  the Fiscal
Agent or such director,  officer,  employee, agent or controlling Person thereof
unless the  Depositor  has failed  assume the  defense and employ  counsel.  The
indemnification  provided herein shall survive the termination of this Agreement
and the  termination or  resignation of the Trustee or the Fiscal Agent,  as the
case may be.

               (e) The  parties  hereto  expressly  agree that the only  written
information  furnished  by or on behalf of the  Trustee or the Fiscal  Agent for
inclusion in the Prospectus is the information set forth in the third, fifth and
sixth  sentences of the first  paragraph  under the caption  "Description of the
Certificates -- The Trustee" on page S-74 of the Prospectus Supplement,  and the
information  set forth in the first line and the first word of the second  line,
in each case,  of the first  sentence of the first  paragraph  under the caption
"Description  of the  Certificates  -- The  Fiscal  Agent"  on page  S-75 of the
Prospectus  Supplement,  respectively,  which  information  the  Trustee and the
Fiscal  Agent hereby  represent  and warrant is true and correct in all material
respects as of the date of the Prospectus Supplement and as of the Closing Date.

               (f) Notwithstanding anything herein to the contrary, this Section
8.05  shall  survive  the  termination  or  maturity  of  this  Agreement,   the
resignation  or removal of the Trustee and the Fiscal  Agent (as regards  rights
accrued  prior to such  resignation  or  removal)  and (with  respect to acts or
omissions  during  their  respective   tenures)  the  resignation,   removal  or
termination of the Servicer or the Special Servicer.

               (g) This Section  8.05 shall be  expressly  construed to include,
but not be limited to, such indemnities,  compensation, expenses, disbursements,
advances, losses, liabilities, damages and the like, as may pertain or relate to
any Environmental Law or Environmental Matter.




SECTION 8.06.         Eligibility Requirements for Trustee and Fiscal
                      Agent.

               The Trustee hereunder shall at all times be, and will be required
to  resign  if its  fails to be (i) a  corporation,  national  bank or  national
banking association, organized and doing business under the laws of any state or
the United States of America,  authorized under such laws to exercise  corporate
trust powers and to accept the trust conferred  under this  Agreement,  having a
combined capital and surplus of at least  $50,000,000 and subject to supervision
or  examination  by federal or state  authority and shall not be an Affiliate of
the Servicer or the Special  Servicer (except during any period when the Trustee
is acting as, or has become successor to, the Servicer or Special  Servicer,  as
the case may be, pursuant to Section 7.02),  (ii) an institution  insured by the
Federal Deposit Insurance Corporation,  and (iii) an institution whose long-term
senior unsecured debt is rated either (A) if a Fiscal Agent is then currently in
place,  not less than (1) "BBB" by S&P and (2) "BBB" by Fitch (provided that the
Fiscal  Agent  is not an  entity  that  in and of  itself  would  result  in the
downgrading,  withdrawal  or  qualification  of  Fitch's  rating  of  any of the
then-rated  Certificates) or (B) if a Fiscal Agent is


                                      206
<PAGE>
<PAGE>

not then in place,  "AA" by each Rating  Agency (or such entity as would not, as
evidenced in writing by such Rating Agency,  adversely affect any of the ratings
then assigned thereby to the Certificates).

               If  such   corporation,   national   bank  or  national   banking
association publishes reports of condition at least annually, pursuant to law or
to the requirements of the aforesaid  supervising or examining  authority,  then
for the  purposes  of this  Section  the  combined  capital  and surplus of such
corporation, national bank or national banking association shall be deemed to be
its  combined  capital  and  surplus as set forth in its most  recent  report of
condition  so  published.  In the  event the place of  business  from  which the
Trustee  administers the Upper-Tier REMIC and the Lower-Tier REMIC is in a state
or local  jurisdiction that imposes a tax on the Trust Fund on the net income of
a REMIC  (other  than a tax  corresponding  to a tax  imposed  under  the  REMIC
Provisions),  the Trustee  shall elect either to (i) resign  immediately  in the
manner and with the effect  specified in Section  8.07,  (ii) pay such tax at no
expense to the Trust or (iii)  administer  the  Upper-Tier  REMIC and Lower-Tier
REMIC from a state and local jurisdiction that does not impose such a tax.




SECTION 8.07.         Resignation and Removal of the Trustee and the
                      Fiscal Agent.

               The  Trustee may at any time  resign and be  discharged  from the
trusts hereby created by giving  written  notice  thereof to the Depositor,  the
Servicer and the Special  Servicer.  Upon receiving such notice of  resignation,
the Depositor  (or, if the  Depositor  declines or is not legally able to do so,
the Servicer)  shall,  at the expense of the Trust,  promptly  remove the Fiscal
Agent and appoint a successor  Trustee and Fiscal  Agent  (which may be the same
Person)  by  written  instrument,  in five  copies,  which  instrument  shall be
delivered to the resigning Trustee, the Fiscal Agent, the Servicer,  the Special
Servicer and the successor  Trustee.  If no successor Trustee shall have been so
appointed and have accepted  appointment within 60 days after the giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee and Fiscal Agent.

               If at  any  time  the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.06 and shall fail to resign after
written request  therefor by the Depositor,  or if at any time the Trustee shall
become  incapable of acting,  or shall be adjudged  bankrupt or insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Depositor may remove the Trustee. If the Depositor removes the Trustee under the
authority of the immediately  preceding  sentence,  the Depositor shall promptly
remove the Fiscal Agent and appoint a successor  Trustee and Fiscal Agent (which
may  be  the  same  Person)  by  written  instrument,  in  quadruplicate,  which
instrument shall be delivered to the Trustee so removed, to the Fiscal Agent, to
the Servicer, to the Special Servicer and to the successor Trustee.


                                    207
<PAGE>
<PAGE>


               The Holders of  Certificates  entitled to at least 66-2/3% of the
Voting  Rights may at any time  remove  the  Trustee,  for cause,  upon 30 days'
written  notice to the Trustee  and the  Depositor  and,  in such  event,  shall
promptly  remove the Fiscal  Agent,  and appoint a successor  Trustee and Fiscal
Agent (which may be the same Person) by written  instrument or  instruments,  in
five  originals,   signed  by  such  Holders  or  their  attorneys-in-fact  duly
authorized,  one  complete  set of which  instruments  shall be delivered to the
Depositor,  one  complete set to the  Servicer,  one complete set to the Special
Servicer,  one complete  set to the Trustee so removed,  one complete set to the
Fiscal Agent, and one complete set to the successor Trustee so appointed.

               Subject  to the  last  sentence  of the  last  paragraph  of this
Section 8.07,  the Fiscal Agent shall not be entitled to resign,  except under a
determination  that it may no longer  perform its  obligations  and duties under
applicable law or such obligations and duties are in material conflict by reason
of  applicable  law  with  any  other  activities  carried  on by it.  Any  such
determination  is  required  to be  evidenced  by an  Opinion of Counsel to such
effect  delivered to the  Depositor  and the Trustee.  The Fiscal Agent may also
resign from its  obligations  and duties  under this  Agreement at any time upon
reasonable notice to the Trustee,  provided that (i) a successor fiscal agent is
willing  to  assume  the  obligations,  responsibilities,  and  covenants  to be
performed by the Fiscal Agent on  substantially  the same terms and  conditions,
and for not more than equivalent  compensation,  (ii) the Fiscal Agent bears all
costs associated with such  resignation,  (iii) the successor fiscal agent has a
long-term  debt rating of at least "AA" from each Rating Agency or, as confirmed
in writing by each Rating  Agency,  is an entity that in and of itself would not
result  in a  downgrading,  withdrawal  or  qualification  of any  rating of any
then-rated  Certificate,  (iv) the  successor  fiscal  agent is  approved by the
Depositor and the Trustee,  and (v) the Rating  Agencies shall have confirmed in
writing that the  appointment of such successor  fiscal agent will not adversely
affect or result in a withdrawal,  downgrading,  or qualification of the ratings
on the Certificates that are then rated.

               Upon any resignation or removal of the Fiscal Agent,  the Trustee
will be required to designate a successor  Fiscal Agent whose  appointment  will
not  adversely  affect the ratings on the  Certificates  then rated,  unless (i)
there is a successor  Fiscal Agent already  provided for in accordance  with the
proviso to the last sentence of the preceding paragraph in this Section 8.07, or
(ii) the long-term  senior  unsecured  debt of the Trustee is rated "AA" by each
Rating  Agency (or such other  rating by either  Rating  Agency as would not, as
evidenced in writing by such Rating Agency,  adversely affect any of the ratings
then assigned thereby to the Certificates).

               Any  resignation  or removal of the Trustee and the Fiscal  Agent
and  appointment of a successor  Trustee and Fiscal Agent pursuant to any of the
provisions of this Section 8.07 shall not become  effective until  acceptance of
appointment  by the  successor  Trustee and Fiscal  Agent as provided in Section
8.08,  except that the  resignation  or removal of the Fiscal Agent shall become
effective  immediately  if,  at the time of such  resignation  or  removal,  the
long-term  senior  unsecured  debt of the  Trustee is rated "AA" by each  Rating
Agency (or such other rating by either  Rating Agency as would not, as evidenced
in writing by

                                      208
<PAGE>
<PAGE>

such Rating Agency, adversely affect any of the ratings then assigned thereby to
the Certificates).

               Upon any  succession  of the Trustee  and the Fiscal  Agent under
this Agreement,  the predecessor  Trustee and the predecessor Fiscal Agent shall
be entitled to the payment of accrued and unpaid  compensation and reimbursement
as  provided  for under  this  Agreement  for  services  rendered  and  expenses
incurred.  No Trustee or Fiscal Agent shall be personally  liable for any action
or omission of any successor Trustee or successor Fiscal Agent.  Notwithstanding
anything to the contrary  herein,  resignation or removal of the initial Trustee
shall  automatically  result in the  simultaneous  resignation or removal of the
initial Fiscal Agent.




SECTION 8.08.         Successor Trustee and Fiscal Agent.

               Any  successor  Trustee or Fiscal Agent  appointed as provided in
Section 8.07 shall execute,  acknowledge and deliver to the Depositor and to its
predecessor  Trustee or Fiscal Agent an instrument  accepting  such  appointment
hereunder,  and thereupon the resignation or removal of such  predecessor  shall
become effective and such successor Trustee or Fiscal Agent, without any further
act, deed or conveyance,  shall become fully vested with all the rights, powers,
duties and obligations of its predecessor hereunder,  with the like effect as if
originally named as Trustee or Fiscal Agent herein,  provided,  that in the case
of a successor  Fiscal Agent,  such successor Fiscal Agent is acceptable to each
Rating Agency as evidence in writing by such Rating  Agencies.  The  predecessor
Trustee and Fiscal Agent shall deliver or cause to be delivered to the successor
Trustee all  Mortgage  Files and related  documents  and  statements  held by it
hereunder,  and the Depositor and the predecessor Trustee and Fiscal Agent shall
execute and deliver such  instruments and do such other things as may reasonably
be required for more fully and certainly vesting and confirming in the successor
Trustee and Fiscal Agent all such rights,  powers,  duties and  obligations.  No
successor  Trustee  shall  accept  appointment  as provided in this Section 8.08
unless at the time of such acceptance  such successor  Trustee shall be eligible
under the  provisions  of Section  8.06.  No  successor  Trustee or Fiscal Agent
hereunder  shall  have  any  liability  or  responsibility  for the  acts of any
predecessor Trustee or Fiscal Agent hereunder.

               Upon  acceptance of appointment by a successor  Trustee or Fiscal
Agent as provided in this Section 8.08, the successor  trustee shall mail notice
of the  succession  of such Trustee or Fiscal Agent  hereunder to all Holders of
Certificates at their addresses as shown in the Certificate Register.




SECTION 8.09.         Merger or Consolidation of Trustee or Fiscal
                      Agent.

               Any  Person  into which the  Trustee  or the Fiscal  Agent may be
merged or converted or with which it may be consolidated or any Person resulting
from any merger,  conversion or consolidation to which the Trustee or the Fiscal
Agent shall be a party, or any Person  succeeding to all or substantially all of
the corporate  trust  business of the Trustee or the 


                                      209
<PAGE>
<PAGE>


Fiscal  Agent,  shall be the  successor  of the  Trustee  or the  Fiscal  Agent,
respectively,  hereunder,  provided  that,  in the  case  of the  Trustee,  such
successor Person shall be eligible under the provisions of Section 8.06, without
the  execution  or filing of any paper or any  further act on the part of any of
the parties hereto, anything herein to the contrary notwithstanding. The Trustee
or the Fiscal  Agent,  as the case may be, will provide  notice of such event to
the Servicer, the Special Servicer, the Depositor and the Rating Agencies.




SECTION 8.10.         Appointment of Co-Trustee or Separate Trustee.

               Notwithstanding any other provisions hereof, at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Trustee  shall have the power and shall execute and deliver all  instruments  to
appoint one or more  Persons  approved by the  Trustee to act as  co-trustee  or
co-trustees, jointly with the Trustee, or separate trustee or separate trustees,
of all or any part of the Trust Fund, and to vest in such Person or Persons,  in
such capacity,  such title to the Trust Fund, or any part thereof,  and, subject
to the other provisions of this Section 8.10, such powers, duties,  obligations,
rights and trusts as the Trustee may consider  necessary  or  desirable  (or the
Trustee is advised  by the  Servicer  or  Special  Servicer  that such  separate
trustee or co-trustee is necessary or advisable).  Any such co-trustee  shall be
selected with due care. No co-trustee  or separate  trustee  hereunder  shall be
required to meet the terms of eligibility  as a successor  trustee under Section
8.06 hereunder and no notice to Holders of  Certificates  of the  appointment of
co-trustee(s) or separate trustee(s) shall be required under Section 8.08.

               In the  case  of any  appointment  of a  co-trustee  or  separate
trustee  pursuant  to  this  Section  8.10,  all  rights,   powers,  duties  and
obligations  conferred or imposed upon the Trustee shall be conferred or imposed
upon and  exercised  or performed  by the Trustee and such  separate  trustee or
co-trustee jointly (it being understood that such separate trustee or co-trustee
is not  authorized to act separately  without the Trustee  joining in such act),
except  to the  extent  that  under  any law of any  jurisdiction  in which  any
particular act or acts are to be performed  (whether as Trustee  hereunder or as
successor  to the  Servicer  hereunder),  the Trustee  shall be  incompetent  or
unqualified  to perform such act or acts,  in which event such  rights,  powers,
duties and obligations  (including the holding of title to the Trust Fund or any
portion  thereof in any such  jurisdiction)  shall be exercised and performed by
such separate trustee or co-trustee solely at the direction of the Trustee.

               No trustee under this  Agreement  shall be  personally  liable by
reason of any act or omission of any other  trustee  under this  Agreement.  The
Trustee may at any time accept the resignation of or remove any separate trustee
or co-trustee.

               Any notice,  request or other  writing given to the Trustee shall
be  deemed  to have  been  given  to  each of the  then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VIII.  Every such instrument  shall be filed with
the Trustee.  Each separate  trustee and co-trustee,  upon its acceptance of the
trusts 


                                      210
<PAGE>
<PAGE>


conferred,  shall be  vested  with the  estates  or  property  specified  in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording protection to, the Trustee.

               Any separate  trustee or co-trustee may, at any time,  constitute
the Trustee its agent or attorney-in-fact, with full power and authority, to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.




SECTION 8.11.         Fiscal Agent Appointed; Concerning the Fiscal
                      Agent.

               (a) The Trustee hereby appoints ABN AMRO Bank N.V. as the initial
Fiscal  Agent  hereunder  for the  purposes of  exercising  and  performing  the
obligations and duties imposed upon the Fiscal Agent by Section 7.06.

               (b) The Fiscal Agent  undertakes to perform such duties (and only
such duties) as are specifically set forth in Section 7.06 of this Agreement.

               (c) No provision of this Agreement  shall be construed to relieve
the Fiscal Agent from liability for its own negligent action,  its own negligent
failure to act or its own willful misfeasance;  provided,  however, that (i) the
duties and  obligations  of the Fiscal Agent shall be  determined  solely by the
express provisions of Section 7.06 of this Agreement, the Fiscal Agent shall not
be liable except for the performance of such duties and obligations,  no implied
covenants or obligations  shall be read into this  Agreement  against the Fiscal
Agent and,  in the  absence of bad faith on the part of the  Fiscal  Agent,  the
Fiscal  Agent may  conclusively  rely,  as to the truth and  correctness  of the
statements or conclusions expressed therein, upon any resolutions, certificates,
statements,  opinions, reports, orders, instruments or other documents furnished
to the Fiscal  Agent by the  Depositor,  the  Servicer or the  Special  Servicer
without  responsibility  for investigating  the contents  thereof,  and (ii) the
Fiscal Agent shall have the benefit of the  provisions of clauses (ii) and (iii)
of Section 8.01.

               (d) Except as otherwise  provided in Section 8.11(c),  the Fiscal
Agent shall have the benefit of the  provisions  of clauses (i),  (ii) and (iii)
(but clause (C) shall not be deemed to be applicable to the Fiscal Agent), (iv),
and (v) (but the provisos  thereto shall not be deemed  applicable to the Fiscal
Agent) of Section 8.02(a).


                                      211
<PAGE>
<PAGE>



SECTION 8.12.         Appointment of Custodians.

               The Trustee may appoint one or more  Custodians  to hold all or a
portion of the  Mortgage  Files as agent for the  Trustee,  by  entering  into a
Custodial  Agreement.  The  Trustee  agrees  to  comply  with the  terms of each
Custodial  Agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the Certificateholders. Each Custodian (i) shall be
a depository  institution  subject to supervision by federal or state authority,
(ii) shall have a combined  capital and surplus of at least  $10,000,000,  (iii)
shall have a long-term  debt  rating of at least "BBB" from each Rating  Agency,
unless each Rating  Agency has  confirmed in writing that the  appointment  of a
Custodian  with a  lower  rating  shall  not  result,  in and  of  itself,  in a
downgrade,  qualification  or  withdrawal  of the  then  current  rating  of the
Certificates,  and (iv) shall be qualified to do business in the jurisdiction in
which it holds any Mortgage File.  Each Custodial  Agreement may be amended only
as provided in Section 10.07. Any reasonable  compensation paid to the Custodian
shall be an  unreimbursable  expense of the Trustee.  The Trustee shall serve as
the initial Custodian.




SECTION 8.13.         Representations and Warranties of the Trustee and
                      the Fiscal Agent.

               (a) The Trustee hereby  represents and warrants as of the Closing
Date that:

        (i)     The Trustee is a banking  corporation,  duly organized,  validly
                existing  and in good  standing  under  the laws  governing  its
                creation  and  existence  and  has  full  corporate   power  and
                authority  to own its  property,  to  carry on its  business  as
                presently   conducted,   and  to  enter  into  and  perform  its
                obligations under this Agreement;

        (ii)    The execution and delivery by the Trustee of this Agreement have
                been duly  authorized by all necessary  corporate  action on the
                part of the Trustee;  neither the execution and delivery of this
                Agreement, nor the consummation of the transactions contemplated
                in this  Agreement,  nor compliance  with the provisions of this
                Agreement,  will  conflict  with or  result  in a breach  of, or
                constitute a default  under,  (i) any of the  provisions  of any
                law, governmental rule, regulation,  judgment,  decrees or order
                binding on the Trustee or its properties  that would  materially
                and  adversely  affect the  Trustee's  ability  to  perform  its
                obligations  under  this  Agreement,   (ii)  the  organizational
                documents  of the  Trustee,  or (iii) the terms of any  material
                agreement  or  instrument  to which the Trustee is a party or by
                which it is bound; the Trustee is not in default with respect to
                any order or decree of any  court or any  order,  regulation  or
                demand of any federal,  state,  municipal or other  governmental
                agency,  which default would materially and adversely affect its
                performance under this Agreement;

                                      212
<PAGE>
<PAGE>

        (iii)   The execution,  delivery and  performance by the Trustee of this
                Agreement and the consummation of the transactions  contemplated
                by  this  Agreement  do  not  require  the  consent,   approval,
                authorization  or order  of,  the  giving  of  notice  to or the
                registration  with any  state,  federal  or  other  governmental
                authority  or  agency,  except  such  as has  been  or  will  be
                obtained,  given,  effected or taken in order for the Trustee to
                perform its obligations under this Agreement;

        (iv)    This  Agreement  has been duly  executed  and  delivered  by the
                Trustee and, assuming due authorization,  execution and delivery
                by the other  parties  hereto,  constitutes  a valid and binding
                obligation  of the Trustee,  enforceable  against the Trustee in
                accordance  with  its  terms,  subject,  as  to  enforcement  of
                remedies, to applicable bankruptcy, reorganization,  insolvency,
                moratorium  and other similar laws affecting  creditors'  rights
                generally  as  from  time  to time  in  effect,  and to  general
                principles of equity (regardless of whether such  enforceability
                is considered in a proceeding in equity or at law);

        (v)     There are no  actions,  suits or  proceeding  pending or, to the
                best of the Trustee's knowledge, threatened, against the Trustee
                that,  either in one  instance or in the  aggregate,  would draw
                into question the validity of this Agreement,  or which would be
                likely  to impair  materially  the  ability  of the  Trustee  to
                perform under the terms of this Agreement; and

        (vi)    No more than five percent of the outstanding voting stock of the
                Trustee  is  owned  by any of the  Depositor,  the  Seller,  the
                Servicer or the Special Servicer.

               (b) The Fiscal  Agent  hereby  represents  and warrants as of the
Closing Date that:

        (i)     The  Fiscal  Agent  is  a  foreign  banking   corporation   duly
                organized,  validly existing and in good standing under the laws
                governing  its creation  and  existence  and has full  corporate
                power  and  authority  to own  its  property,  to  carry  on its
                business as presently  conducted,  and to enter into and perform
                its obligations under this Agreement;

        (ii)    The execution and delivery by the Fiscal Agent of this Agreement
                have been duly authorized by all necessary  corporate  action on
                the part of the Fiscal Agent; neither the execution and delivery
                of this  Agreement,  nor the  consummation  of the  transactions
                contemplated  in  this   Agreement,   nor  compliance  with  the
                provisions of this Agreement,  will conflict with or result in a
                breach  of,  or  constitute  a  default  under,  (i)  any of the
                provisions of any law, governmental rule, regulation,  judgment,
                decrees or order  binding on the Fiscal Agent or its  properties
                that would  materially  and adversely  affect the Fiscal Agent's
                ability to perform its obligations  under this  Agreement,  (ii)
                the  organizational  documents of


                                      213
<PAGE>
<PAGE>

                the Fiscal Agent,  or (iii) the terms of any material  agreement
                or  instrument  to which the Fiscal Agent is a party or by which
                it is bound;  the Fiscal Agent is not in default with respect to
                any order or decree of any  court or any  order,  regulation  or
                demand of any federal,  state,  municipal or other  governmental
                agency,  which default would materially and adversely affect its
                performance under this Agreement;

        (iii)   The execution,  delivery and  performance by the Fiscal Agent of
                this  Agreement  and  the   consummation  of  the   transactions
                contemplated  by this  Agreement  do not  require  the  consent,
                approval,  authorization  or order of, the giving  notice to, or
                the registration with, any state,  federal or other governmental
                authority or agency,  except such as has been  obtained,  given,
                effected or taken prior to the date hereof;

        (iv)    This  Agreement  has been duly  executed  and  delivered  by the
                Fiscal Agent and,  assuming  due  authorization,  execution  and
                delivery by the other  parties  hereto,  constitutes a valid and
                binding obligation of the Fiscal Agent,  enforceable against the
                Fiscal  Agent in  accordance  with  its  terms,  subject,  as to
                enforcement    of   remedies,    to    applicable    bankruptcy,
                reorganization,  insolvency,  moratorium  and other similar laws
                affecting  creditors'  rights  generally as from time to time in
                effect,  and to  general  principles  of equity  (regardless  of
                whether such  enforceability  is  considered  in a proceeding in
                equity or at law); and

        (v)     There are no actions,  suits or  proceedings  pending or, to the
                best of the Fiscal Agent's  knowledge,  threatened,  against the
                Fiscal  Agent  that,  either  in  any  one  instance  or in  the
                aggregate,  would  draw  into  question  the  validity  of  this
                Agreement,  or which  would be likely to impair  materially  the
                ability of the Fiscal  Agent to perform  under the terms of this
                Agreement.

                              [End of Article VIII]


                                      214
<PAGE>
<PAGE>


                                   ARTICLE IX

                                   TERMINATION




SECTION 9.01.         Termination.

               (a)  Except as  provided  in  Sections  2.04(b),  2.05(b),  6.03,
8.05(c) and 8.05(d),  the respective  obligations  and  responsibilities  of the
Servicer, the Depositor,  the Fiscal Agent, the Special Servicer and the Trustee
created  hereby with respect to the  Certificates  (other than the obligation to
make certain  payments,  to file certain tax returns and to send certain notices
to  Certificateholders  as hereinafter  set forth) shall  terminate  immediately
following the occurrence of the last action  required to be taken by the Trustee
pursuant to this Article IX on the Termination Date; provided,  however, that in
no event  shall the trust  created  hereby  continue  beyond the  expiration  of
twenty-one  years  from the death of the last  survivor  of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date hereof.

               (b) The Trust  Fund  shall be  terminated  and the  assets of the
Trust Fund shall be sold or otherwise disposed of in connection therewith,  only
pursuant to a "plan of complete liquidation" of each of the Upper-Tier REMIC and
the Lower-Tier REMIC within the meaning of Code Section 860F(a)(4)(A)  requiring
that the Trust Fund shall  terminate on a  Distribution  Date occurring not more
than  90  days  following  the  date  of  adoption  of  such  plan  of  complete
liquidation.  For purposes of this Section  9.01(b),  the Notice of  Termination
given pursuant to Section  9.01(c) shall  constitute the adoption of the plan of
complete liquidation of each of the Upper-Tier REMIC and the Lower-Tier REMIC as
of the date such notice is given,  which date shall be  specified by the Trustee
in the  final  federal  income  tax  returns  of the  Upper-Tier  REMIC  and the
Lower-Tier REMIC constituted by the Trust Fund.

               (c) Each of the Depositor, the Servicer and any Holder of a Class
LR  Certificate   (individually,   a  "Possible  Purchaser"  and,  collectively,
"Possible  Purchasers")  may at its  option,  upon not less than 30 days'  prior
notice  ("Purchase  Notice") given to the Trustee and each of the other Possible
Purchasers  on or  after  the  Early  Termination  Notice  Date  specifying  the
Anticipated  Termination Date,  purchase on the Early Termination  Determination
Date all, but not less than all, of the Mortgage Loans and REO  Properties  then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price (the "Minimum Termination Price"),  payable in cash or
credited  against  cash  distributions  to be made on  Certificates  held by the
Depositor, the Servicer or the Holder of the Class LR Certificates,  as the case
may be, as a result of such early  termination  of the Trust Fund,  equal to not
less than the greater of:

                (i) the Certificate-Based Minimum (as defined below); and

                (ii)  the  aggregate   fair  market  value   (determined  by  an
        Independent  appraiser  acceptable to the Trustee) of the Mortgage Loans
        and all other property in the Trust Fund  (including REO  Properties) as
        of the Early Termination Determination


                                      215
<PAGE>
<PAGE>


                Date;  provided,  however,  that if  within  the  30-day  period
                following receipt of a Purchase Notice,  any Possible  Purchaser
                gives notice to the other Possible  Purchasers  that it will pay
                in excess of the purchase price set forth in the Purchase Notice
                (which  purchase  price  shall  be  in  excess  of  the  Minimum
                Termination  Price) or any other  notice  delivered to the other
                Possible  Purchasers  during such 30-day  period,  the  Possible
                Purchaser   which  shall  purchase  on  the  Early   Termination
                Determination  Date all,  but not less than all, of the Mortgage
                Loans then included in the Trust Fund, and all property acquired
                in respect of any Mortgage Loan, shall be the Possible Purchaser
                who offered to pay the highest  price during such 30-day  period
                and such purchase shall be consummated at such highest price.

               The  "Certificate-Based  Minimum" shall be the sum of (a) 100% of
the aggregate  unpaid  principal  balance of the Mortgage  Loans (other than REO
Mortgage  Loans) plus accrued and unpaid  interest on each such Mortgage Loan at
the related Mortgage Interest Rate to the Due Date for such Mortgage Loan in the
Prepayment Period of purchase,  (b) all related unreimbursed  Servicing Advances
(plus Advance Interest thereon and on any other unreimbursed Advances), plus (c)
the fair  market  value  (as  determined  by the  Trustee)  of any REO  Property
remaining in the Trust Fund.

               All costs and  expenses  incurred  by any  party  (including  the
Trustee) to this Agreement or by the Trust Fund in connection  with the purchase
of the  Mortgage  Loans and other  assets of the  Trust  Fund  pursuant  to this
Section  9.01(c)  shall be borne by the party  exercising  its  purchase  rights
hereunder.

               (d) Notice of any  termination of the Trust Fund pursuant to this
Section  9.01 shall be mailed by the Trustee to affected  Certificateholders  at
their addresses shown in the Certificate  Register as soon as practicable  after
the Trustee shall have received,  given or been deemed to have received a Notice
of Termination but in any event not more than thirty days, and not less than ten
days,  prior to the  Anticipated  Termination  Date.  The  notice  mailed by the
Trustee to affected Certificateholders shall:

                (i) specify the Anticipated  Termination Date on which the final
        distribution is anticipated to be made to Holders of Certificates of the
        Classes specified therein;

                (ii)  specify  the  amount of any such  final  distribution,  if
        known; and

                (iii) state that the final  distribution  to  Certificateholders
        will be made only upon presentation and surrender of Certificates at the
        office of the Trustee therein specified.

               If  the  Trust  Fund  is  not   terminated  on  any   Anticipated
Termination Date for any reason,  the Trustee shall promptly mail notice thereof
to each affected Certificateholder.

               (e) Any funds not distributed on the Termination  Date because of
the failure of any  Certificateholders to tender their Certificates shall be set
aside  and  held in  trust  for the


                                      216
<PAGE>
<PAGE>


account of the appropriate non-tendering Certificateholders, whereupon the Trust
Fund shall terminate.  If any Certificates as to which notice of the Termination
Date  has  been  given  pursuant  to this  Section  9.01  shall  not  have  been
surrendered for cancellation  within six months after the time specified in such
notice,   the   Trustee   shall   mail  a  second   notice   to  the   remaining
Certificateholders,  at their last addresses shown in the Certificate  Register,
to surrender their Certificates for cancellation in order to receive,  from such
funds held,  the final  distribution  with respect  thereto.  If within one year
after the second  notice any  Certificate  shall not have been  surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to contact the remaining Certificateholders  concerning surrender of their
Certificates. The costs and expenses of maintaining such funds and of contacting
Certificateholders  shall be paid out of the assets which remain held.  If after
the  second  notice  any  Certificates  shall  not  have  been  surrendered  for
cancellation, the Trustee shall continue to hold such amounts for the benefit of
such Holders. No interest shall accrue or be payable to any Certificateholder on
any amount held as a result of such Certificateholder's failure to surrender its
Certificate(s)  for final payment  thereof in accordance with this Section 9.01.
Such funds held by the Trustee will remain uninvested.

                               [End of Article IX]



                                      217
<PAGE>
<PAGE>


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS




SECTION 10.01.        Counterparts.

               This  Agreement may be executed  simultaneously  in any number of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.




SECTION 10.02.        Limitation on Rights of Certificateholders.

               The  death  or  incapacity  of any  Certificateholder  shall  not
operate  to  terminate  this  Agreement  or the Trust  Fund,  nor  entitle  such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or  proceeding in any court for a partition or winding up of the
Trust Fund, nor otherwise affect the rights,  obligations and liabilities of the
parties hereto or any of them.

               No  Certificateholder  shall  have any right to vote  (except  as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

               No  Certificateholder  shall  have  any  right by  virtue  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect to this  Agreement,  unless such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the continuance  thereof, as herein before provided,  and unless also the
Holders of Certificates entitled to more than 50% of the Voting Rights allocated
to each affected Class of Certificates  shall have made written request upon the
Trustee to institute such action,  suit or proceeding in its own name as Trustee
hereunder and shall have offered to the Trustee such reasonable  indemnity as it
may require against the costs,  expenses and liabilities to be incurred  therein
or  thereby,  and the  Trustee,  for 15 days after its  receipt of such  notice,
request and offer of indemnity, shall have neglected or refused to institute any
such action,  suit or proceeding.  It is understood and intended,  and expressly
covenanted by each Certificateholder with every other  Certificateholder and the
Trustee, that no one or more Holders of Certificates of any Class shall have any
right in any manner  whatever by virtue of any  provision  of this  Agreement to
affect,  disturb or  prejudice  the  rights of the  Holders of any other of such
Certificates,  or to obtain or seek to obtain priority over or preference to any
other such Holder,  or to enforce any right under this Agreement,  except in the
manner  herein  provided  and for the equal,  ratable and common  benefit of all
Holders of Certificates of such Class. For the protection and enforcement of the
provisions of this  Section,  each and every


                                      218
<PAGE>
<PAGE>


Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.




SECTION 10.03.        Governing Law.

               This Agreement  shall be construed in accordance with the laws of
the State of New York and the  obligations,  rights and  remedies of the parties
hereunder shall be determined in accordance with such laws.




SECTION 10.04.        Notices.

               All demands,  notices and  communications  hereunder  shall be in
writing,  may be given by  telecopy  transmission,  shall be deemed to have been
given  upon  receipt  (except  that  notices  to  any  Holder  of any  Class  of
Certificates (solely in its capacity as such) shall be deemed to have been given
upon being sent by first class mail, postage prepaid) as follows:

               If to the Trustee, to its Corporate Trust Office.


               If to the Fiscal Agent, to:

                      ABN AMRO Bank N.V.
                      135 South LaSalle Street
                      Suite 200
                      Chicago, Illinois  60603-4107
                      Attention:  Asset-Backed Securities
                      Trust Services SASCO 1996-CFL


               With a copy to:

                      Milbank, Tweed, Hadley & McCloy
                      1 Chase Manhattan Plaza
                      New York, New York  10005-1413
                      Attention:  Kevin C. Blauch


               If to the Depositor, to:

                      Structured Asset Securities Corporation
                      200 Vesey Street
                      New York, New York 10285
                      Attention:  Manager of Commercial Contract Finance


                                      219
<PAGE>
<PAGE>

               If to the Servicer, to:



                      Midland Loan Services, L.P.
                      2001 Shawnee Mission Parkway
                      Shawnee Mission, Kansas  66205
                      Attention:  Alan L. Atterbury
                      Telecopy No.:  (913) 384-0413


               With a copy to:
                      Morrison & Hecker L.L.P.
                      2600 Grand Avenue
                      Kansas City, Missouri  64108-4606
                      Attention:  William A. Hirsch, Esq.
                      Telecopy No.:  (816) 474-4208


               If to the Special Servicer, to:

                      J.E. Robert Company, Inc.
                      15660 North Dallas Parkway, Suite 1100
                      Dallas, Texas  75248

                      Attention:  Keith W. Belcher


               If to the Underwriter, to:

                      Lehman Brothers Inc.
                      200 Vesey Street, 20th Floor
                      New York, NY  10285-2000
                      Attention:  Head of Real Estate and
                            Mortgage Industries Group


               If to the Seller, to:

                      Julian Burke, Second Special Deputy Rehabilitator
                      Confederation Life Insurance Company
                      (U.S.) in Rehabilitation
                      260 Interstate North, Atlanta, Georgia 30339
                      Attention: Julian Burke

                                      220
<PAGE>
<PAGE>


               With a copy to:

                      Confederation Life Insurance Company
                      (U.S.) in Rehabilitation
                      260 Interstate North, Atlanta, Georgia 30339
                      Attention: Michael Buquoi


               and to

                      Cadwalader, Wickersham & Taft
                      100 Maiden Lane
                      New York, New York 10038
                      Attention: Michael S. Gambro, Esq.


               If to any  Certificateholder,  to the  address  set  forth in the
Certificate  Register,  or to such other  address as any of the  parties to this
Agreement shall specify by written notice to the other parties hereto.




SECTION 10.05.        Severability of Provisions.

               If any one or more of the  covenants,  agreements,  provisions or
terms of this Agreement shall be for any reason  whatsoever held invalid,  then,
to  the  extent  permitted  by  applicable  law,  such  covenants,   agreements,
provisions  or terms shall be deemed  severable  from the  remaining  covenants,
agreements, provisions or terms of this Agreement and shall in no way affect the
validity or  enforceability  of the other provisions of this Agreement or of the
Certificates or the rights of the Holders thereof.




SECTION 10.06.        Notice to Rating Agencies.

               (a) The  Trustee  shall  promptly  provide  notice to each Rating
Agency with respect to each of the following of which a  Responsible  Officer of
the Trustee has actual knowledge:

                (i) any material change or amendment to this Agreement;

                (ii) the  occurrence  of any Event of Default  that has not been
        cured;

                (iii)  the  resignation  or  termination  of the  Servicer,  the
        Trustee,  the Fiscal Agent or the Special Servicer,  and the appointment
        of any successor Trustee or co-trustee;

                (iv)  the  occurrence  of  a  breach  of   representations   and
        warranties contained in Sections 2.04 or 2.05;

                                      221
<PAGE>
<PAGE>

                (v) the repurchase of Mortgage Loans pursuant to Section 2.03(b)
        or 3.18(a);

                (vi) the final payment to any Class of Certificateholders;

                (vii) any change in the  location of the  Collection  Account or
        the Distribution Account; and

                (viii)  any  event  that  would  result  in  the   voluntary  or
        involuntary termination of any insurance of the accounts of the Servicer
        or the Special Servicer, if applicable.

               In addition,  the Trustee shall  promptly  furnish to each Rating
Agency copies of each report to Certificateholders described in Section 4.02.

               (b) Each of the Servicer and the Special  Servicer shall promptly
furnish to each Rating Agency copies of the following:

                (i) each of its annual statements as to compliance  described in
        Section 3.14;

                (ii)  each  of  its  annual  independent   public   accountants'
        servicing reports described in Section 3.15;

                (iii) each inspection  report produced pursuant to Section 3.19;
        and

                (iv) each modification,  waiver,  amendment, and consent and any
        substitution of collateral entered into in accordance with Section 3.20.

               (c) The  Servicer  or the Special  Servicer,  as the case may be,
shall  furnish  each Rating  Agency with such  information  with  respect to the
Mortgage  Loans,  and  such  other  information,  as such  Rating  Agency  shall
reasonably  request and which the Servicer or the Special Servicer,  as the case
may be, can reasonably obtain. At least once per year, the Trustee will request,
at its own  expense,  in writing  that each Rating  Agency  maintain in effect a
current rating of the Certificates  initially rated by such Rating Agency for so
long as such  Certificates  are  outstanding.  Nothing in this Section  10.06(c)
shall detract from the  obligation  of the Servicer and the Special  Servicer to
observe any applicable law prohibiting disclosure of information with respect to
the  Borrowers,  and the  failure of the  Servicer  or the  Special  Servicer to
provide  access  as  provided  in this  Section  10.06(c)  as a  result  of such
obligation shall not constitute a breach of this Section 10.06(c).

               (d) Notices to the Rating Agencies shall be addressed as follows:

               Notices to Fitch shall be addressed to:

                                      222
<PAGE>
<PAGE>

                      Fitch Investors Service, L.P.
                      One State Street Plaza
                      New York, New York  10004
                      Attention:  Commercial Mortgage Surveillance


               Notices to S&P shall be addressed to:

                      Standard & Poor's
                      26 Broadway
                      New York, New York  10004
                      Attention:  Commercial Mortgage Surveillance Group


or in each case to such other  address as such Rating  Agency  shall  specify by
written notice to the parties hereto.

               (e) No act or omission shall in any event be deemed or determined
under this Agreement not to cause or result in the downgrading, qualification or
withdrawal of the rating or ratings then  assigned to any Class of  Certificates
by any Rating  Agency  unless  and until such  Rating  Agency has  notified  the
Trustee in writing  that such act or  omission  will not cause or result in such
downgrading, qualification or withdrawal of such rating by such Rating Agency.




SECTION 10.07.        Amendment.

               This  Agreement or any  Custodial  Agreement  may be amended from
time to time by the Depositor,  the Servicer,  the Special Servicer,  the Fiscal
Agent and the Trustee, without the consent of any of the Certificateholders,  to
cure any ambiguity,  to correct or supplement  any provisions  herein or therein
that may be  inconsistent  with any  other  provisions  herein  or  therein,  to
maintain the rating or ratings  assigned to the Class A, Class B, Class C, Class
D, Class E, Class F,  Class G,  Class H and Class X  Certificates  by any Rating
Agency,  or to make any other  provisions  with  respect to matters or questions
arising under this Agreement which shall not be inconsistent with the provisions
of this Agreement;  provided,  however, that such action shall not, as evidenced
by an Opinion of Counsel  acceptable  to the  Depositor  and the Trustee  (which
shall be at the  expense of the party  requesting  such  amendment  (or, if such
amendment is required by any Rating  Agency to maintain the rating  issued by it
or  requested  by the Trustee in order to clarify any  ambiguity  or resolve any
inconsistency,  then the related  Opinion of Counsel  shall be an expense of the
Trust)),  adversely  affect  in  any  material  respect  the  interests  of  any
Certificateholder. This Agreement or any Custodial Agreement may also be amended
from time to time by the  Depositor,  the Servicer,  the Special  Servicer,  the
Fiscal  Agent and the Trustee  with the  consent of the Holders of  Certificates
representing not less than 66-2/3% of the aggregate Percentage Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
this


                                      223
<PAGE>
<PAGE>


Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                (i)  reduce in any manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

                (ii) reduce the aforesaid percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

                (iii) alter the servicing standards set forth in Section 3.01.

               Further, the Depositor,  the Servicer,  the Special Servicer, the
Fiscal  Agent and the  Trustee,  at any time and from time to time,  without the
consent of the  Certificateholders,  may amend this  Agreement or any  Custodial
Agreement to modify, eliminate or add to any of its provisions to such extent as
shall be necessary to maintain the qualification of each of the Upper-Tier REMIC
and the Lower-Tier  REMIC as a REMIC,  or to prevent or reduce the imposition of
any material  federal,  state or local taxes, at all times that any Certificates
are outstanding; provided, however, that such action, as evidenced by an Opinion
of Counsel  acceptable to the Trustee (obtained at the expense of the Trust), is
necessary or helpful to maintain such qualification or to prevent the imposition
of any such taxes,  and would not adversely  affect in any material  respect the
interest of any Certificateholder.

               It shall not be necessary  for the consent of  Certificateholders
under  this  Section  10.07  to  approve  the  particular  form of any  proposed
amendment,  but it  shall  be  sufficient  if such  consent  shall  approve  the
substance  thereof.  The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable regulations as the Trustee may prescribe.

               Notwithstanding  any  contrary  provision of this  Agreement,  no
amendment shall be made to this Agreement or any Custodial  Agreement unless the
Depositor,  Fiscal Agent, Special Servicer,  Servicer and the Trustee each shall
have received an Opinion of Counsel, at the expense of the party requesting such
amendment  (or, if such  amendment is required by any Rating  Agency to maintain
the rating  issued by it or  requested  by the  Trustee in order to clarify  any
ambiguity or resolve any  inconsistency,  then at the expense of the Trust),  to
the effect that such amendment will not cause either the Upper-Tier REMIC or the
Lower-Tier REMIC to fail to qualify as a REMIC at any time that any Certificates
are  outstanding or cause a tax to be imposed on either the Upper-Tier  REMIC or
the Lower-Tier REMIC under the REMIC Provisions.

               Prior to the execution of any amendment to this  Agreement or any
Custodial Agreement, the Trustee,  Depositor, Fiscal Agent, Special Servicer and
the  Servicer  shall be entitled to receive and rely upon an Opinion of Counsel,
at the expense of the party  requesting such amendment (or, if such amendment is
required by any Rating  Agency to maintain the rating  issued by it or requested
by the Trustee in order to clarify any  ambiguity or resolve any


                                      224
<PAGE>
<PAGE>


inconsistency,  then at the expense of the Trust)  stating that the execution of
such  amendment is authorized or permitted by this  Agreement.  The Trustee may,
but shall not be obligated to, enter into any such  amendment  which affects the
Trustee's own rights, duties or immunities under this Agreement.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]


                                       225

<PAGE>
<PAGE>


               IN WITNESS  WHEREOF,  the  Depositor,  the Servicer,  the Special
Servicer,  the Fiscal Agent and the Trustee have caused their names to be signed
hereto by their respective  officers thereunto duly authorized all as of the day
and year first above written.


                                  STRUCTURED ASSET SECURITIES CORPORATION,
                                  as Depositor


                                  By:__________________________________________
                                      Name:____________________________________
                                      Title:___________________________________


                                  MIDLAND LOAN SERVICES, L.P.,
                                  as Servicer


                                  By:  MIDLAND DATA SYSTEMS, INC.,
                                       its general partner


                                  By:__________________________________________
                                      Name:____________________________________
                                      Title:___________________________________


                                  J. E. ROBERT COMPANY, INC.,
                                  as Special Servicer


                                  By:__________________________________________
                                      Name:____________________________________
                                      Title:___________________________________


                                      226
<PAGE>
<PAGE>

                                  LASALLE NATIONAL BANK,
                                  as Trustee


                                  By: _________________________________________
                                      Name:____________________________________
                                      Title:___________________________________


                                  ABN AMRO BANK N.V.,
                                  as Fiscal Agent


                                  By:__________________________________________
                                      Name:____________________________________
                                      Title:___________________________________


                                           227


<PAGE>

<PAGE>
                                   EXHIBIT A-1
                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                           SERIES 1996-CFL, CLASS A-1A

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


<TABLE>

<S>                                                                <C>                          
PASS-THROUGH RATE: 5.711%                        APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $______________                   PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                                 BEFORE CUT-OFF DATE: $1,926,540,223.25
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  863572HP1
MARCH 25, 1996
                                                 CERTIFICATE NO.:  A-1A-__
APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS A-1A CERTIFICATES
AS OF THE CLOSING DATE:  $149,769,093.00

</TABLE>


 

<PAGE>

<PAGE>


                             CLASS A-1A CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-1A Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class A-1A Certificates. The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.

                                       2
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class A-1A
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class A-1A Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       3
 

<PAGE>

<PAGE>

               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that



                                       4
 

<PAGE>

<PAGE>

such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       5
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  A-1A  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       6
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


<TABLE>

<S>                                         <C> 
TEN COM - as tenant in common                 UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                           (Cust)
JT TEN  - as joint tenants with rights of     Under Uniform Gifts to Minors
          survivorship and not as tenants
          in common                           Act _________________________
                                                            (State)

</TABLE>

     Additional abbreviations may also be used though not in the above list.

                                FORM OF TRANSFER

    FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:_______________________     NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       7
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       8


 

<PAGE>

<PAGE>


                                   EXHIBIT A-2

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                           SERIES 1996-CFL, CLASS A-1B

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



<TABLE>
<S>                                                            <C>   
PASS-THROUGH RATE: 5.751%                        APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $______________                   PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                                 BEFORE CUT-OFF DATE: $1,926,540,223.25
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  863572HQ9
MARCH 25, 1996
                                                 CERTIFICATE NO.:  A-1B-__
APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS A-1B CERTIFICATES
AS OF THE CLOSING DATE:  $196,000,000.00

</TABLE>


 

<PAGE>

<PAGE>


                             CLASS A-1B CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-1B Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class A-1B Certificates. The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       2
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class A-1B
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class A-1B Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

                                       3
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that


                                       4
 

<PAGE>

<PAGE>

such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       5
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER







Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  A-1B  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY

                                       6
 

<PAGE>

<PAGE>



                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common               UNIF GIFT MIN ACT__________Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights      Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                 Act __________________________
                                                        (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

    FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       7
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.




                                       8



 

<PAGE>

<PAGE>

                                   EXHIBIT A-3

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                           SERIES 1996-CFL, CLASS A-1C

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


<TABLE>

<S>                                                            <C>
PASS-THROUGH RATE: 5.944%                        APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $______________                   PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                                 BEFORE CUT-OFF DATE: $1,926,540,223.25
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  863572HR7
MARCH 25, 1996
                                                 CERTIFICATE NO.:  A-1C-__
APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS A-1C CERTIFICATES
AS OF THE CLOSING DATE:  $441,000,000.00


</TABLE>

 

<PAGE>

<PAGE>


                             CLASS A-1C CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-1C Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class A-1C Certificates. The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       2
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class A-1C
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class A-1C Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

                                       3
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that


                                       4
 

<PAGE>

<PAGE>

such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       5
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  A-1C  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       6
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the  entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:_________________________   NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


______________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       7
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       8


 

<PAGE>

<PAGE>

                                   EXHIBIT A-4

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                           SERIES 1996-CFL, CLASS A-2A

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.



<TABLE>
<S>                                                                 <C>
PASS-THROUGH RATE: 7.750%                        APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $______________                   PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                                 BEFORE CUT-OFF DATE: $1,926,540,223.25
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  863572HS5
MARCH 25, 1996
                                                 CERTIFICATE NO.:  A-2A -__
APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS A-2A CERTIFICATES
AS OF THE CLOSING DATE:  $171,097,717.00

</TABLE>


 

<PAGE>

<PAGE>


                             CLASS A-2A CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-2A Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class A-2A Certificates. The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       2
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class A-2A
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class A-2A Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

                                       3
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that



                                       4
 

<PAGE>

<PAGE>


such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       5
 

<PAGE>

<PAGE>

               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  A-2A  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       6
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of urvivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

    FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:__________________________  NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


______________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       7
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       8


 

<PAGE>

<PAGE>


                                   EXHIBIT A-5

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                           SERIES 1996-CFL, CLASS A-2B

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.


<TABLE>

<S>                                                             <C>
PASS-THROUGH RATE: 6.759%                        APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $______________                   PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                                 BEFORE CUT-OFF DATE: $1,926,540,223.25
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  863572HT3
MARCH 25, 1996
                                                 CERTIFICATE NO.:  A-2B-__
APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS A-2B CERTIFICATES
AS OF THE CLOSING DATE:  $175,000,000.00
</TABLE>



 

<PAGE>

<PAGE>


                             CLASS A-2B CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-2B Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class A-2B Certificates. The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       2
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class A-2B
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class A-2B Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       3
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that


                                       4
 

<PAGE>

<PAGE>


such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       5
 

<PAGE>

<PAGE>

               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  A-2B  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       6
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       7
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


                                       8


 

<PAGE>

<PAGE>

                                   EXHIBIT A-6

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                            SERIES 1996-CFL, CLASS B

THIS CLASS B CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

               THIS  CERTIFICATE  MAY NOT BE  PURCHASED BY OR  TRANSFERRED  TO A
PERSON WHICH IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL PLAN
AS DEFINED IN SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW
WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE (COLLECTIVELY, A "PLAN"), OR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN
OR USING THE  ASSETS  OF SUCH  PLAN TO  ACQUIRE  SUCH  CERTIFICATE  UNLESS IT IS
PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN  INSURANCE  COMPANY  GENERAL
ACCOUNT AND THE  EXEMPTIVE  RELIEF  AFFORDED  UNDER  SECTION  III OF  PROHIBITED
TRANSACTION  CLASS  EXEMPTION 95-60 IS AVAILABLE FOR THE PURCHASE AND HOLDING OF
THE  CERTIFICATE  BY  SUCH  PURCHASER.  EACH  PURCHASER  OR  TRANSFEREE  OF THIS
CERTIFICATE  SHALL  BE  DEEMED  TO  REPRESENT  THAT IT IS NOT A PLAN OR A PERSON
ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF A PLAN TO ACQUIRE  SUCH
CERTIFICATE,  OR THAT IT IS  PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN
INSURANCE  COMPANY GENERAL ACCOUNT AND THAT THE EXEMPTIVE  RELIEF AFFORDED UNDER
SECTION III OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 IS AVAILABLE FOR THE
PURCHASE AND HOLDING OF THE CERTIFICATE BY SUCH PURCHASER.

<TABLE>
<S>                                        <C>
PASS-THROUGH RATE: 6.303%                  APPROXIMATE AGGREGATE SCHEDULED
                                           PRINCIPAL BALANCE OF THE MORTGAGE 
                                           LOANS AFTER DEDUCTING PAYMENTS DUE
                                           AND PREPAYMENTS RECEIVED ON OR BEFORE
                                           CUT-OFF DATE: $1,926,540,223.25

DENOMINATION:  $______________

</TABLE>


 

<PAGE>

<PAGE>

<TABLE>
<S>                                        <C>
DATE OF POOLING AND SERVICING
AGREEMENT: AS OF FEBRUARY 1, 1996            SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS    SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT

                                             TRUSTEE:  LASALLE NATIONAL BANK
CLOSING DATE:  FEBRUARY 15, 1996

                                             FISCAL AGENT:  ABN AMRO BANK N.V.
FIRST DISTRIBUTION DATE:
MARCH 25, 1996                               CUSIP NO.  863572HY2

APPROXIMATE AGGREGATE                        CERTIFICATE NO.:  B-__
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS B CERTIFICATES                  
AS OF THE CLOSING DATE:  $96,005,662.00

</TABLE>



                                       2
 

<PAGE>

<PAGE>


                               CLASS B CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class B  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class B Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.



                                       3
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class B
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class B Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Each purchaser or transferee of this Certificate  shall be deemed
to represent that it is not a Plan or a Person acting on behalf of any such Plan
or  using  the  assets  of a Plan to  acquire  such  Certificate,  or that it is
purchasing  the  Certificate  with the assets of an  insurance  company  general
account and that the exemptive  relief  afforded under Section III of Prohibited
Transaction  Class  Exemption 95-60 is available for the purchase and holding of
the Certificate by such purchaser.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of


                                       5
 

<PAGE>

<PAGE>

any of the  Certificateholders,  to cure any ambiguity, to correct or supplement
any  provisions  herein  or  therein  that may be  inconsistent  with any  other
provisions herein or therein, to maintain the rating or ratings assigned to each
Class of  Regular  Certificates  (other  than the  Class I,  Class J and Class P
Certificates)  by each  Rating  Agency,  or to make any  other  provisions  with
respect  to  matters  or  questions  arising  under the  Pooling  and  Servicing
Agreement which shall not be inconsistent with the provisions of the Pooling and
Servicing Agreement; provided, however, that such action shall not, as evidenced
by an Opinion of Counsel acceptable to the Depositor and the Trustee,  adversely
affect in any material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.



                                       6
 

<PAGE>

<PAGE>

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       7
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  B   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       8
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                   (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto _________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


- -------------------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       9
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

                The  assignee  should  include  the  following  for  purposes of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


                                      10
 

<PAGE>

<PAGE>


                                   EXHIBIT A-7

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS C

THIS CLASS C CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

               THIS  CERTIFICATE  MAY NOT BE  PURCHASED BY OR  TRANSFERRED  TO A
PERSON WHICH IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL PLAN
AS DEFINED IN SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW
WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE (COLLECTIVELY, A "PLAN"), OR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN
OR USING THE  ASSETS  OF SUCH  PLAN TO  ACQUIRE  SUCH  CERTIFICATE  UNLESS IT IS
PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN  INSURANCE  COMPANY  GENERAL
ACCOUNT AND THE  EXEMPTIVE  RELIEF  AFFORDED  UNDER  SECTION  III OF  PROHIBITED
TRANSACTION  CLASS  EXEMPTION 95-60 IS AVAILABLE FOR THE PURCHASE AND HOLDING OF
THE  CERTIFICATE  BY  SUCH  PURCHASER.  EACH  PURCHASER  OR  TRANSFEREE  OF THIS
CERTIFICATE  SHALL  BE  DEEMED  TO  REPRESENT  THAT IT IS NOT A PLAN OR A PERSON
ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF A PLAN TO ACQUIRE  SUCH
CERTIFICATE,  OR THAT IT IS  PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN
INSURANCE  COMPANY GENERAL ACCOUNT AND THAT THE EXEMPTIVE  RELIEF AFFORDED UNDER
SECTION III OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 IS AVAILABLE FOR THE
PURCHASE AND HOLDING OF THE CERTIFICATE BY SUCH PURCHASER.

<TABLE>

<S>                              <C>
PASS-THROUGH RATE: 6.525%          APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                   BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $___________        PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                   BEFORE CUT-OFF DATE: $1,926,540,223.25

</TABLE> 

<PAGE>

<PAGE>

<TABLE>

<S>                                                              <C>
DATE OF POOLING AND SERVICING 
AGREEMENT: AS OF FEBRUARY 1, 1996                SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT
                                                 TRUSTEE:  LASALLE NATIONAL BANK
CLOSING DATE:  FEBRUARY 15, 1996
                                                 FISCAL AGENT:  ABN AMRO BANK N.V.
FIRST DISTRIBUTION DATE:
MARCH 25, 1996                                   CUSIP NO.  863572HZ9

APPROXIMATE AGGREGATE                            CERTIFICATE NO.:  C-__

CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS C CERTIFICATES
AS OF THE CLOSING DATE:  $134,407,927.00
</TABLE>



                                       2
 

<PAGE>

<PAGE>


                               CLASS C CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class C  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class C Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       3
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class C
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class C Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Each purchaser or transferee of this Certificate  shall be deemed
to represent that it is not a Plan or a Person acting on behalf of any such Plan
or  using  the  assets  of a Plan to  acquire  such  Certificate,  or that it is
purchasing  the  Certificate  with the assets of an  insurance  company  general
account and that the exemptive  relief  afforded under Section III of Prohibited
Transaction  Class  Exemption 95-60 is available for the purchase and holding of
the Certificate by such purchaser.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of


                                       5
 

<PAGE>

<PAGE>

any of the  Certificateholders,  to cure any ambiguity, to correct or supplement
any  provisions  herein  or  therein  that may be  inconsistent  with any  other
provisions herein or therein, to maintain the rating or ratings assigned to each
Class of  Regular  Certificates  (other  than the  Class I,  Class J and Class P
Certificates)  by each  Rating  Agency,  or to make any  other  provisions  with
respect  to  matters  or  questions  arising  under the  Pooling  and  Servicing
Agreement which shall not be inconsistent with the provisions of the Pooling and
Servicing Agreement; provided, however, that such action shall not, as evidenced
by an Opinion of Counsel acceptable to the Depositor and the Trustee,  adversely
affect in any material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.


                                       6
 

<PAGE>

<PAGE>


               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       7
 

<PAGE>

<PAGE>

               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  C   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       8
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act _________________________
                                                     (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated: _______________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       9
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.

                                      10

 

<PAGE>

<PAGE>

                                   EXHIBIT A-8

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS D

THIS CLASS D CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

               THIS  CERTIFICATE  MAY NOT BE  PURCHASED BY OR  TRANSFERRED  TO A
PERSON WHICH IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL PLAN
AS DEFINED IN SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW
WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE (COLLECTIVELY, A "PLAN"), OR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN
OR USING THE  ASSETS  OF SUCH  PLAN TO  ACQUIRE  SUCH  CERTIFICATE  UNLESS IT IS
PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN  INSURANCE  COMPANY  GENERAL
ACCOUNT AND THE  EXEMPTIVE  RELIEF  AFFORDED  UNDER  SECTION  III OF  PROHIBITED
TRANSACTION  CLASS  EXEMPTION 95-60 IS AVAILABLE FOR THE PURCHASE AND HOLDING OF
THE  CERTIFICATE  BY  SUCH  PURCHASER.  EACH  PURCHASER  OR  TRANSFEREE  OF THIS
CERTIFICATE  SHALL  BE  DEEMED  TO  REPRESENT  THAT IT IS NOT A PLAN OR A PERSON
ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF A PLAN TO ACQUIRE  SUCH
CERTIFICATE,  OR THAT IT IS  PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN
INSURANCE  COMPANY GENERAL ACCOUNT AND THAT THE EXEMPTIVE  RELIEF AFFORDED UNDER
SECTION III OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 IS AVAILABLE FOR THE
PURCHASE AND HOLDING OF THE CERTIFICATE BY SUCH PURCHASER.

<TABLE>

<S>                              <C>
PASS-THROUGH RATE: 7.034%          APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                   BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $__________         PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                   BEFORE CUT-OFF DATE: $1,926,540,223.25

</TABLE>

 

<PAGE>

<PAGE>

<TABLE>

<S>                                                           <C>
DATE OF POOLING AND SERVICING
AGREEMENT: AS OF FEBRUARY 1, 1996                SERVICER: MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT

CLOSING DATE:  FEBRUARY 15, 1996                 TRUSTEE:  LASALLE NATIONAL BANK

                                                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  863572JA2
MARCH 25, 1996

APPROXIMATE AGGREGATE                            CERTIFICATE NO.:  D-__
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS D CERTIFICATES
AS OF THE CLOSING DATE:  $134,407,927.00

</TABLE>


                                       2
 

<PAGE>

<PAGE>


                               CLASS D CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class D  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class D Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       3
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class D
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class D Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Each purchaser or transferee of this Certificate  shall be deemed
to represent that it is not a Plan or a Person acting on behalf of any such Plan
or  using  the  assets  of a Plan to  acquire  such  Certificate,  or that it is
purchasing  the  Certificate  with the assets of an  insurance  company  general
account and that the exemptive  relief  afforded under Section III of Prohibited
Transaction  Class  Exemption 95-60 is available for the purchase and holding of
the Certificate by such purchaser.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of



                                       5
 

<PAGE>

<PAGE>


any of the  Certificateholders,  to cure any ambiguity, to correct or supplement
any  provisions  herein  or  therein  that may be  inconsistent  with any  other
provisions herein or therein, to maintain the rating or ratings assigned to each
Class of  Regular  Certificates  (other  than the  Class I,  Class J and Class P
Certificates)  by each  Rating  Agency,  or to make any  other  provisions  with
respect  to  matters  or  questions  arising  under the  Pooling  and  Servicing
Agreement which shall not be inconsistent with the provisions of the Pooling and
Servicing Agreement; provided, however, that such action shall not, as evidenced
by an Opinion of Counsel acceptable to the Depositor and the Trustee,  adversely
affect in any material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.


                                       6
 

<PAGE>

<PAGE>


               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       7
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  D   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       8
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                  (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
    (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       9
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       10
 

<PAGE>

<PAGE>


                                   EXHIBIT A-9

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS E

THIS CLASS E CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

               THIS  CERTIFICATE  MAY NOT BE  PURCHASED BY OR  TRANSFERRED  TO A
PERSON WHICH IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL PLAN
AS DEFINED IN SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW
WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE (COLLECTIVELY, A "PLAN"), OR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN
OR USING THE  ASSETS  OF SUCH  PLAN TO  ACQUIRE  SUCH  CERTIFICATE  UNLESS IT IS
PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN  INSURANCE  COMPANY  GENERAL
ACCOUNT AND THE  EXEMPTIVE  RELIEF  AFFORDED  UNDER  SECTION  III OF  PROHIBITED
TRANSACTION  CLASS  EXEMPTION 95-60 IS AVAILABLE FOR THE PURCHASE AND HOLDING OF
THE  CERTIFICATE  BY  SUCH  PURCHASER.  EACH  PURCHASER  OR  TRANSFEREE  OF THIS
CERTIFICATE  SHALL  BE  DEEMED  TO  REPRESENT  THAT IT IS NOT A PLAN OR A PERSON
ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF A PLAN TO ACQUIRE  SUCH
CERTIFICATE,  OR THAT IT IS  PURCHASING  THE  CERTIFICATE  WITH THE ASSETS OF AN
INSURANCE  COMPANY GENERAL ACCOUNT AND THAT THE EXEMPTIVE  RELIEF AFFORDED UNDER
SECTION III OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60 IS AVAILABLE FOR THE
PURCHASE AND HOLDING OF THE CERTIFICATE BY SUCH PURCHASER.

<TABLE>

<S>                            <C>
PASS-THROUGH RATE: 7.750%         APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                  BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
DENOMINATION:  $______________    PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                  BEFORE CUT-OFF DATE: $1,926,540,223.25
</TABLE>


 

<PAGE>

<PAGE>

<TABLE>
<S>                                              <C>
DATE OF POOLING AND SERVICING
AGREEMENT: AS OF                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.
FEBRUARY 1, 1996
                                                 
CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING           
AGREEMENT
                                                 TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996
                                                 FISCAL AGENT:  ABN AMRO BANK N.V.
                                                 
FIRST DISTRIBUTION DATE:                         
MARCH 25, 1996                                   CUSIP NO.  863572JB0

APPROXIMATE AGGREGATE                            CERTIFICATE NO.:  E-__
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS E CERTIFICATES
AS OF THE CLOSING DATE:  $96,005,662.00
</TABLE>



                                       2
 

<PAGE>

<PAGE>


                               CLASS E CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT CEDE & CO.

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class E  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class E Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       3
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class E
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class E Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Each purchaser or transferee of this Certificate  shall be deemed
to represent that it is not a Plan or a Person acting on behalf of any such Plan
or  using  the  assets  of a Plan to  acquire  such  Certificate,  or that it is
purchasing  the  Certificate  with the assets of an  insurance  company  general
account and that the exemptive  relief  afforded under Section III of Prohibited
Transaction  Class  Exemption 95-60 is available for the purchase and holding of
the Certificate by such purchaser.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of


                                       5
 

<PAGE>

<PAGE>

any of the  Certificateholders,  to cure any ambiguity, to correct or supplement
any  provisions  herein  or  therein  that may be  inconsistent  with any  other
provisions herein or therein, to maintain the rating or ratings assigned to each
Class of  Regular  Certificates  (other  than the  Class I,  Class J and Class P
Certificates)  by each  Rating  Agency,  or to make any  other  provisions  with
respect  to  matters  or  questions  arising  under the  Pooling  and  Servicing
Agreement which shall not be inconsistent with the provisions of the Pooling and
Servicing Agreement; provided, however, that such action shall not, as evidenced
by an Opinion of Counsel acceptable to the Depositor and the Trustee,  adversely
affect in any material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.


                                       6
 

<PAGE>

<PAGE>


               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       7
 

<PAGE>

<PAGE>

               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  E   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       8
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the  entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                 -----------------------------------------------
Dated:                            NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


- -------------------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       9
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


                                       10
 

<PAGE>

<PAGE>


                                  EXHIBIT A-10

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS F

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CLASS F CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED

 

<PAGE>

<PAGE>

PURCHASER OR TRANSFEREE OF SUCH  CERTIFICATE IN FORM AND SUBSTANCE  SATISFACTORY
TO THE TRUSTEE AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED PURCHASER OR
TRANSFEREE  IS NOT A PERSON  WHICH IS AN EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974,  AS AMENDED  ("ERISA"),  OR A PLAN  SUBJECT TO SECTION  4975 OF THE
CODE, OR A  GOVERNMENTAL  PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO
ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE
FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON
ACTING ON BEHALF  OF ANY SUCH PLAN OR USING THE  ASSETS OF SUCH PLAN TO  ACQUIRE
SUCH  CERTIFICATE OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION IN
THE NAME OF SUCH A PLAN SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS OF
ERISA OR SECTION 4975 OF THE CODE (OR  COMPARABLE  PROVISIONS OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF ANY SUCH PLAN, OR A GOVERNMENTAL PLAN AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE, OR
ANY  OTHER  PERSON  WHO IS USING THE  ASSETS  OF ANY SUCH  PLAN TO  EFFECT  SUCH
ACQUISITION,  AN OPINION OF COUNSEL IN FORM AND  SUBSTANCE  SATISFACTORY  TO THE
TRUSTEE AND THE  DEPOSITOR  TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF
SUCH CERTIFICATE  (WITHOUT REGARD TO THE IDENTITY OR NATURE OF THE OTHER HOLDERS
OF  CERTIFICATES  OF ANY CLASS) WILL NOT  CONSTITUTE  OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN THE MEANING OF SECTION 406 OF ERISA OR SECTION  4975 OF THE
CODE,  AND WILL NOT SUBJECT  THE  TRUSTEE,  THE FISCAL  AGENT,  THE  CERTIFICATE
REGISTRAR,  THE  SERVICER,  THE SPECIAL  SERVICER,  THE OPERATING  ADVISER,  THE
EXTENSION  ADVISER,  ANY  UNDERWRITER  OR THE  DEPOSITOR  TO ANY  OBLIGATION  OR
LIABILITY UNDER ERISA OR SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS ISSUED ON FEBRUARY 15, 1996, AND BASED ON ITS ISSUE PRICE OF
81.42139%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT
TO THE  OFFERING  OF THE CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS B
CERTIFICATES,   CLASS  C  CERTIFICATES,   CLASS  D  CERTIFICATES   AND  CLASS  E
CERTIFICATES),  AN EXTENSION OF THE MATURITY DATE OF EACH BALLOON  MORTGAGE LOAN
IN GROUP 1 ONE YEAR  BEYOND  ITS  STATED  MATURITY  DATE,  AND THAT EACH GROUP 2
MORTGAGE  LOAN  MATURES ON ITS FIRST  INTEREST  RESET  DATE,  USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  18.57861111%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
10.91%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.


<TABLE>

<S>                            <C>

CERTIFICATE NO. ___               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                  BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
PASS-THROUGH RATE: 7.750%         PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                  BEFORE CUT-OFF DATE: $1,926,540,223.25
DENOMINATION:  $____________

</TABLE>


                                       2
 

<PAGE>

<PAGE>

<TABLE>

<S>                                                               <C>
DATE OF POOLING AND SERVICING                    SERVICER:  MIDLAND LOAN SERVICES, L.P.
AGREEMENT: AS OF FEBRUARY 1, 1996

                                                 SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK


CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:                         CUSIP NO.  ____________
MARCH 25, 1996

APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS F CERTIFICATES
AS OF THE CLOSING DATE:  $57,603,397.00

</TABLE>



                                       3
 

<PAGE>

<PAGE>


                               CLASS F CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT  TRUSSAL & CO.,  AS NOMINEE FOR CONFEDERATION LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class F  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class F Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       4
 

<PAGE>

<PAGE>



               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class F
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class F Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       5
 

<PAGE>

<PAGE>



               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee of such Certificate in form and substance satisfactory to the Trustee
and the Depositor,  to the effect that such proposed  purchaser or transferee is
not a  Person  which  is an  employee  benefit  plan  subject  to the  fiduciary
responsibility  provisions  of the Employee  Retirement  Income  Security Act of
1974, as amended ("ERISA"),  or a plan subject to Section 4975 of the Code, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions of ERISA or the Code (collectively,  a "Plan"), or a Person acting on
behalf  of any such  Plan or using  the  assets  of such  Plan to  acquire  such
Certificate  or (ii) if such  Certificate is presented for  registration  in the
name of such a Plan subject to the fiduciary responsibility  provisions of ERISA
or  Section  4975  of the  Code  (or  comparable  provisions  of any  subsequent
enactments), or a trustee of any such Plan, or a governmental plan as defined in
Section 3(32) of ERISA, subject to any federal,  state or local law which is, to
a material extent,  similar to the foregoing provisions of ERISA or the Code, or
any  other  Person  who is using the  assets  of any such  Plan to  effect  such
acquisition,  an Opinion of Counsel in form and  substance  satisfactory  to the
Trustee and the  Depositor  to the effect that such  acquisition  and holding of
such Certificate  (without regard to the identity or nature of the other Holders
of  Certificates  of any Class) will not  constitute  or result in a "prohibited
transaction"  within the meaning of Section 406 of ERISA or Section  4975 of the
Code,  and will not subject  the  Trustee,  the Fiscal  Agent,  the  Certificate
Registrar,  the  Servicer,  the Special  Servicer,  the Operating  Adviser,  the
Extension  Adviser,  any  Underwriter  or the  Depositor  to any  obligation  or
liability under ERISA or Section 4975 of the Code.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

                                       6
 

<PAGE>

<PAGE>



               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.


                                       7
 

<PAGE>

<PAGE>


               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       8
 

<PAGE>

<PAGE>

               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  F   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       9
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants n common              Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                 -----------------------------------------------
Dated:                            NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


- -------------------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       10
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


                                      11
 

<PAGE>

<PAGE>


                                  EXHIBIT A-11

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS G


THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CLASS G CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED

 

<PAGE>

<PAGE>

PURCHASER OR TRANSFEREE OF SUCH  CERTIFICATE IN FORM AND SUBSTANCE  SATISFACTORY
TO THE TRUSTEE AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED PURCHASER OR
TRANSFEREE  IS NOT A PERSON  WHICH IS AN EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974,  AS AMENDED  ("ERISA"),  OR A PLAN  SUBJECT TO SECTION  4975 OF THE
CODE, OR A  GOVERNMENTAL  PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO
ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE
FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON
ACTING ON BEHALF  OF ANY SUCH PLAN OR USING THE  ASSETS OF SUCH PLAN TO  ACQUIRE
SUCH  CERTIFICATE OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION IN
THE NAME OF SUCH A PLAN SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS OF
ERISA OR SECTION 4975 OF THE CODE (OR  COMPARABLE  PROVISIONS OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF ANY SUCH PLAN, OR A GOVERNMENTAL PLAN AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE, OR
ANY  OTHER  PERSON  WHO IS USING THE  ASSETS  OF ANY SUCH  PLAN TO  EFFECT  SUCH
ACQUISITION,  AN OPINION OF COUNSEL IN FORM AND  SUBSTANCE  SATISFACTORY  TO THE
TRUSTEE AND THE  DEPOSITOR  TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF
SUCH CERTIFICATE  (WITHOUT REGARD TO THE IDENTITY OR NATURE OF THE OTHER HOLDERS
OF  CERTIFICATES  OF ANY CLASS) WILL NOT  CONSTITUTE  OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN THE MEANING OF SECTION 406 OF ERISA OR SECTION  4975 OF THE
CODE,  AND WILL NOT SUBJECT  THE  TRUSTEE,  THE FISCAL  AGENT,  THE  CERTIFICATE
REGISTRAR,  THE  SERVICER,  THE SPECIAL  SERVICER,  THE OPERATING  ADVISER,  THE
EXTENSION  ADVISER,  ANY  UNDERWRITER  OR THE  DEPOSITOR  TO ANY  OBLIGATION  OR
LIABILITY UNDER ERISA OR SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS ISSUED ON FEBRUARY 15, 1996, AND BASED ON ITS ISSUE PRICE OF
67.43239%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT
TO THE  OFFERING  OF THE CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS B
CERTIFICATES,   CLASS  C  CERTIFICATES,   CLASS  D  CERTIFICATES   AND  CLASS  E
CERTIFICATES),  AN EXTENSION OF THE MATURITY DATE OF EACH BALLOON  MORTGAGE LOAN
IN GROUP 1 ONE YEAR  BEYOND  ITS  STATED  MATURITY  DATE,  AND THAT EACH GROUP 2
MORTGAGE  LOAN  MATURES ON ITS FIRST  INTEREST  RESET  DATE,  USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  32.56761111%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
13.28%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.


<TABLE>

<S>                            <C>
CERTIFICATE NO. ___               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                  BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
PASS-THROUGH RATE: 7.750          PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                  BEFORE CUT-OFF DATE: $1,926,540,223.25
DENOMINATION:  $___________________
                                  
DATE OF POOLING AND SERVICING     SERVICER:  MIDLAND LOAN SERVICES, L.P.
AGREEMENT: AS OF FEBRUARY 1, 1996

</TABLE>

                                       2
 

<PAGE>

<PAGE>


<TABLE>

<S>                                                            <C>
CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS         SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT
                                                  TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996
                                                  FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
MARCH 25, 1996                                    CUSIP NO.  ____________


APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS G CERTIFICATES
AS OF THE CLOSING DATE:  $96,005,662.00

</TABLE>


                                       3
 

<PAGE>

<PAGE>


                               CLASS G CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class G  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class G Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       4
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class G
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class G Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       5
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee  of such  Certificate  substantially  in the form of  paragraph  3 of
Exhibit D to the  Pooling  and  Servicing  Agreement,  to the  effect  that such
proposed  purchaser or transferee  is not a Person which is an employee  benefit
plan  subject  to  the  fiduciary  responsibility  provisions  of  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"),  or a plan subject
to Section 4975 of the Code, or a governmental  plan as defined in Section 3(32)
of ERISA,  subject  to any  federal,  state or local law which is, to a material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan"),  or a Person acting on behalf of any such Plan or using the assets of
such Plan to acquire such  Certificate or (ii) if such  Certificate is presented
for  registration  in  the  name  of  such  a  Plan  subject  to  the  fiduciary
responsibility  provisions  of ERISA or Section 4975 of the Code (or  comparable
provisions of any  subsequent  enactments),  or a trustee of any such Plan, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code, or any other Person who is using the assets of
any such Plan to effect  such  acquisition,  an  Opinion  of Counsel in form and
substance  satisfactory to the Trustee and the Depositor to the effect that such
acquisition and holding of such  Certificate  (without regard to the identity or
nature of the other Holders of Certificates of any Class) will not constitute or
result in a "prohibited  transaction" within the meaning of Section 406 of ERISA
or Section 4975 of the Code, and will not subject the Trustee, the Fiscal Agent,
the Certificate  Registrar,  the Servicer,  the Special Servicer,  the Operating
Adviser,  the  Extension  Adviser,  any  Underwriter  or  the  Depositor  to any
obligation or liability under ERISA or Section 4975 of the Code.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in


                                       6
 

<PAGE>

<PAGE>


principal  or notional  amounts,  as  applicable,  in minimum  denominations  of
$1,000,000 initial  Certificate  Principal Amount or initial Notional Amount, as
the case may be, and integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the



                                       7
 

<PAGE>

<PAGE>

outstanding  Classes of  Certificates is reduced to less than or equal to 10% of
the aggregate Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       8
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  G   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       9
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act _________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.

                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
    (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       10
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       11
 

<PAGE>

<PAGE>


                                  EXHIBIT A-12

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS H

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CLASS H CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED

 

<PAGE>

<PAGE>



PURCHASER OR TRANSFEREE OF SUCH  CERTIFICATE IN FORM AND SUBSTANCE  SATISFACTORY
TO THE TRUSTEE AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED PURCHASER OR
TRANSFEREE  IS NOT A PERSON  WHICH IS AN EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974,  AS AMENDED  ("ERISA"),  OR A PLAN  SUBJECT TO SECTION  4975 OF THE
CODE, OR A  GOVERNMENTAL  PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO
ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE
FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON
ACTING ON BEHALF  OF ANY SUCH PLAN OR USING THE  ASSETS OF SUCH PLAN TO  ACQUIRE
SUCH  CERTIFICATE OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION IN
THE NAME OF SUCH A PLAN SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS OF
ERISA OR SECTION 4975 OF THE CODE (OR  COMPARABLE  PROVISIONS OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF ANY SUCH PLAN, OR A GOVERNMENTAL PLAN AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE, OR
ANY  OTHER  PERSON  WHO IS USING THE  ASSETS  OF ANY SUCH  PLAN TO  EFFECT  SUCH
ACQUISITION,  AN OPINION OF COUNSEL IN FORM AND  SUBSTANCE  SATISFACTORY  TO THE
TRUSTEE AND THE  DEPOSITOR  TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF
SUCH CERTIFICATE  (WITHOUT REGARD TO THE IDENTITY OR NATURE OF THE OTHER HOLDERS
OF  CERTIFICATES  OF ANY CLASS) WILL NOT  CONSTITUTE  OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN THE MEANING OF SECTION 406 OF ERISA OR SECTION  4975 OF THE
CODE,  AND WILL NOT SUBJECT  THE  TRUSTEE,  THE FISCAL  AGENT,  THE  CERTIFICATE
REGISTRAR,  THE  SERVICER,  THE SPECIAL  SERVICER,  THE OPERATING  ADVISER,  THE
EXTENSION  ADVISER,  ANY  UNDERWRITER  OR THE  DEPOSITOR  TO ANY  OBLIGATION  OR
LIABILITY UNDER ERISA OR SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS ISSUED ON FEBRUARY 15, 1996, AND BASED ON ITS ISSUE PRICE OF
56.79939%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT
TO THE  OFFERING  OF THE CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS B
CERTIFICATES,   CLASS  C  CERTIFICATES,   CLASS  D  CERTIFICATES   AND  CLASS  E
CERTIFICATES),  AN EXTENSION OF THE MATURITY DATE OF EACH BALLOON  MORTGAGE LOAN
IN GROUP 1 ONE YEAR  BEYOND  ITS  STATED  MATURITY  DATE,  AND THAT EACH GROUP 2
MORTGAGE  LOAN  MATURES ON ITS FIRST  INTEREST  RESET  DATE,  USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  43.20061111%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
15.22%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.


<TABLE>

<S>                            <C>
CERTIFICATE NO. ___              APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
PASS-THROUGH RATE: 7.750         PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                 BEFORE CUT-OFF DATE: $1,926,540,223.25
DENOMINATION:  $______________

DATE OF POOLING AND SERVICING    SERVICER:  MIDLAND LOAN SERVICES, L.P.
AGREEMENT: AS OF FEBRUARY 1, 1996 
</TABLE>


                                       2
 

<PAGE>

<PAGE>


<TABLE>

<S>                                              <C>
CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT
                                                 TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996
                                                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
MARCH 25, 1996                                   CUSIP NO.  ____________

APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS H CERTIFICATES
AS OF THE CLOSING DATE:  $48,002,831.00

</TABLE>

                                       3
 

<PAGE>

<PAGE>


                               CLASS H CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class H  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class H Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.



                                       4
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class H
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class H Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       5
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee of such Certificate in form and substance satisfactory to the Trustee
and the Depositor,  to the effect that such proposed  purchaser or transferee is
not a  Person  which  is an  employee  benefit  plan  subject  to the  fiduciary
responsibility  provisions  of the Employee  Retirement  Income  Security Act of
1974, as amended ("ERISA"),  or a plan subject to Section 4975 of the Code, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions of ERISA or the Code (collectively,  a "Plan"), or a Person acting on
behalf  of any such  Plan or using  the  assets  of such  Plan to  acquire  such
Certificate  or (ii) if such  Certificate is presented for  registration  in the
name of such a Plan subject to the fiduciary responsibility  provisions of ERISA
or  Section  4975  of the  Code  (or  comparable  provisions  of any  subsequent
enactments), or a trustee of any such Plan, or a governmental plan as defined in
Section 3(32) of ERISA, subject to any federal,  state or local law which is, to
a material extent,  similar to the foregoing provisions of ERISA or the Code, or
any  other  Person  who is using the  assets  of any such  Plan to  effect  such
acquisition,  an Opinion of Counsel in form and  substance  satisfactory  to the
Trustee and the  Depositor  to the effect that such  acquisition  and holding of
such Certificate  (without regard to the identity or nature of the other Holders
of  Certificates  of any Class) will not  constitute  or result in a "prohibited
transaction"  within the meaning of Section 406 of ERISA or Section  4975 of the
Code,  and will not subject  the  Trustee,  the Fiscal  Agent,  the  Certificate
Registrar,  the  Servicer,  the Special  Servicer,  the Operating  Adviser,  the
Extension  Adviser,  any  Underwriter  or the  Depositor  to any  obligation  or
liability under ERISA or Section 4975 of the Code.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.


                                       6
 

<PAGE>

<PAGE>


               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.


                                       7
 

<PAGE>

<PAGE>


               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       8
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  H   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       9
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:_________________________   NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       10
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       11
 

<PAGE>

<PAGE>


                                  EXHIBIT A-13

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS I


THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CLASS I CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED


 

<PAGE>

<PAGE>

PURCHASER OR TRANSFEREE OF SUCH  CERTIFICATE IN FORM AND SUBSTANCE  SATISFACTORY
TO THE TRUSTEE AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED PURCHASER OR
TRANSFEREE  IS NOT A PERSON  WHICH IS AN EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974,  AS AMENDED  ("ERISA"),  OR A PLAN  SUBJECT TO SECTION  4975 OF THE
CODE, OR A  GOVERNMENTAL  PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO
ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE
FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON
ACTING ON BEHALF  OF ANY SUCH PLAN OR USING THE  ASSETS OF SUCH PLAN TO  ACQUIRE
SUCH  CERTIFICATE OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION IN
THE NAME OF SUCH A PLAN SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS OF
ERISA OR SECTION 4975 OF THE CODE (OR  COMPARABLE  PROVISIONS OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF ANY SUCH PLAN, OR A GOVERNMENTAL PLAN AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE, OR
ANY  OTHER  PERSON  WHO IS USING THE  ASSETS  OF ANY SUCH  PLAN TO  EFFECT  SUCH
ACQUISITION,  AN OPINION OF COUNSEL IN FORM AND  SUBSTANCE  SATISFACTORY  TO THE
TRUSTEE AND THE  DEPOSITOR  TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF
SUCH CERTIFICATE  (WITHOUT REGARD TO THE IDENTITY OR NATURE OF THE OTHER HOLDERS
OF  CERTIFICATES  OF ANY CLASS) WILL NOT  CONSTITUTE  OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN THE MEANING OF SECTION 406 OF ERISA OR SECTION  4975 OF THE
CODE,  AND WILL NOT SUBJECT  THE  TRUSTEE,  THE FISCAL  AGENT,  THE  CERTIFICATE
REGISTRAR,  THE  SERVICER,  THE SPECIAL  SERVICER,  THE OPERATING  ADVISER,  THE
EXTENSION  ADVISER,  ANY  UNDERWRITER  OR THE  DEPOSITOR  TO ANY  OBLIGATION  OR
LIABILITY UNDER ERISA OR SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS ISSUED ON FEBRUARY 15, 1996, AND BASED ON ITS ISSUE PRICE OF
38.04839%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT
TO THE  OFFERING  OF THE CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS B
CERTIFICATES,   CLASS  C  CERTIFICATES,   CLASS  D  CERTIFICATES   AND  CLASS  E
CERTIFICATES),  AN EXTENSION OF THE MATURITY DATE OF EACH BALLOON  MORTGAGE LOAN
IN GROUP 1 ONE YEAR  BEYOND  ITS  STATED  MATURITY  DATE,  AND THAT EACH GROUP 2
MORTGAGE  LOAN  MATURES ON ITS FIRST  INTEREST  RESET  DATE,  USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  61.95161111%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
21.51%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.

<TABLE>

<S>                            <C>

CERTIFICATE NO. ___               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                  BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
PASS-THROUGH RATE: 7.750          PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                  BEFORE CUT-OFF DATE: $1,926,540,223.25
DENOMINATION:  $_______________

DATE OF POOLING AND SERVICING     SERVICER:  MIDLAND LOAN SERVICES, L.P.
AGREEMENT: AS OF FEBRUARY 1, 1996
</TABLE>


                                       2
 

<PAGE>

<PAGE>



<TABLE>

<S>                                                            <C>
CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT

                                                 TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
MARCH 25, 1996                                   CUSIP NO.  ____________

APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS I CERTIFICATES
AS OF THE CLOSING DATE:  $67,203,963.00

</TABLE>


                                       3
 

<PAGE>

<PAGE>


                               CLASS I CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class I  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class I Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.



                                       4
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class I
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class I Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

                                       5
 

<PAGE>

<PAGE>



               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee of such Certificate in form and substance satisfactory to the Trustee
and the Depositor,  to the effect that such proposed  purchaser or transferee is
not a  Person  which  is an  employee  benefit  plan  subject  to the  fiduciary
responsibility  provisions  of the Employee  Retirement  Income  Security Act of
1974, as amended ("ERISA"),  or a plan subject to Section 4975 of the Code, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions of ERISA or the Code (collectively,  a "Plan"), or a Person acting on
behalf  of any such  Plan or using  the  assets  of such  Plan to  acquire  such
Certificate  or (ii) if such  Certificate is presented for  registration  in the
name of such a Plan subject to the fiduciary responsibility  provisions of ERISA
or  Section  4975  of the  Code  (or  comparable  provisions  of any  subsequent
enactments), or a trustee of any such Plan, or a governmental plan as defined in
Section 3(32) of ERISA, subject to any federal,  state or local law which is, to
a material extent,  similar to the foregoing provisions of ERISA or the Code, or
any  other  Person  who is using the  assets  of any such  Plan to  effect  such
acquisition,  an Opinion of Counsel in form and  substance  satisfactory  to the
Trustee and the  Depositor  to the effect that such  acquisition  and holding of
such Certificate  (without regard to the identity or nature of the other Holders
of  Certificates  of any Class) will not  constitute  or result in a "prohibited
transaction"  within the meaning of Section 406 of ERISA or Section  4975 of the
Code,  and will not subject  the  Trustee,  the Fiscal  Agent,  the  Certificate
Registrar,  the  Servicer,  the Special  Servicer,  the Operating  Adviser,  the
Extension  Adviser,  any  Underwriter  or the  Depositor  to any  obligation  or
liability under ERISA or Section 4975 of the Code.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.


                                       6
 

<PAGE>

<PAGE>


               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.


                                       7
 

<PAGE>

<PAGE>


               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       8
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  I   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       9
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                   (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       10
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.




                                       11
 

<PAGE>

<PAGE>


                                  EXHIBIT A-14

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                            SERIES 1996-CFL, CLASS J

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CLASS J CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN OTHER
CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED IN THE POOLING
AND SERVICING AGREEMENT.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED

 

<PAGE>

<PAGE>



PURCHASER OR TRANSFEREE OF SUCH  CERTIFICATE IN FORM AND SUBSTANCE  SATISFACTORY
TO THE TRUSTEE AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED PURCHASER OR
TRANSFEREE  IS NOT A PERSON  WHICH IS AN EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974,  AS AMENDED  ("ERISA"),  OR A PLAN  SUBJECT TO SECTION  4975 OF THE
CODE, OR A  GOVERNMENTAL  PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO
ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE
FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON
ACTING ON BEHALF  OF ANY SUCH PLAN OR USING THE  ASSETS OF SUCH PLAN TO  ACQUIRE
SUCH  CERTIFICATE OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION IN
THE NAME OF SUCH A PLAN SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS OF
ERISA OR SECTION 4975 OF THE CODE (OR  COMPARABLE  PROVISIONS OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF ANY SUCH PLAN, OR A GOVERNMENTAL PLAN AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE, OR
ANY  OTHER  PERSON  WHO IS USING THE  ASSETS  OF ANY SUCH  PLAN TO  EFFECT  SUCH
ACQUISITION,  AN OPINION OF COUNSEL IN FORM AND  SUBSTANCE  SATISFACTORY  TO THE
TRUSTEE AND THE  DEPOSITOR  TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF
SUCH CERTIFICATE  (WITHOUT REGARD TO THE IDENTITY OR NATURE OF THE OTHER HOLDERS
OF  CERTIFICATES  OF ANY CLASS) WILL NOT  CONSTITUTE  OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN THE MEANING OF SECTION 406 OF ERISA OR SECTION  4975 OF THE
CODE,  AND WILL NOT SUBJECT  THE  TRUSTEE,  THE FISCAL  AGENT,  THE  CERTIFICATE
REGISTRAR,  THE  SERVICER,  THE SPECIAL  SERVICER,  THE OPERATING  ADVISER,  THE
EXTENSION  ADVISER,  ANY  UNDERWRITER  OR THE  DEPOSITOR  TO ANY  OBLIGATION  OR
LIABILITY UNDER ERISA OR SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS ISSUED ON FEBRUARY 15, 1996, AND BASED ON ITS ISSUE PRICE OF
23.65239%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT
TO THE  OFFERING  OF THE CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS B
CERTIFICATES,   CLASS  C  CERTIFICATES,   CLASS  D  CERTIFICATES   AND  CLASS  E
CERTIFICATES),  AN EXTENSION OF THE MATURITY DATE OF EACH BALLOON  MORTGAGE LOAN
IN GROUP 1 ONE YEAR  BEYOND  ITS  STATED  MATURITY  DATE,  AND THAT EACH GROUP 2
MORTGAGE  LOAN  MATURES ON ITS FIRST  INTEREST  RESET  DATE,  USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  76.34761111%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
32.69%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.


CERTIFICATE NO. ___               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                  BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
PASS-THROUGH RATE: 7.750          PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
                                  BEFORE CUT-OFF DATE: $1,926,540,223.25
DENOMINATION:  $_________________

DATE OF POOLING AND SERVICING     SERVICER:  MIDLAND LOAN SERVICES, L.P.
AGREEMENT: AS OF FEBRUARY 1, 1996


                                       2
 

<PAGE>

<PAGE>



<TABLE>

<S>                                                         <C>
CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT

                                                 TRUSTEE:  LASALLE NATIONAL BANK

CLOSING DATE:  FEBRUARY 15, 1996
                                                 FISCAL AGENT:  ABN AMRO BANK N.V.

FIRST DISTRIBUTION DATE:
MARCH 25, 1996                                   CUSIP NO.  ____________


APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS J CERTIFICATES
AS OF THE CLOSING DATE:  $57,603,397.00

</TABLE>

                                       3
 

<PAGE>

<PAGE>


                               CLASS J CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class J  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class J Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       4
 

<PAGE>

<PAGE>


               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal of and interest on this  Certificate will be made by
the Trustee (or the Paying Agent on behalf of the Trustee) out of the  Principal
Distribution  Amount and  Interest  Distribution  Amount,  respectively,  to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement,  on the 25th day of each month or, if such 25th day is not a Business
Day, the  Business  Day  immediately  following  such 25th day (a  "Distribution
Date"),  commencing  on  March  25,  1996,  to the  Person  in whose  name  this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and Servicing Agreement.  All sums distributable on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating  to such  Distribution  Date at the  Class J
Pass-Through  Rate specified above on the Certificate  Principal  Amount of this
Certificate  immediately prior to each Distribution Date. Principal and interest
allocated to this Certificate on any Distribution  Date will be in an amount due
to this Certificate's pro rata share of the Available  Distribution Amount to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class J Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       5
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee  of such  Certificate  substantially  in the form of  paragraph  3 of
Exhibit D to the  Pooling  and  Servicing  Agreement,  to the  effect  that such
proposed  purchaser or transferee  is not a Person which is an employee  benefit
plan  subject  to  the  fiduciary  responsibility  provisions  of  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"),  or a plan subject
to Section 4975 of the Code, or a governmental  plan as defined in Section 3(32)
of ERISA,  subject  to any  federal,  state or local law which is, to a material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan"),  or a Person acting on behalf of any such Plan or using the assets of
such Plan to acquire such  Certificate or (ii) if such  Certificate is presented
for  registration  in  the  name  of  such  a  Plan  subject  to  the  fiduciary
responsibility  provisions  of ERISA or Section 4975 of the Code (or  comparable
provisions of any  subsequent  enactments),  or a trustee of any such Plan, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code, or any other Person who is using the assets of
any such Plan to effect  such  acquisition,  an  Opinion  of Counsel in form and
substance  satisfactory to the Trustee and the Depositor to the effect that such
acquisition and holding of such  Certificate  (without regard to the identity or
nature of the other Holders of Certificates of any Class) will not constitute or
result in a "prohibited  transaction" within the meaning of Section 406 of ERISA
or Section 4975 of the Code, and will not subject the Trustee, the Fiscal Agent,
the Certificate  Registrar,  the Servicer,  the Special Servicer,  the Operating
Adviser,  the  Extension  Adviser,  any  Underwriter  or  the  Depositor  to any
obligation or liability under ERISA or Section 4975 of the Code.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in


                                       6
 

<PAGE>

<PAGE>

principal  or notional  amounts,  as  applicable,  in minimum  denominations  of
$1,000,000 initial  Certificate  Principal Amount or initial Notional Amount, as
the case may be, and integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the



                                       7
 

<PAGE>

<PAGE>

outstanding  Classes of  Certificates is reduced to less than or equal to 10% of
the aggregate Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       8
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  J   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       9
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                   (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                 -----------------------------------------------
Dated:                            NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


- -------------------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



                                       10
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       11
 

<PAGE>

<PAGE>






                                  EXHIBIT A-15

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                           SERIES 1996-CFL, CLASS X-1

THE INTEREST PAYABLE TO THE HOLDERS OF THE CLASS X-1  CERTIFICATES  EVIDENCED BY
THIS  CERTIFICATE  WILL BE  DECREASED  BY THE  PORTION  OF  REALIZED  LOSSES  OF
INTEREST,  ADDITIONAL EXPENSE LOSSES AND EXCESS PREPAYMENT  INTEREST  SHORTFALLS
ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE INTEREST  PAYABLE PURSUANT TO
THIS  CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

THIS  CERTIFICATE  IS ISSUED ON FEBRUARY 15, 1996, AT AN ISSUE PRICE OF 4.95794%
OF THE INITIAL CLASS X-1 NOTIONAL  AMOUNT,  INCLUDING  ACCRUED  INTEREST,  AND A
STATED REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON,
AND IS ISSUED WITH  ORIGINAL  ISSUE  DISCOUNT  ("OID")  FOR  FEDERAL  INCOME TAX
PURPOSES.  ASSUMING (A) THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS REFLECTING (I) THE PREPAYMENT ASSUMPTION OF 0% CPR (AS DEFINED IN THE
PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT TO THE OFFERING OF THE
CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES, CLASS D CERTIFICATES AND CLASS E CERTIFICATES),  (II) EXTENSION OF
THE MATURITY  DATE OF EACH BALLOON  MORTGAGE LOAN IN GROUP 1 ONE YEAR BEYOND ITS
STATED  MATURITY DATE AND (III) PAYMENT IN FULL OF EACH MORTGAGE LOAN IN GROUP 2
ON ITS FIRST INTEREST RESET DATE, USED TO PRICE THIS  CERTIFICATE;  AND (B) THAT
THE  INTEREST  RATE AT  WHICH  DISTRIBUTIONS  OF  INTEREST  ON THIS  CERTIFICATE
ACTUALLY WILL BE MADE WILL BE DETERMINED AS THOUGH THE PASS-THROUGH RATE ON THIS
CERTIFICATE APPLICABLE TO THE FIRST DISTRIBUTION DATE WILL CHANGE AS THE RELATED
MORTGAGE  LOANS MATURE IN ACCORDANCE  WITH THE  PREPAYMENT  ASSUMPTION:  (I) THE
AMOUNT  OF OID AS A  PERCENTAGE  OF THE  INITIAL  CLASS X-1  NOTIONAL  AMOUNT IS
APPROXIMATELY  4.23664405%;  AND  (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  14.68%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.


<TABLE>

<S>                                                         <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
CLASS X-1 PASS-THROUGH RATE:  With respect to    PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
any Distribution Date, a rate per annum equal    BEFORE CUT-OFF DATE: $1,926,540,223.25
to the excess, if any, of the weighted average
of the Net Mortgage Interest Rates of the        CLOSING DATE:  FEBRUARY 15, 1996
Group 1 Mortgage Loans (or in the case of any
Discount Mortgage Loan, the then current Net     FIRST DISTRIBUTION DATE:
Mortgage Interest Rate multiplied by a           MARCH 25, 1996
fraction,  the numerator of which is 7.750%
and the denominator of which is the Net          SERVICER:  MIDLAND LOAN SERVICES, L.P.
Mortgage Interest Rate of such Discount
Mortgage Loan as of the Cut-Off Date) as of      SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
the first day of the Mortgage Loan Due Period
(after giving effect to principal payments due   
on such day) related to such Distribution Date
over 7.750%.


</TABLE>


<PAGE>

<PAGE>

<TABLE>

<S>                                                     <C>
DENOMINATION:  $________________                        TRUSTEE:  LASALLE NATIONAL BANK
                                     
DATE OF POOLING AND SERVICING AGREEMENT: AS OF          FISCAL AGENT:  ABN AMRO BANK N.V.
FEBRUARY 1, 1996                               

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS               CUSIP NO.  863572HU0
DESCRIBED IN THE POOLING AND SERVICING   
AGREEMENT

APPROXIMATE AGGREGATE NOTIONAL AMOUNT OF THE
CLASS X-1 CERTIFICATES
AS OF THE CLOSING DATE:  $1,574,015,521.85

</TABLE>



                                       2
 

<PAGE>

<PAGE>


                              CLASS X-1 CERTIFICATE

evidencing an interest in certain monthly  distributions with respect to a Trust
Fund,  consisting  primarily of a pool of fixed rate  commercial and multifamily
mortgage loans (the "Mortgage  Loans"),  other than the Retained  Interests with
respect to such Mortgage Loans, all payments on or collections in respect of the
Mortgage  Loans due after the Cut-Off  Date,  all REO  Properties  and  revenues
received in respect thereof,  the Trustee's rights under the Insurance Policies,
any Assignment of Leases, Rents and Profits, and any guaranties, escrow accounts
or other  collateral  as security  for the Mortgage  Loans,  and such amounts as
shall  from time to time be held in the  Collection  Account,  the  Distribution
Accounts, and the REO Accounts, formed and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class X-1 Certificates  issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Notional Amount of the Class X-1  Certificates.  The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       3
 

<PAGE>

<PAGE>



               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of interest on this  Certificate  will be made by the Trustee (or
the Paying  Agent on behalf of the  Trustee)  out of the  Interest  Distribution
Amount,  to the extent and subject to the  limitations  set forth in the Pooling
and Servicing  Agreement,  on the 25th day of each month or, if such 25th day is
not a Business  Day,  the Business Day  immediately  following  such 25th day (a
"Distribution Date"),  commencing on March 25, 1996, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such distribution (the "Record
Date").  Holders of this  Certificate  will not be entitled to  distributions in
respect of principal.  Holders of this Certificate may be entitled to Prepayment
Charges  as  provided  in  the  Pooling  and  Servicing   Agreement.   All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating to such  Distribution  Date at the Class X-1
Pass-Through  Rate specified  above on the Notional  Amount of this  Certificate
immediately  prior  to  each  Distribution  Date.  Interest  allocated  to  this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Interest  Distribution  Amount  to  be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class X-1 Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that



                                       5
 

<PAGE>

<PAGE>

such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       6
 

<PAGE>

<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  X-1  CERTIFICATES   REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       7
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                   (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                 -----------------------------------------------
Dated:                            NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


- -------------------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



                                       8
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.

                                      9

 

<PAGE>

<PAGE>


                                  EXHIBIT A-16

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                           SERIES 1996-CFL, CLASS X-1A

THE INTEREST PAYABLE TO THE HOLDERS OF THE CLASS X-1A CERTIFICATES  EVIDENCED BY
THIS  CERTIFICATE  WILL BE  DECREASED  BY THE  PORTION  OF  REALIZED  LOSSES  OF
INTEREST,  ADDITIONAL EXPENSE LOSSES AND EXCESS PREPAYMENT  INTEREST  SHORTFALLS
ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE INTEREST  PAYABLE PURSUANT TO
THIS  CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

THIS  CERTIFICATE  IS ISSUED ON FEBRUARY 15, 1996, AT AN ISSUE PRICE OF 3.65694%
OF THE INITIAL CLASS X-1A NOTIONAL AMOUNT,  INCLUDING  ACCRUED  INTEREST,  AND A
STATED REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON,
AND IS ISSUED WITH  ORIGINAL  ISSUE  DISCOUNT  ("OID")  FOR  FEDERAL  INCOME TAX
PURPOSES.  ASSUMING (A) THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS REFLECTING (I) THE PREPAYMENT ASSUMPTION OF 0% CPR (AS DEFINED IN THE
PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT TO THE OFFERING OF THE
CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES, CLASS D CERTIFICATES AND CLASS E CERTIFICATES),  (II) EXTENSION OF
THE MATURITY  DATE OF EACH BALLOON  MORTGAGE LOAN IN GROUP 1 ONE YEAR BEYOND ITS
STATED  MATURITY DATE AND (III) PAYMENT IN FULL OF EACH MORTGAGE LOAN IN GROUP 2
ON ITS FIRST INTEREST RESET DATE,  USED TO PRICE THIS  CERTIFICATE  AND (B) THAT
THE  INTEREST  RATE AT  WHICH  DISTRIBUTIONS  OF  INTEREST  ON THIS  CERTIFICATE
ACTUALLY WILL BE MADE WILL BE DETERMINED AS THOUGH THE PASS-THROUGH RATE ON THIS
CERTIFICATE APPLICABLE TO THE FIRST DISTRIBUTION DATE WILL CHANGE AS THE RELATED
CLASSES OF  CERTIFICATES  COMPRISING  THE CLASS  X-1A  NOTIONAL  AMOUNT  RECEIVE
DISTRIBUTIONS OF PRINCIPAL IN ACCORDANCE WITH THE PREPAYMENT ASSUMPTION: (I) THE
AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  CLASS X-1A  NOTIONAL  AMOUNT IS
APPROXIMATELY  2.28631311%;  AND  (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  24.92%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.



<TABLE>
<S>                                                                 <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
CLASS X-1A PASS-THROUGH RATE:  With respect to   PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
any Distribution Date, a rate per annum equal    BEFORE CUT-OFF DATE: $1,926,540,223.25
to the excess, if any, of 7.750% over the
weighted average of the Pass-Through Rates for   CLOSING DATE:  FEBRUARY 15, 1996
the Class A-1A, Class A-1B, Class A-1C, Class
B, Class C and Class D Certificates, weighted    FIRST DISTRIBUTION DATE:
by their respective aggregate Certificate        MARCH 25, 1996
Principal Amounts immediately prior to such
Distribution Date.                               SERVICER:  MIDLAND LOAN SERVICES, L.P.

DENOMINATION:  $________________                 

DATE OF POOLING AND SERVICING                    SPECIAL SERVICER: J.E. ROBERT COMPANY,
</TABLE>

 

<PAGE>

<PAGE>


<TABLE>

<S>                            <C>

AGREEMENT: AS OF FEBRUARY 1, 1996               INC.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        TRUSTEE: LASALLE NATIONAL BANK
DESCRIBED IN THE POOLING AND SERVICING           
AGREEMENT                                        FISCAL AGENT:  ABN AMRO BANK N.V.

APPROXIMATE AGGREGATE NOTIONAL                   CUSIP NO.  863572HV8
AMOUNT OF THE CLASS X-1A CERTIFICATES
AS OF THE CLOSING DATE:  $1,151,590,609.00

</TABLE>


                                       2
 

<PAGE>

<PAGE>


                             CLASS X-1A CERTIFICATE

evidencing an interest in certain monthly  distributions with respect to a Trust
Fund,  consisting  primarily of a pool of fixed rate  commercial and multifamily
mortgage loans (the "Mortgage  Loans"),  other than the Retained  Interests with
respect to such Mortgage Loans, all payments on or collections in respect of the
Mortgage  Loans due after the Cut-Off  Date,  all REO  Properties  and  revenues
received in respect thereof,  the Trustee's rights under the Insurance Policies,
any Assignment of Leases, Rents and Profits, and any guaranties, escrow accounts
or other  collateral  as security  for the Mortgage  Loans,  and such amounts as
shall  from time to time be held in the  Collection  Account,  the  Distribution
Accounts, and the REO Accounts, formed and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class X-1A Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Notional Amount of the Class X-1A Certificates.  The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       3
 

<PAGE>

<PAGE>



               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of interest on this  Certificate  will be made by the Trustee (or
the Paying  Agent on behalf of the  Trustee)  out of the  Interest  Distribution
Amount,  to the extent and subject to the  limitations  set forth in the Pooling
and Servicing  Agreement,  on the 25th day of each month or, if such 25th day is
not a Business  Day,  the Business Day  immediately  following  such 25th day (a
"Distribution Date"),  commencing on March 25, 1996, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such distribution (the "Record
Date").  Holders of this  Certificate  will not be entitled to  distributions in
respect of principal.  Holders of this Certificate may be entitled to Prepayment
Charges  as  provided  in  the  Pooling  and  Servicing   Agreement.   All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class X-1A
Pass-Through  Rate specified  above on the Notional  Amount of this  Certificate
immediately  prior  to  each  Distribution  Date.  Interest  allocated  to  this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Interest  Distribution  Amount  to  be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class X-1A Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>



               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that


                                       5
 

<PAGE>

<PAGE>

such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       6
 

<PAGE>

<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  X-1A  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       7
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                   (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:_________________________   NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       8
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       9
 

<PAGE>

<PAGE>


                                  EXHIBIT A-17

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES

                           SERIES 1996-CFL, CLASS X-2

THE INTEREST PAYABLE TO THE HOLDERS OF THE CLASS X-2  CERTIFICATES  EVIDENCED BY
THIS  CERTIFICATE  WILL BE  DECREASED  BY THE  PORTION  OF  REALIZED  LOSSES  OF
INTEREST,  ADDITIONAL EXPENSE LOSSES AND EXCESS PREPAYMENT  INTEREST  SHORTFALLS
ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE INTEREST  PAYABLE PURSUANT TO
THIS  CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

THIS  CERTIFICATE  IS ISSUED ON FEBRUARY 15, 1996, AT AN ISSUE PRICE OF 2.76755%
OF THE INITIAL CLASS X-2 NOTIONAL  AMOUNT,  INCLUDING  ACCRUED  INTEREST,  AND A
STATED REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON,
AND IS ISSUED WITH  ORIGINAL  ISSUE  DISCOUNT  ("OID")  FOR  FEDERAL  INCOME TAX
PURPOSES.  ASSUMING (A) THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS (I) REFLECTING THE PREPAYMENT ASSUMPTION OF 0% CPR (AS DEFINED IN THE
PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT TO THE OFFERING OF THE
CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES, CLASS D CERTIFICATES AND CLASS E CERTIFICATES),  (II) EXTENSION OF
THE MATURITY  DATE OF EACH BALLOON  MORTGAGE LOAN IN GROUP 1 ONE YEAR BEYOND ITS
STATED  MATURITY DATE AND (III) PAYMENT IN FULL OF EACH MORTGAGE LOAN IN GROUP 2
LOAN MATURES ON ITS FIRST  INTEREST RESET DATE,  USED TO PRICE THIS  CERTIFICATE
AND (B) THAT  THE  INTEREST  RATE AT WHICH  DISTRIBUTIONS  OF  INTEREST  ON THIS
CERTIFICATE  ACTUALLY WILL BE MADE WILL BE DETERMINED AS THOUGH THE PASS-THROUGH
RATE ON THIS CERTIFICATE  APPLICABLE TO THE FIRST  DISTRIBUTION DATE WILL CHANGE
AS  THE  RELATED  MORTGAGE  LOANS  MATURE  IN  ACCORDANCE  WITH  THE  PREPAYMENT
ASSUMPTION:  (I) THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  CLASS X-2
NOTIONAL  AMOUNT IS  APPROXIMATELY  0.61005779%;  AND (II) THE  ANNUAL  YIELD TO
MATURITY OF THIS CERTIFICATE, COMPOUNDED MONTHLY, IS APPROXIMATELY 11.07%. THERE
IS NO SHORT FIRST ACCRUAL PERIOD.


<TABLE>
<S>                                                              <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL
                                                 BALANCE OF THE MORTGAGE LOANS AFTER DEDUCTING
CLASS X-2 PASS-THROUGH RATE:  With respect to    PAYMENTS DUE AND PREPAYMENTS RECEIVED ON OR
any Distribution Date, a rate per annum equal    BEFORE CUT-OFF DATE: $1,926,540,223.25
to the excess, if any, of the weighted average
of the Net Mortgage Interest Rates of the        CLOSING DATE:  FEBRUARY 15, 1996
Group 2 Mortgage Loans (or 7.750%, in the case
of Discount Mortgage Loans) as of the first      FIRST DISTRIBUTION DATE:
day of the Mortgage Loan Due Period (after       MARCH 25, 1996
giving effect to principal payments due on
such day) related to such Distribution Date      SERVICER:  MIDLAND LOAN SERVICES, L.P.
over 7.750%.
                                                 SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DENOMINATION:  $________________
                                                 
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996
</TABLE>

 

<PAGE>

<PAGE>


<TABLE>

<S>                            <C>
CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        TRUSTEE:  LASALLE NATIONAL BANK
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        FISCAL AGENT:  ABN AMRO BANK N.V.


APPROXIMATE AGGREGATE NOTIONAL AMOUNT OF THE     CUSIP NO.  863572HW6
CLASS X-2 CERTIFICATES
AS OF THE CLOSING DATE:  $346,097,717.57
</TABLE>




                                       2
 

<PAGE>

<PAGE>


                              CLASS X-2 CERTIFICATE

evidencing an interest in certain monthly  distributions with respect to a Trust
Fund,  consisting  primarily of a pool of fixed rate  commercial and multifamily
mortgage loans (the "Mortgage  Loans"),  other than the Retained  Interests with
respect to such Mortgage Loans, all payments on or collections in respect of the
Mortgage  Loans due after the Cut-Off  Date,  all REO  Properties  and  revenues
received in respect thereof,  the Trustee's rights under the Insurance Policies,
any Assignment of Leases, Rents and Profits, and any guaranties, escrow accounts
or other  collateral  as security  for the Mortgage  Loans,  and such amounts as
shall  from time to time be held in the  Collection  Account,  the  Distribution
Accounts, and the REO Accounts, formed and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class X-2 Certificates  issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Notional Amount of the Class X-2  Certificates.  The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       3
 

<PAGE>

<PAGE>



               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of interest on this  Certificate  will be made by the Trustee (or
the Paying  Agent on behalf of the  Trustee)  out of the  Interest  Distribution
Amount,  to the extent and subject to the  limitations  set forth in the Pooling
and Servicing  Agreement,  on the 25th day of each month or, if such 25th day is
not a Business  Day,  the Business Day  immediately  following  such 25th day (a
"Distribution Date"),  commencing on March 25, 1996, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such distribution (the "Record
Date").  Holders of this  Certificate  will not be entitled to  distributions in
respect of principal.  Holders of this Certificate may be entitled to Prepayment
Charges  as  provided  in  the  Pooling  and  Servicing   Agreement.   All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual  Period  relating to such  Distribution  Date at the Class X-2
Pass-Through  Rate specified  above on the Notional  Amount of this  Certificate
immediately  prior  to  each  Distribution  Date.  Interest  allocated  to  this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Interest  Distribution  Amount  to  be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class X-2 Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.


                                       4
 

<PAGE>

<PAGE>


               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that



                                       5
 

<PAGE>

<PAGE>

such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       6
 

<PAGE>

<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  X-2  CERTIFICATES   REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY


                                       7
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                      (Cust)
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:________________________    NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


                                       8
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



                                       9
 

<PAGE>

<PAGE>



                                  EXHIBIT A-18


                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                           SERIES 1996-CFL, CLASS X-2A

THE INTEREST PAYABLE TO THE HOLDERS OF THE CLASS X-2A CERTIFICATES  EVIDENCED BY
THIS  CERTIFICATE  WILL BE  DECREASED  BY THE  PORTION  OF  REALIZED  LOSSES  OF
INTEREST,  ADDITIONAL EXPENSE LOSSES AND EXCESS PREPAYMENT  INTEREST  SHORTFALLS
ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE INTEREST  PAYABLE PURSUANT TO
THIS  CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

THIS  CERTIFICATE  IS ISSUED ON FEBRUARY 15, 1996, AT AN ISSUE PRICE OF 1.55049%
OF THE INITIAL CLASS X-2A NOTIONAL AMOUNT,  INCLUDING  ACCRUED  INTEREST,  AND A
STATED REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON,
AND IS ISSUED WITH  ORIGINAL  ISSUE  DISCOUNT  ("OID")  FOR  FEDERAL  INCOME TAX
PURPOSES.  ASSUMING (A) THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS REFLECTING (I) THE PREPAYMENT ASSUMPTION OF 0% CPR (AS DEFINED IN THE
PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT TO THE OFFERING OF THE
CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES, CLASS D CERTIFICATES AND CLASS E CERTIFICATES),  (II) EXTENSION OF
THE MATURITY  DATE OF EACH BALLOON  MORTGAGE LOAN IN GROUP 1 ONE YEAR BEYOND ITS
STATED  MATURITY DATE AND (III) PAYMENT IN FULL OF EACH MORTGAGE LOAN IN GROUP 2
ON ITS FIRST INTEREST RESET DATE,  USED TO PRICE THIS  CERTIFICATE  AND (B) THAT
THE  INTEREST  RATE AT  WHICH  DISTRIBUTIONS  OF  INTEREST  ON THIS  CERTIFICATE
ACTUALLY WILL BE MADE WILL BE DETERMINED AS THOUGH THE PASS-THROUGH RATE ON THIS
CERTIFICATE APPLICABLE TO THE FIRST DISTRIBUTION DATE WILL CHANGE AS THE RELATED
CLASSES OF  CERTIFICATES  COMPRISING  THE CLASS  X-2A  NOTIONAL  AMOUNT  RECEIVE
DISTRIBUTIONS OF PRINCIPAL IN ACCORDANCE WITH THE PREPAYMENT ASSUMPTION: (I) THE
AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  CLASS X-2A  NOTIONAL  AMOUNT IS
APPROXIMATELY  0.37511857%;  AND  (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  11.10%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.

<TABLE>
<S>                                              <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED
                                                 PRINCIPAL BALANCE OF THE MORTGAGE
CLASS X-2A PASS-THROUGH RATE:  With respect to   LOANS AFTER DEDUCTING PAYMENTS DUE
any Distribution Date, a rate per annum equal    AND PREPAYMENTS RECEIVED ON OR BEFORE
to the excess, if any, of 7.750% over the        CUT-OFF DATE: $1,926,540,223.25
weighted average of the Pass-Through Rates for   CLOSING DATE:  FEBRUARY 15, 1996
the Class A-2A and Class A-2B Certificates,
weighted by their respective aggregate           
Certificate Principal Amounts immediately        
prior to such Distribution Date.                 FIRST DISTRIBUTION DATE:
                                                 MARCH 25, 1996

                                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.
DENOMINATION:  $________________
                                                 SPECIAL SERVICER:  J.E. ROBERT COMPANY, INC.
DATE OF POOLING AND SERVICING AGREEMENT: AS OF
FEBRUARY 1, 1996                                 

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS
</TABLE>

                                       
 

<PAGE>

<PAGE>





<TABLE>

<S>                            <C>


DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                        TRUSTEE:  LASALLE NATIONAL BANK


APPROXIMATE AGGREGATE NOTIONAL                   FISCAL AGENT:  ABN AMRO BANK N.V.
AMOUNT OF THE CLASS X-2A CERTIFICATES
AS OF THE CLOSING DATE:  $346,097,717.00         CUSIP NO.  863572HX4



</TABLE>




                                       2
 

<PAGE>

<PAGE>



                             CLASS X-2A CERTIFICATE

evidencing an interest in certain monthly  distributions with respect to a Trust
Fund,  consisting  primarily of a pool of fixed rate  commercial and multifamily
mortgage loans (the "Mortgage  Loans"),  other than the Retained  Interests with
respect to such Mortgage Loans, all payments on or collections in respect of the
Mortgage  Loans due after the Cut-Off  Date,  all REO  Properties  and  revenues
received in respect thereof,  the Trustee's rights under the Insurance Policies,
any Assignment of Leases, Rents and Profits, and any guaranties, escrow accounts
or other  collateral  as security  for the Mortgage  Loans,  and such amounts as
shall  from time to time be held in the  Collection  Account,  the  Distribution
Accounts, and the REO Accounts, formed and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class X-2A Certificates issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Notional Amount of the Class X-2A Certificates.  The Certificates are designated
as  the  Structured  Asset  Securities   Corporation,   Multiclass  Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.



                                       3
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of interest on this  Certificate  will be made by the Trustee (or
the Paying  Agent on behalf of the  Trustee)  out of the  Interest  Distribution
Amount,  to the extent and subject to the  limitations  set forth in the Pooling
and Servicing  Agreement,  on the 25th day of each month or, if such 25th day is
not a Business  Day,  the Business Day  immediately  following  such 25th day (a
"Distribution Date"),  commencing on March 25, 1996, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such distribution (the "Record
Date").  Holders of this  Certificate  will not be entitled to  distributions in
respect of principal.  Holders of this Certificate may be entitled to Prepayment
Charges  as  provided  in  the  Pooling  and  Servicing   Agreement.   All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

               Interest on this  Certificate  will accrue  (computed  as if each
year  consisted  of 360 days and each  month  consisted  of 30 days)  during the
Interest  Accrual Period  relating to such  Distribution  Date at the Class X-2A
Pass-Through  Rate specified  above on the Notional  Amount of this  Certificate
immediately  prior  to  each  Distribution  Date.  Interest  allocated  to  this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Interest  Distribution  Amount  to  be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.  In addition, on each Distribution Date,
the  Certificateholder  will be entitled to its pro rata share of the  aggregate
Class Unpaid Interest Shortfall,  if any, with respect to such Distribution Date
and the Class X-2A Certificates.

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.



                                       4
 

<PAGE>

<PAGE>

               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second notice any such  Certificates  shall not have
been  surrendered  for  cancellation,  the Trustee  shall  continue to hold such
amounts for the benefit of such Holders.  No interest shall accrue or be payable
to any  Certificateholder  on any  amount  held in  trust  as a  result  of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with Section 9.01 of the Pooling and Servicing  Agreement.
Any such amounts held by the Trustee shall not be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that




                                       5
 

<PAGE>

<PAGE>


such action shall not, as evidenced by an Opinion of Counsel  acceptable  to the
Depositor and the Trustee, adversely affect in any material respect the interest
of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.


                                       6
 

<PAGE>

<PAGE>




               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  X-2A  CERTIFICATES  REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY



                                       7
 

<PAGE>

<PAGE>



                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust) 
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                   (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

               FOR VALUE  RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                 _______________________________________________
Dated:_________________________   NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



                                       8
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

               The  assignee  should  include  the  following  for  purposes  of
distribution:

               Distributions  shall be made, by wire  transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.




                                       9
 

<PAGE>

<PAGE>



                                  EXHIBIT A-19

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                            SERIES 1996-CFL, CLASS R

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE, AS AMENDED.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED PURCHASER OR
TRANSFEREE OF SUCH CERTIFICATE IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE
AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED  PURCHASER OR TRANSFEREE IS
NOT A  PERSON  WHICH  IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA"),  OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A
GOVERNMENTAL PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO ANY FEDERAL,
STATE OR LOCAL LAW WHICH IS, TO A  MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING
PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON ACTING ON
BEHALF  OF ANY SUCH  PLAN OR USING  THE  ASSETS  OF SUCH  PLAN TO  ACQUIRE  SUCH
CERTIFICATE  OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION  IN THE
NAME OF SUCH A PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY  PROVISIONS OF ERISA
OR  SECTION  4975  OF THE  CODE  (OR  COMPARABLE  PROVISIONS  OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF

 

<PAGE>

<PAGE>

ANY SUCH PLAN,  OR A  GOVERNMENTAL  PLAN AS  DEFINED IN SECTION  3(32) OF ERISA,
SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW WHICH  IS, TO A  MATERIAL  EXTENT,
SIMILAR TO THE  FOREGOING  PROVISIONS  OF ERISA OR THE CODE, OR ANY OTHER PERSON
WHO IS USING THE ASSETS OF ANY SUCH PLAN TO EFFECT SUCH ACQUISITION,  AN OPINION
OF COUNSEL IN FORM AND SUBSTANCE  SATISFACTORY  TO THE TRUSTEE AND THE DEPOSITOR
TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE  (WITHOUT
REGARD TO THE  IDENTITY OR NATURE OF THE OTHER  HOLDERS OF  CERTIFICATES  OF ANY
CLASS) WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED  TRANSACTION"  WITHIN THE
MEANING  OF  SECTION  406 OF ERISA OR  SECTION  4975 OF THE  CODE,  AND WILL NOT
SUBJECT THE TRUSTEE, THE FISCAL AGENT, THE CERTIFICATE REGISTRAR,  THE SERVICER,
THE  SPECIAL  SERVICER,  THE  OPERATING  ADVISER,  THE  EXTENSION  ADVISER,  ANY
UNDERWRITER  OR THE  DEPOSITOR TO ANY  OBLIGATION  OR  LIABILITY  UNDER ERISA OR
SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS A "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND
860D OF THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED.  EACH TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.03
OF THE POOLING AND SERVICING AGREEMENT.

<TABLE>

<S>                                              <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED
                                                 PRINICPAL BALANCE OF THE MORTGAGE 
PERCENTAGE INTEREST EVIDENCED BY THIS            LOANS AFTER DEDUCTING PAYMENTS DUE
CERTIFICATE:  ___%                               AND PREPAYMENTS RECEIVED ON OR BEFORE
                                                 CUT-OFF DATE: $1,926,540,223.25

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF FEBRUARY 1, 1996                SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY,
DESCRIBED IN THE POOLING AND SERVICING           INC.
AGREEMENT

                                                 TRUSTEE:  LASALLE NATIONAL BANK
CLOSING DATE:  FEBRUARY 15, 1996
                                                 FISCAL AGENT:  ABN AMRO BANK N.V.
FIRST DISTRIBUTION DATE:
MARCH 25, 1996                                   CUSIP NO.  ____________


CLASS R PERCENTAGE INTEREST: 100%


</TABLE>


                                       2
 

<PAGE>

<PAGE>



                               CLASS R CERTIFICATE

evidencing a residual ownership interest in a Trust Fund,  consisting  primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class R  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the face  hereof  equal to the  percentage
interest  specified  on  the  face.  The  Certificates  are  designated  as  the
Structured Asset Securities Corporation,  Multiclass Pass-Through  Certificates,
Series 1996-CFL and are issued in twenty-one  Classes as specifically  set forth
in the Pooling and Servicing  Agreement.  The Certificates  will evidence in the
aggregate 100% of the beneficial ownership of the Trust Fund.

               A summary of certain of the  pertinent  provisions of the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the Servicer and the Fiscal Agent Pooling and Servicing Agreement,  is set forth
hereafter.  To the extent not defined herein,  the capitalized terms used herein
shall have the meanings assigned thereto in the Pooling and Servicing Agreement.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.


                                       3
 

<PAGE>

<PAGE>

               This Class R  Certificate  is a  "residual  interest"  in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in  Sections  860G(a)(2)  and 860D of the  Internal  Revenue  Code of  1986,  as
amended. Each Holder of this Certificate, by acceptance hereof, agrees to treat,
and take no action  inconsistent  with the  treatment  of, this  Certificate  in
accordance  with the  preceding  sentence for purposes of federal  income taxes,
state and local  income  and  franchise  taxes and  other  taxes  imposed  on or
measured  by income.  The Holder of each Class R  Certificate  shall be the "tax
matters  person" for the  Upper-Tier  REMIC  pursuant  to  Treasury  Regulations
Section 1.860F-4(d),  and the Trustee is hereby irrevocably designated and shall
serve as attorney-in-fact  and agent for any such Person that is the tax matters
person.

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions,  if any, on this  Certificate will be made by the Trustee (or the
Paying  Agent on  behalf  of the  Trustee)  to the  extent  and  subject  to the
limitations set forth in the Pooling and Servicing Agreement, on the 25th day of
each  month  or,  if such  25th day is not a  Business  Day,  the  Business  Day
immediately following such 25th day (a "Distribution Date"), commencing on March
25, 1996,  to the Person in whose name this  Certificate  is  registered  at the
close of business on the last  Business Day of the month  immediately  preceding
the month of such distribution (the "Record Date").  Holders of this Certificate
may be entitled to  Prepayment  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second



                                       4
 

<PAGE>

<PAGE>


notice any such  Certificates  shall not have been surrendered for cancellation,
the Trustee shall continue to hold such amounts for the benefit of such Holders.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment thereof in accordance with Section 9.01 of the
Pooling and Servicing Agreement.  Any such amounts held by the Trustee shall not
be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee  of such  Certificate  substantially  in the form of  paragraph  3 of
Exhibit D to the  Pooling  and  Servicing  Agreement,  to the  effect  that such
proposed  purchaser or transferee  is not a Person which is an employee  benefit
plan  subject  to  the  fiduciary  responsibility  provisions  of  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"),  or a plan subject
to Section 4975 of the Code, or a governmental  plan as defined in Section 3(32)
of ERISA,  subject  to any  federal,  state or local law which is, to a material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan"),  or a Person acting on behalf of any such Plan or using the assets of
such Plan to acquire such  Certificate or (ii) if such  Certificate is presented
for  registration  in  the  name  of  such  a  Plan  subject  to  the  fiduciary
responsibility  provisions  of ERISA or Section 4975 of the Code (or  comparable
provisions of any  subsequent  enactments),  or a trustee of any such Plan, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code, or any other Person who is using the assets of
any such Plan to effect  such  acquisition,  an  Opinion  of Counsel in form and
substance  satisfactory to the Trustee and the Depositor to the effect that such
acquisition and holding of such  Certificate  (without regard to the identity or
nature of the other Holders of Certificates of any Class) will not constitute or
result in a "prohibited  transaction" within the meaning of Section 406 of ERISA
or Section 4975 of the Code, and will not subject the Trustee, the Fiscal Agent,
the Certificate  Registrar,  the Servicer,  the Special Servicer,  the Operating
Adviser,  the  Extension  Adviser,  any  Underwriter  or  the  Depositor  to any
obligation or liability under ERISA or Section 4975 of the Code.

               Each  Person who has or acquires a Class R  Certificate  shall be
deemed by the acceptance or acquisition of such Certificate to have agreed to be
bound by the following provisions,  and the rights of each Person acquiring such
Certificate are expressly subject to the following  provisions:  (i) Each Person
acquiring or holding a Class R Certificate  shall be a Permitted  Transferee and
shall not acquire or hold such Certificate as agent (including a broker, nominee
or other middleman) on behalf of any Person that is not a Permitted  Transferee;
any such Person  shall  promptly  notify the Trustee of any change or  impending
change  in  its  status  (or  the  status  of  the  beneficial  owners  of  such
Certificate) as a Permitted Transferee;  and any acquisition of such Certificate
by a Person who is not a Permitted Transferee or by a Person who is acting as an
agent (including a broker,  nominee or other middleman) of a Person who is not a
Permitted  Transferee  shall  be void  and of no  effect,  and  the  immediately
preceding owner who was a Permitted  Transferee  shall be restored to registered
and beneficial ownership of the Ownership Interest as fully as possible and (ii)
no  Class R  Certificate  may be  Transferred,  and no such  Transfer  shall  be
registered  in the  Certificate  Register,  without  the express  prior  written
consent of the Trustee,  and the Trustee shall not  recognize the Transfer,  and
such proposed Transfer shall not be effective, without such consent with respect
thereto; and in connection with any proposed Transfer of any Ownership Interest,
the Trustee shall,  as a condition to such consent,  (x) require  delivery to it
and the proposed  transferor,  in form and substance  satisfactory  to it, of an
affidavit in  substantially  the form attached as Exhibit C-1 to the Pooling and
Servicing  Agreement  (a  "Transfer   Affidavit")  of  the  proposed  transferee
certifying (a) that such proposed  transferee is a Permitted  Transferee and (b)
(i) the  transferee  has  historically  paid its debts as they have come due and
intends to do so in the  future,  (ii) the  transferee  understands  that it may
incur  liabilities in



                                       5
 

<PAGE>

<PAGE>

excess of cash flows  generated by the residual  interest,  (iii) the transferee
intends to pay taxes  associated  with  holding  the  residual  interest as they
become due and (iv) the transferee  will not transfer the Class R Certificate to
any Person who does not provide an  affidavit  substantially  in the form of the
Transfer Affidavit,  and containing all such other statements and information as
are  contained in Exhibit C-1 to the Pooling and  Servicing  Agreement,  and (y)
require  delivery to it, in form and  substance  satisfactory  to it of a letter
from the proposed  transferor  substantially in the form attached as Exhibit C-2
to the Pooling and Servicing  Agreement (a "Transferor  Letter") certifying that
the proposed  transferor has no actual knowledge that the information  contained
in  paragraphs  3 and 4 of the  Transfer  Affidavit  is not  true  or  that  the
requirements set forth in paragraphs 3 and 4 thereof are not satisfied.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;



                                       6
 

<PAGE>

<PAGE>

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       7
 

<PAGE>

<PAGE>


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  R   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY



                                       8
 

<PAGE>

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust) 
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as 
          tenants in common             Act __________________________
                                                     (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto _________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:_________________________   NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



                                       9
 

<PAGE>

<PAGE>


                            DISTRIBUTION INSTRUCTIONS

                The  assignee  should  include  the  following  for  purposes of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


                                       10
 

<PAGE>

<PAGE>


                                  EXHIBIT A-20

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                            SERIES 1996-CFL, CLASS LR

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE, AS AMENDED.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED PURCHASER OR
TRANSFEREE OF SUCH CERTIFICATE IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE
AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED  PURCHASER OR TRANSFEREE IS
NOT A  PERSON  WHICH  IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF
1974, AS AMENDED ("ERISA"),  OR A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A
GOVERNMENTAL PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO ANY FEDERAL,
STATE OR LOCAL LAW WHICH IS, TO A  MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING
PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR A PERSON ACTING ON
BEHALF  OF ANY SUCH  PLAN OR USING  THE  ASSETS  OF SUCH  PLAN TO  ACQUIRE  SUCH
CERTIFICATE  OR (II) IF SUCH  CERTIFICATE IS PRESENTED FOR  REGISTRATION  IN THE
NAME OF SUCH A PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY  PROVISIONS OF ERISA
OR  SECTION  4975  OF THE  CODE  (OR  COMPARABLE  PROVISIONS  OF ANY  SUBSEQUENT
ENACTMENTS), OR A TRUSTEE OF

 

<PAGE>

<PAGE>

ANY SUCH PLAN,  OR A  GOVERNMENTAL  PLAN AS  DEFINED IN SECTION  3(32) OF ERISA,
SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW WHICH  IS, TO A  MATERIAL  EXTENT,
SIMILAR TO THE  FOREGOING  PROVISIONS  OF ERISA OR THE CODE, OR ANY OTHER PERSON
WHO IS USING THE ASSETS OF ANY SUCH PLAN TO EFFECT SUCH ACQUISITION,  AN OPINION
OF COUNSEL IN FORM AND SUBSTANCE  SATISFACTORY  TO THE TRUSTEE AND THE DEPOSITOR
TO THE EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE  (WITHOUT
REGARD TO THE  IDENTITY OR NATURE OF THE OTHER  HOLDERS OF  CERTIFICATES  OF ANY
CLASS) WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED  TRANSACTION"  WITHIN THE
MEANING  OF  SECTION  406 OF ERISA OR  SECTION  4975 OF THE  CODE,  AND WILL NOT
SUBJECT THE TRUSTEE, THE FISCAL AGENT, THE CERTIFICATE REGISTRAR,  THE SERVICER,
THE  SPECIAL  SERVICER,  THE  OPERATING  ADVISER,  THE  EXTENSION  ADVISER,  ANY
UNDERWRITER  OR THE  DEPOSITOR TO ANY  OBLIGATION  OR  LIABILITY  UNDER ERISA OR
SECTION 4975 OF THE CODE.

THIS CERTIFICATE IS A "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND
860D OF THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED.  EACH TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.03
OF THE POOLING AND SERVICING AGREEMENT.


<TABLE>
<S>                                              <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED
                                                 PRINCIPAL BALANCE OF THE MORTGAGE
PERCENTAGE INTEREST EVIDENCED BY THIS            LOANS AFTER DEDUCTING PAYMENTS DUE
CERTIFICATE:  ___%                               AND PREPAYMENTS RECEIVED ON OR BEFORE
                                                 CUT-OFF DATE: $1,926,540,223.25

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF FEBRUARY 1, 1996                SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS        SPECIAL SERVICER:  J.E. ROBERT COMPANY,
DESCRIBED IN THE POOLING AND SERVICING           INC.
AGREEMENT

CLOSING DATE:  FEBRUARY 15, 1996                 TRUSTEE:  LASALLE NATIONAL BANK

FIRST DISTRIBUTION DATE:                         FISCAL AGENT:  ABN AMRO BANK N.V.
MARCH 25, 1996                                   
                                                 CUSIP NO.  ____________
CLASS LR PERCENTAGE INTEREST: 100%

</TABLE>



                                       2
 

<PAGE>

<PAGE>


                              CLASS LR CERTIFICATE

evidencing a residual ownership interest in a Trust Fund,  consisting  primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class LR Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the face  hereof  equal to the  percentage
interest  specified  on  the  face.  The  Certificates  are  designated  as  the
Structured Asset Securities Corporation,  Multiclass Pass-Through  Certificates,
Series 1996-CFL and are issued in twenty-one  Classes as specifically  set forth
in the Pooling and Servicing  Agreement.  The Certificates  will evidence in the
aggregate 100% of the beneficial ownership of the Trust Fund.

               A summary of certain of the  pertinent  provisions of the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the Servicer and the Fiscal Agent Pooling and Servicing Agreement,  is set forth
hereafter.  To the extent not defined herein,  the capitalized terms used herein
shall have the meanings assigned thereto in the Pooling and Servicing Agreement.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.



                                       3
 

<PAGE>

<PAGE>

               This Class LR  Certificate  is a "residual  interest"  in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in  Sections  860G(a)(2)  and 860D of the  Internal  Revenue  Code of  1986,  as
amended. Each Holder of this Certificate, by acceptance hereof, agrees to treat,
and take no action  inconsistent  with the  treatment  of, this  Certificate  in
accordance  with the  preceding  sentence for purposes of federal  income taxes,
state and local  income  and  franchise  taxes and  other  taxes  imposed  on or
measured by income.  The Holder of each Class LR  Certificate  shall be the "tax
matters  person" for the  Lower-Tier  REMIC  pursuant  to  Treasury  Regulations
Section 1.860F-4(d),  and the Trustee is hereby irrevocably designated and shall
serve as attorney-in-fact  and agent for any such Person that is the tax matters
person.

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions,  if any, on this  Certificate will be made by the Trustee (or the
Paying  Agent on  behalf  of the  Trustee)  to the  extent  and  subject  to the
limitations set forth in the Pooling and Servicing Agreement, on the 25th day of
each  month  or,  if such  25th day is not a  Business  Day,  the  Business  Day
immediately following such 25th day (a "Distribution Date"), commencing on March
25, 1996,  to the Person in whose name this  Certificate  is  registered  at the
close of business on the last  Business Day of the month  immediately  preceding
the month of such distribution (the "Record Date").  Holders of this Certificate
may be entitled to  Prepayment  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If after the second



                                       4
 

<PAGE>

<PAGE>


notice any such  Certificates  shall not have been surrendered for cancellation,
the Trustee shall continue to hold such amounts for the benefit of such Holders.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment thereof in accordance with Section 9.01 of the
Pooling and Servicing Agreement.  Any such amounts held by the Trustee shall not
be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee  of such  Certificate  substantially  in the form of  paragraph  3 of
Exhibit D to the  Pooling  and  Servicing  Agreement,  to the  effect  that such
proposed  purchaser or transferee  is not a Person which is an employee  benefit
plan  subject  to  the  fiduciary  responsibility  provisions  of  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"),  or a plan subject
to Section 4975 of the Code, or a governmental  plan as defined in Section 3(32)
of ERISA,  subject  to any  federal,  state or local law which is, to a material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan"),  or a Person acting on behalf of any such Plan or using the assets of
such Plan to acquire such  Certificate or (ii) if such  Certificate is presented
for  registration  in  the  name  of  such  a  Plan  subject  to  the  fiduciary
responsibility  provisions  of ERISA or Section 4975 of the Code (or  comparable
provisions of any  subsequent  enactments),  or a trustee of any such Plan, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code, or any other Person who is using the assets of
any such Plan to effect  such  acquisition,  an  Opinion  of Counsel in form and
substance  satisfactory to the Trustee and the Depositor to the effect that such
acquisition and holding of such  Certificate  (without regard to the identity or
nature of the other Holders of Certificates of any Class) will not constitute or
result in a "prohibited  transaction" within the meaning of Section 406 of ERISA
or Section 4975 of the Code, and will not subject the Trustee, the Fiscal Agent,
the Certificate  Registrar,  the Servicer,  the Special Servicer,  the Operating
Adviser,  the  Extension  Adviser,  any  Underwriter  or  the  Depositor  to any
obligation or liability under ERISA or Section 4975 of the Code.

               Each Person who has or acquires a Class LR  Certificate  shall be
deemed by the acceptance or acquisition of such Certificate to have agreed to be
bound by the following provisions,  and the rights of each Person acquiring such
Certificate are expressly subject to the following  provisions:  (i) Each Person
acquiring or holding a Class LR Certificate shall be a Permitted  Transferee and
shall not acquire or hold such Certificate as agent (including a broker, nominee
or other middleman) on behalf of any Person that is not a Permitted  Transferee;
any such Person  shall  promptly  notify the Trustee of any change or  impending
change  in  its  status  (or  the  status  of  the  beneficial  owners  of  such
Certificate) as a Permitted Transferee;  and any acquisition of such Certificate
by a Person who is not a Permitted Transferee or by a Person who is acting as an
agent (including a broker,  nominee or other middleman) of a Person who is not a
Permitted  Transferee  shall  be void  and of no  effect,  and  the  immediately
preceding owner who was a Permitted  Transferee  shall be restored to registered
and beneficial ownership of the Ownership Interest as fully as possible and (ii)
no  Class LR  Certificate  may be  Transferred,  and no such  Transfer  shall be
registered  in the  Certificate  Register,  without  the express  prior  written
consent of the Trustee,  and the Trustee shall not  recognize the Transfer,  and
such proposed Transfer shall not be effective, without such consent with respect
thereto; and in connection with any proposed Transfer of any Ownership Interest,
the Trustee shall,  as a condition to such consent,  (x) require  delivery to it
and the proposed  transferor,  in form and substance  satisfactory  to it, of an
affidavit in  substantially  the form attached as Exhibit C-1 to the Pooling and
Servicing  Agreement  (a  "Transfer   Affidavit")  of  the  proposed  transferee
certifying (a) that such proposed  transferee is a Permitted  Transferee and (b)
(i) the  transferee  has  historically  paid its debts as they have come due and
intends to do so in the  future,  (ii) the  transferee  understands  that it may
incur  liabilities in



                                       5
 

<PAGE>

<PAGE>


excess of cash flows  generated by the residual  interest,  (iii) the transferee
intends to pay taxes  associated  with  holding  the  residual  interest as they
become due and (iv) the transferee will not transfer the Class LR Certificate to
any Person who does not provide an  affidavit  substantially  in the form of the
Transfer Affidavit,  and containing all such other statements and information as
are  contained in Exhibit C-1 to the Pooling and  Servicing  Agreement,  and (y)
require  delivery to it, in form and  substance  satisfactory  to it of a letter
from the proposed  transferor  substantially in the form attached as Exhibit C-2
to the Pooling and Servicing  Agreement (a "Transferor  Letter") certifying that
the proposed  transferor has no actual knowledge that the information  contained
in  paragraphs  3 and 4 of the  Transfer  Affidavit  is not  true  or  that  the
requirements set forth in paragraphs 3 and 4 thereof are not satisfied.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange  but the Trustee may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;



                                       6
 

<PAGE>

<PAGE>

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such final
payment  resulting  from a  termination  of the Trust  Fund due to a sale of its
property)  pursuant to the terms of the Pooling and Servicing  Agreement.  In no
event,  however,  will the Trust created by the Pooling and Servicing  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       7
 

<PAGE>

<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  LR   CERTIFICATES   REFERRED  TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY



                                       8
 

<PAGE>

<PAGE>



                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust) 
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants  in common            Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto _________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________
the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                  ______________________________________________
Dated:_________________________   NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


_____________________________
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



                                       9
 

<PAGE>

<PAGE>



                            DISTRIBUTION INSTRUCTIONS

                The  assignee  should  include  the  following  for  purposes of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.




                                       10
 

<PAGE>

<PAGE>



                                  EXHIBIT A-21

                     STRUCTURED ASSET SECURITIES CORPORATION
                      MULTICLASS PASS-THROUGH CERTIFICATES
                            SERIES 1996-CFL, CLASS P

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1), (2), (3) OR (7) OF RULE 501
UNDER THE SECURITIES  ACT, OR (D) PURSUANT TO ANOTHER  AVAILABLE  EXEMPTION FROM
THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO THE TRUSTEE
OF A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE LAST PAGE OF THIS
CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT D TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THE PORTION OF THE CERTIFICATE PRINCIPAL AMOUNT OF THE CERTIFICATES EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
PRINCIPAL  AMOUNT OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET FORTH  BELOW.
ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS  CURRENT   CERTIFICATE
PRINCIPAL AMOUNT BY INQUIRY OF THE TRUSTEE. THIS CERTIFICATE CONSTITUTES A REMIC
REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED UNLESS THE TRUSTEE SHALL
HAVE RECEIVED EITHER (I) A REPRESENTATION  LETTER FROM THE PROPOSED PURCHASER OR
TRANSFEREE OF SUCH CERTIFICATE IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE
AND THE DEPOSITOR,  TO THE EFFECT THAT SUCH PROPOSED  PURCHASER OR TRANSFEREE IS
NOT A  PERSON  WHICH  IS AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS  OF THE

 

<PAGE>

<PAGE>

EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR A PLAN
SUBJECT  TO  SECTION  4975 OF THE CODE,  OR A  GOVERNMENTAL  PLAN AS  DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL  EXTENT,  SIMILAR TO THE  FOREGOING  PROVISIONS  OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), OR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR USING
THE ASSETS OF SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE OR (II) IF SUCH CERTIFICATE
IS  PRESENTED  FOR  REGISTRATION  IN THE  NAME  OF  SUCH A PLAN  SUBJECT  TO THE
FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF ERISA OR SECTION  4975 OF THE CODE (OR
COMPARABLE  PROVISIONS OF ANY SUBSEQUENT  ENACTMENTS),  OR A TRUSTEE OF ANY SUCH
PLAN, OR A  GOVERNMENTAL  PLAN AS DEFINED IN SECTION 3(32) OF ERISA,  SUBJECT TO
ANY FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,  SIMILAR TO THE
FOREGOING  PROVISIONS OF ERISA OR THE CODE, OR ANY OTHER PERSON WHO IS USING THE
ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH  ACQUISITION,  AN  OPINION OF COUNSEL IN
FORM AND SUBSTANCE  SATISFACTORY  TO THE TRUSTEE AND THE DEPOSITOR TO THE EFFECT
THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE  (WITHOUT REGARD TO THE
IDENTITY OR NATURE OF THE OTHER HOLDERS OF  CERTIFICATES  OF ANY CLASS) WILL NOT
CONSTITUTE OR RESULT IN A "PROHIBITED TRANSACTION" WITHIN THE MEANING OF SECTION
406 OF ERISA OR SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE TRUSTEE,  THE
FISCAL AGENT, THE CERTIFICATE REGISTRAR, THE SERVICER, THE SPECIAL SERVICER, THE
OPERATING ADVISER,  THE EXTENSION  ADVISER,  ANY UNDERWRITER OR THE DEPOSITOR TO
ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION 4975 OF THE CODE.

THIS  CERTIFICATE IS ISSUED ON FEBRUARY 15, 1996, AT AN ISSUE PRICE OF 41.50000%
AND A  STATED  REDEMPTION  PRICE AT  MATURITY  EQUAL  TO ITS  INITIAL  PRINCIPAL
BALANCE,  AND IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR FEDERAL INCOME
TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS  REFLECTING  THE  PREPAYMENT  ASSUMPTION OF 0% CPR (AS DEFINED IN THE
PROSPECTUS SUPPLEMENT DATED FEBRUARY 9, 1996 WITH RESPECT TO THE OFFERING OF THE
CLASS A  CERTIFICATES,  CLASS X  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES,  CLASS D CERTIFICATES AND CLASS E  CERTIFICATES),  AN EXTENSION OF
THE MATURITY  DATE OF EACH BALLOON  MORTGAGE LOAN IN GROUP 1 ONE YEAR BEYOND ITS
STATED  MATURITY  DATE, AND THAT EACH GROUP 2 MORTGAGE LOAN MATURES ON ITS FIRST
INTEREST RESET DATE, USED TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
58.50000000%;  AND  (II)  THE  ANNUAL  YIELD TO  MATURITY  OF THIS  CERTIFICATE,
COMPOUNDED  MONTHLY,  IS APPROXIMATELY  21.41%.  THERE IS NO SHORT FIRST ACCRUAL
PERIOD.

<TABLE>
<S>                                              <C>
CERTIFICATE NO. __                               APPROXIMATE AGGREGATE SCHEDULED
                                                 PRINCIPAL BALANCE OF THE MORTGAGE
DENOMINATION:  $_________________                LOANS AFTER DEDUCTING PAYMENTS DUE
                                                 AND PREPAYMENTS RECEIVED ON OR BEFORE
DATE OF POOLING AND SERVICING                    CUT-OFF DATE: $1,926,540,223.25
AGREEMENT: AS OF FEBRUARY 1, 1996
                                                 SERVICER:  MIDLAND LOAN SERVICES, L.P.

CUT-OFF DATE: FEBRUARY 1, 1996, EXCEPT AS
DESCRIBED IN THE POOLING AND SERVICING           SPECIAL SERVICER:  J.E. ROBERT COMPANY,
AGREEMENT                                        INC.

CLOSING DATE:  FEBRUARY 15, 1996                 TRUSTEE:  LASALLE NATIONAL BANK

</TABLE>


                                       2
 

<PAGE>

<PAGE>

<TABLE>

<S>                            <C>

FIRST DISTRIBUTION DATE:                         FISCAL AGENT:  ABN AMRO BANK N.V.
MARCH 25, 1996
                                                 CUSIP NO.  ____________

APPROXIMATE AGGREGATE
CERTIFICATE PRINCIPAL AMOUNT
OF THE CLASS P CERTIFICATES
AS OF THE CLOSING DATE:  $6,426,983.83

</TABLE>



                                       3
 

<PAGE>

<PAGE>


                               CLASS P CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  other than the Retained Interests with respect to such Mortgage Loans,
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-Off Date, all REO Properties and revenues  received in respect thereof,  the
Trustee's rights under the Insurance Policies,  any Assignment of Leases,  Rents
and Profits, and any guaranties, escrow accounts or other collateral as security
for the Mortgage  Loans,  and such amounts as shall from time to time be held in
the Collection Account, the Distribution Accounts, and the REO Accounts,  formed
and sold by

                     STRUCTURED ASSET SECURITIES CORPORATION

THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN STRUCTURED
ASSET SECURITIES  CORPORATION,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
THE FISCAL AGENT OR ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT TRUSSAL & CO., AS NOMINEE FOR  CONFEDERATION  LIFE INSURANCE
COMPANY (U.S.) IN REHABILITATION,

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class P  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  February  1,  1996  (the  "Pooling  and
Servicing   Agreement"),   among   Structured   Asset   Securities   Corporation
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee, the Special Servicer,
the  Servicer  and the Fiscal  Agent.  A summary  of  certain  of the  pertinent
provisions of the Pooling and Servicing Agreement is set forth hereafter. To the
extent not defined  herein,  the  capitalized  terms used herein  shall have the
meanings assigned thereto in the Pooling and Servicing Agreement.

               This   Certificate  is  one  of  a  duly   authorized   issue  of
Certificates  designated  as  Certificates  of the series  specified on the face
hereof (herein called the  "Certificates")  and  representing an interest in the
Class of  Certificates  specified  on the  face  hereof  equal  to the  quotient
expressed  as a  percentage  obtained  by  dividing  the  denomination  of  this
Certificate  specified on the face hereof by the aggregate  initial  Certificate
Principal Amount of the Class P Certificates. The Certificates are designated as
the   Structured   Asset   Securities   Corporation,   Multiclass   Pass-Through
Certificates,   Series  1996-CFL  and  are  issued  in  twenty-one   Classes  as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

               This  Certificate  does not purport to summarize  the Pooling and
Servicing Agreement and reference is made to that agreement for information with
respect to the interests,  rights, benefits,  obligations,  proceeds, and duties
evidenced  hereby and the rights,  duties and  obligations of the Trustee.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement,  as amended from time to time,  the  Certificateholder  by
virtue of the acceptance  hereof assents and by which the  Certificateholder  is
bound. In the case of any conflict  between terms specified in this  Certificate
and terms  specified in the Pooling and  Servicing  Agreement,  the terms of the
Pooling and Servicing Agreement shall govern.

               This  Certificate  is a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.


                                       4
 

<PAGE>

<PAGE>

               Pursuant  to the terms of the Pooling  and  Servicing  Agreement,
distributions  of principal on this  Certificate will be made by the Trustee (or
the  Paying  Agent on behalf  of the  Trustee)  out of the Class P  Distribution
Amount to the extent and subject to the limitations set forth in the Pooling and
Servicing Agreement, on the 25th day of each month or, if such 25th day is not a
Business  Day,  the  Business  Day  immediately   following  such  25th  day  (a
"Distribution Date"),  commencing on March 25, 1996, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such distribution (the "Record
Date").  Holders of this  Certificate  may be entitled to Prepayment  Charges as
provided in the Pooling and  Servicing  Agreement.  Holders of this  Certificate
will  not be  entitled  to  distributions  in  respect  of  interest.  All  sums
distributable  on this  Certificate  are  payable in the coin or currency of the
United  States of  America  as at the time of  payment  is legal  tender for the
payment of public and private debts.

               Principal  allocated to this Certificate on any Distribution Date
will be in an amount  due to this  Certificate's  pro rata  share of the Class P
Distribution  Amount to be distributed on the  Certificates  of this Class as of
such Distribution  Date, with a final distribution to be made upon retirement of
this Certificate as set forth in the Pooling and Servicing Agreement..

               Realized Losses,  Additional  Expense Losses,  Mortgage  Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans shall be allocated on the applicable  Distribution Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Realized Losses,  Additional  Expense Losses,  Mortgage Deferred
Interest,  Appraisal Reduction Amounts and Excess Prepayment Interest Shortfalls
on the Mortgage Loans allocated to any Class of  Certificates  will be allocated
pro rata among the outstanding Certificates of such Class.

               The  Certificates are limited in right of payment to, among other
things, certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth in the Pooling and Servicing Agreement.  As provided
in  the  Pooling  and  Servicing  Agreement,  the  Collection  Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Servicer  (with  respect to the  Collection  Account)  or the Trustee (or Paying
Agent),  with respect to the Distribution  Accounts,  will be authorized to make
withdrawals  therefrom.  Amounts on deposit in such  accounts may be invested in
Eligible Investments. Interest or other income earned on funds in the Collection
Account and  Distribution  Accounts will be paid to the Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals  from the Collection  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement  of  certain  expenses  incurred  with  respect  to the
servicing of the Mortgage Loans and administration of the Trust Fund.

               All distributions  under the Pooling and Servicing Agreement to a
Class of  Certificates  shall be made on each  Distribution  Date other than the
Termination Date to  Certificateholders  of record on the related Record Date by
check  mailed by first  class  mail to the  address  set forth  therefor  in the
Certificate Register or, provided that such  Certificateholder  (1) has provided
the  Trustee  (or the Paying  Agent then acting on the  Trustee's  behalf)  with
reasonably satisfactory wire instructions in writing as least five Business Days
prior to the related Record Date, or in the case of the Global Certificates, has
provided the Trustee with reasonably satisfactory standing wire instructions and
(2) is the Holder of Certificates with an original Certificate  Principal Amount
of at least $5,000,000,  or is the Holder of a Class X, the Class R or the Class
LR Certificate,  by wire transfer of immediately  available funds to the account
of such Certificateholder at a bank or other entity located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on this
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender  of this  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

               Any funds not distributed on the Termination  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  benefit  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
has been given  pursuant to Section 9.01 of the Pooling and Servicing  Agreement
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with



                                       5
 

<PAGE>

<PAGE>

respect  thereto.  If within one year  after the  second  notice not all of such
Certificates  shall have been  surrendered  for  cancellation,  the Trustee may,
directly or through an agent,  take  appropriate  steps to contact the remaining
non-tendering Certificateholders concerning surrender of their Certificates. The
costs  and  expenses  of  holding  such  funds in trust and of  contacting  such
Certificateholders  shall be paid out of such funds.  If after the second notice
any such  Certificates  shall not have been  surrendered for  cancellation,  the
Trustee shall continue to hold such amounts for the benefit of such Holders.  No
interest shall accrue or be payable to any  Certificateholder on any amount held
in  trust as a result  of such  Certificateholder's  failure  to  surrender  its
Certificate(s)  for final payment thereof in accordance with Section 9.01 of the
Pooling and Servicing Agreement.  Any such amounts held by the Trustee shall not
be invested.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  the  transfer of this  Certificate  is
registerable in the Certificate  Register upon surrender of this Certificate for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its agent in New York City,  duly  endorsed by, or  accompanied  by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Certificate  Registrar duly executed by the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized denominations will be issued to the
designated transferee or transferees.

               Any transferee of this Certificate,  as set forth in Section 5.03
of the Pooling and Servicing Agreement, shall be required to furnish the Trustee
with  either  (i)  a  representation  letter  from  the  proposed  purchaser  or
transferee  of such  Certificate  substantially  in the form of  paragraph  3 of
Exhibit D to the  Pooling  and  Servicing  Agreement,  to the  effect  that such
proposed  purchaser or transferee  is not a Person which is an employee  benefit
plan  subject  to  the  fiduciary  responsibility  provisions  of  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"),  or a plan subject
to Section 4975 of the Code, or a governmental  plan as defined in Section 3(32)
of ERISA,  subject  to any  federal,  state or local law which is, to a material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan"),  or a Person acting on behalf of any such Plan or using the assets of
such Plan to acquire such  Certificate or (ii) if such  Certificate is presented
for  registration  in  the  name  of  such  a  Plan  subject  to  the  fiduciary
responsibility  provisions  of ERISA or Section 4975 of the Code (or  comparable
provisions of any  subsequent  enactments),  or a trustee of any such Plan, or a
governmental plan as defined in Section 3(32) of ERISA,  subject to any federal,
state or local law which is, to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code, or any other Person who is using the assets of
any such Plan to effect  such  acquisition,  an  Opinion  of Counsel in form and
substance  satisfactory to the Trustee and the Depositor to the effect that such
acquisition and holding of such  Certificate  (without regard to the identity or
nature of the other Holders of Certificates of any Class) will not constitute or
result in a "prohibited  transaction" within the meaning of Section 406 of ERISA
or Section 4975 of the Code, and will not subject the Trustee, the Fiscal Agent,
the Certificate  Registrar,  the Servicer,  the Special Servicer,  the Operating
Adviser,  the  Extension  Adviser,  any  Underwriter  or  the  Depositor  to any
obligation or liability under ERISA or Section 4975 of the Code.

               Subject to the terms of the Pooling and Servicing Agreement,  the
Class A-1A,  Class A-1B,  Class A-1C,  Class A-2A, Class A-2B, Class B, Class C,
Class D and Class E Certificates  will be issued in book-entry  form through the
facilities of DTC in  denominations of $100,000  initial  Certificate  Principal
Amount  and in  integral  multiples  of  $1,000  in  excess  thereof,  with  one
Certificate  of each such Class  evidencing  an  additional  amount equal to the
remainder of the  Certificate  Principal  Amount of such Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
minimum  denominations of 5% Percentage  Interests and integral  multiples of 1%
Percentage  Interests in excess thereof. The Class F, Class G, Class H, Class I,
Class J, Class P, Class X-1, Class X-1A,  Class X-2 and Class X-2A  Certificates
will be issued in fully registered,  certificated form, in principal or notional
amounts,  as  applicable,   in  minimum   denominations  of  $1,000,000  initial
Certificate Principal Amount or initial Notional Amount, as the case may be, and
integral multiples of $1,000 in excess thereof.

               As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Certificates  are exchangeable for new
Certificates of the same Class in authorized  denominations  as requested by the
Holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or




                                       6
 

<PAGE>

<PAGE>

exchange but the Trustee may require  payment of a sum  sufficient  to cover any
tax or other  governmental  charge  that may be imposed in  connection  with any
registration of transfer or exchange of Certificates.

               The Depositor,  the Trustee, the Fiscal Agent, the Servicer,  the
Special  Servicer,  the Paying Agent and the  Certificate  Registrar  and any of
their agents may treat the Person in whose name this  Certificate  is registered
as the owner hereof for all purposes,  and neither the  Depositor,  the Trustee,
the Servicer,  the Special Servicer, the Paying Agent, the Certificate Registrar
nor any such agents shall be affected by notice to the contrary.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Fiscal Agent and the  Trustee,  without the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  herein or therein that may be inconsistent with any other provisions
herein or therein,  to maintain the rating or ratings  assigned to each Class of
Regular  Certificates (other than the Class I, Class J and Class P Certificates)
by each Rating Agency,  or to make any other  provisions with respect to matters
or questions  arising under the Pooling and Servicing  Agreement which shall not
be  inconsistent  with the  provisions of the Pooling and  Servicing  Agreement;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel  acceptable to the Depositor  and the Trustee,  adversely  affect in any
material respect the interest of any Certificateholder.

               The Pooling and Servicing  Agreement or any  Custodial  Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the Fiscal  Agent and the  Trustee  with the  consent of the
Holders of  Certificates  representing  not less than  66-2/3% of the  aggregate
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
        payments received on Mortgage Loans which are required to be distributed
        on   any   Certificate    without   the   consent   of   each   affected
        Certificateholder;

               (ii) reduce the aforesaid  percentage of Certificates the Holders
        of which are  required  to consent to any such  amendment,  without  the
        consent of the Holders of all Certificates then outstanding; or

               (iii) alter the servicing  standards set forth in Section 3.01 of
        the Pooling and Servicing Agreement.

               No amendment shall be made to the Pooling and Servicing Agreement
or any Custodial Agreement unless the Depositor, Fiscal Agent, Special Servicer,
Servicer  and the Trustee each shall have  received an Opinion of Counsel,  that
such  amendment  will not cause either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding or cause a tax to be imposed on either the  Upper-Tier  REMIC or the
Lower-Tier REMIC under the REMIC Provisions.

               Any of the  Servicer,  the  Depositor  or a Holder  of a Class LR
Certificate  will have the  option,  upon 30 days' prior  Notice of  Termination
given to the Trustee and each of the other Possible Purchasers, which notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the  aggregate  Certificate  Principal  Amount of the  outstanding
Classes of Certificates is reduced to less than or equal to 10% of the aggregate
Certificate Principal Amount of all the Classes of Certificates.

               The  obligations  created by the Pooling and Servicing  Agreement
and the Trust Fund created  thereby (other than the obligation of the Trustee or
the Paying Agent,  to make payments to  Certificateholders,  and the survival of
certain  indemnifications,  all as provided  for in the  Pooling  and  Servicing
Agreement),  shall terminate upon reduction of the Certificate  Principal Amount
of the  Certificates  to zero  (including,  without  limitation,  any such



                                       7
 

<PAGE>

<PAGE>

final payment  resulting  from a termination  of the Trust Fund due to a sale of
its property) pursuant to the terms of the Pooling and Servicing  Agreement.  In
no event, however, will the Trust created by the Pooling and Servicing Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  Ambassador  of the United
States to the United Kingdom, living on the date hereof.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

               THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE  WITH, AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK
WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.



                                       8
 

<PAGE>

<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed under this official seal.

                                                   LASALLE NATIONAL BANK, not in
                                                   its  individual  capacity but
                                                   solely as  Trustee  under the
                                                   Pooling     and     Servicing
                                                   Agreement.




                                                   By:__________________________
                                                      AUTHORIZED OFFICER






Dated:  February 15, 1996


                          CERTIFICATE OF AUTHENTICATION

        THIS  IS  ONE  OF  THE  CLASS  P   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                   LASALLE NATIONAL BANK,
                                                   CERTIFICATE REGISTRAR




                                                   By:__________________________
                                                      AUTHORIZED SIGNATORY



                                       9
 

<PAGE>

<PAGE>



                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common           UNIF GIFT MIN ACT  __________  Custodian
TEN ENT - as tenants by the entireties                       (Cust) 
JT TEN  - as joint tenants with rights  Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common             Act __________________________
                                                    (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

                FOR VALUE RECEIVED,  the undersigned  hereby sells,  assigns and
transfers unto__________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                                 -----------------------------------------------
Dated:                            NOTICE:   The  signature  to  this  assignment
                                  must  correspond with the name as written upon
                                  the   face  of  this   Certificate   in  every
                                  particular  without  alteration or enlargement
                                  or any change whatever.


- -------------------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



                                       10
 

<PAGE>

<PAGE>



                            DISTRIBUTION INSTRUCTIONS

                The  assignee  should  include  the  following  for  purposes of
distribution:

                Distributions  shall be made, by wire transfer or otherwise,  in
immediately available funds to _________________________________ for the account
of  __________________________________  account  number  _______________  or, if
mailed by check, to _______________________________________ statements should be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.







                                       11


<PAGE>

<PAGE>
                    Confederation Life Insurance Company


<TABLE>
<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
010041            118      Retail             K- MART STORE NO. 7533          157 CRAFT DRIVE
020041            170      Retail             K- MART STORE NO. 4704          701 5TH AVENUE SOUTH
030041            184      Retail             K- MART STORE NO. 4796          205 S GREENVILLE DR.
040041            158      Retail             K- MART STORE NO. 4895          2948 S. STATE ROAD
050041            164      Retail             K- MART STORE NO. 4735          1313 S BURR ST
060041            133      Retail             K- MART STORE NO. 3969          1020 STRATFORD RD.
070041            186      Retail             K- MART STORE NO. 3950          15303 WEST BROADWAY
080049            134      Retail             K- MART STORE NO. 7536          808 25TH AVE
0930143           539      Multifamily        THE ARRANGEMENT APARTMENTS      BURTON DRIVE & OLTORF ROAD
0930210           430      Multifamily        FRONT ROYALE APARTMENTS         10107 WESTVIEW DRIVE
0930267           411      Office             TOWNLAKE OFFICE BUILDING        155 SOUTH FIRST STREET
0930283           534      Multifamily        CYNTHIA SQUARE APARTMENTS       10202 CHALLENGE DRIVE
0930507           516      Warehouse          CHROMALLOY - PARK 10            17015 PARK ROW B
0930568           535      Office             PLAZA 451                       451 S W TENTH STREET
0930578           496      Multifamily        VINEYARD APARTMENTS             7473 CALLAGHAN ROAD
0930581           544      Industrial         EVERSPRING ENTERPRISES          2301 CENTURY CENTER BOULEVARD
0930751           451      Retail             BEST BUY                        11219 NORTH FREEWAY
0930854           494      Retail             THE CORNERS                     701 UNIVERSITY
0930866           555      Office             5465 BLAIR ROAD OFFICE BLDG.    5465 BLAIR ROAD
0931019           203      Other              MC GINNIS CADILLAC INC.         12221 KATY FREEWAY
0931106           284      Multifamily        FLAGS WEST APARTMENTS           490 SIX FLAGS DRIVE
0931160           455      Warehouse          401 E. ACACIA STREET            401 E. ACACIA STREET
0931172           481      Industrial         WILLIAM & EVELYN HARNESS        377 E. ACACIA STREET
0931238           407      Retail             IRA FOREST CENTER               15611-19 VENTURA BLVD.
0931417           557      Warehouse          3308 INDUSTRIAL DRIVE           3308 INDUSTRIAL DRIVE
0931482           560      Retail             LYONS STATION PLAZA             23402-34 Lyons Ave.
0931603           405      Retail             COSTA VILLA SHOPPING CENTER     1155 COAST VILLAGE ROAD
0931615           538      Office             7442 N. FIGUEROA ST.            7442 N. Figueroa St.
0931652            85      Retail             RANDALL'S CTR/ KEEGAN'S MEADOW  11753 WEST BELLFORT
0931664           442      Warehouse          SEGALE BUSINESS WAREHOUSE       18240-18340 SOUTHCENTER PARKWY
0931676           101      Office             LINCOLN BUILDING                WEST 818 RIVERSIDE DRIVE
0931706           255      Retail             WALTON'S CORNER SHOPPING CTR.   3626 WALTON WAY
0931755           459      Warehouse          CENTER AVENUE PROPERTIES        111 Center Avenue
0931780           476      Warehouse          3341 AND 3365 FITZGERALD ROAD   3341 AND 3365 FITZGERALD ROAD
0931834           414      Office             CIGNA HEALTH PLAN CLINIC        24902 Moulton Pkwy.
0931883           353      Retail             1390 VENTURA BOULEVARD          13901 VENTURA BLVD.
0931901           509      Office             DOMINION SQUARE                 5700 DIVISION ST.
0931913           511      Office             THE POMEROY FAMILY TRUST        44 Plaza Square
0932073           231      Office             ROBINSON BUILDING               227 NORTH FIRST STREET
0932097           412      Industrial         J K & R BUILDING                33200 Transit Avenue
0932218           479      Warehouse          PEACHTREE INDUSTRIAL CENTER     2080 PEACHTREE INDUSTRIAL CT
0932267           434      Office             LAKE AVENUE CORPORATE CENTER    660 SOUTH POINTE COURT
0932401           382      Retail             VON'S SUPERMARKET / GROCERY     12565 CARSON STREET
0932449           527      Office             HERITAGE SQUARE                 4028 HOLCOMB BRIDGE ROAD


<PAGE>
<CAPTION>
                                            Prop                                         Closing
Property                         Prop       Zip       Mtg       Monthly    Maturity      Prin
City                             State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
ALAMOSA                          CO         81101      9.000    39,549     01-FEB-2018     4,545,178
DEVILS LAKE                      ND         58301     10.000    33,622     01-JAN-2017     3,532,093
GREENVILLE                       MI         48838     10.250    30,663     01-APR-2017     3,176,001
IONIA                            MI         48846     10.000    35,667     01-OCT-2017     3,785,249
MITCHELL                         SD         57301     10.000    34,531     01-JAN-2017     3,627,555
MOSES LAKE                       WA         98837      9.000    36,845     01-JUN-2017     4,187,257
THREE RIVERS                     MI         49093     10.250    30,107     01-FEB-2017     3,111,459
BROOKINGS                        SD         57006      9.000    36,085     10-AUG-2018     4,176,265
AUSTIN                           TX         78741      8.750     9,990     01-APR-2002       564,895
HOUSTON                          TX         77043      8.750    15,156     01-JUN-2005     1,157,223
AUSTIN                           TX         78704      8.875    15,917     15-SEP-2005     1,233,546
JACINTO CITY                     TX         77029      9.000     9,596     15-SEP-2002       577,257
HOUSTON                          TX         77056      7.750     9,295     01-DEC-2003       653,319
RENTON                           WA         98055      9.625     6,375     01-JUL-2009       575,138
SAN ANTONIO                      TX         78229      9.625     7,820     01-SEP-2008       794,238
IRVING                           TX         75062      9.875     5,384     01-NOV-2009       485,063
HW STON                          TX         77037     10.375    11,776     01-FEB-2010     1,038,056
FORT WORTH                       TX         76114     14.750    11,205     01-JUL-2011       813,275
DALLAS                           TX         75231      8.500     2,346     01-FEB-2011       331,163
HOUSTON                          TX         77079     10.500    35,318     01-AUG-2007     2,819,700
AUSTELL                          GA         30001      7.500    13,044     01-FEB-1999     2,087,115
TRACY                            CA         95376      8.500     9,222     10-MAY-1999     1,026,351
TRACY                            CA         95376      8.500     8,020     10-MAY-1999       892,475
ENCINO                           CA         91436      8.875    11,568     01-AUG-1999     1,259,393
SANTA ROSA                       CA         95401      9.875     3,547     01-SEP-2004       317,711
Newhall                          CA         91381     10.125     2,711     01-MAR-2000       273,813
SANTA BARBARA                    CA         93108      9.625    12,129     15-APR-2000     1,273,134
Los Angeles                      CA         90041      9.875     5,502     01-MAY-2000       567,835
STAFFORD                         TX         77477      9.375    51,632     10-APR-2015     5,513,876
SEATTLE                          WA         98188     12.500    26,808     01-JUL-2000     1,087,408
SPOKANE                          WA         99201      9.000    45,407     01-APR-2010     4,968,525
AUGUSTA                          GA         30909     10.250    23,060     10-JUN-2000     2,333,820
Pacheco                          CA         94553      9.750     9,022     01-MAY-2005     1,004,833
RANCHO CORDOVA                   CA         95670     10.125     8,425     01-MAY-2005       911,885
Laguna Hills                     CA         92653      9.125    11,236     01-MAY-2000     1,220,751
SHERMAN OAKS                     CA         91423      9.500    15,440     01-JUN-2000     1,637,037
RIVERSIDE                        CA         92506      9.500     6,039     15-JUN-1998       687,133
Orange                           CA         92666      9.250     6,318     01-JUN-2000       681,512
SAN JOSE                         CA         95113      9.750    24,673     01-MAY-2000     2,568,278
Union City                       CA         94587      9.875    11,865     01-JUN-2005     1,226,326
CHAMBLEE                         GA         30341     10.000     9,651     01-JUN-1997       906,457
COLORADO SPRINGS                 CO         80906     10.000    10,996     01-JUN-1996     1,145,208
HAWAIIAN GARDENS                 CA         90716     10.250    13,971     01-SEP-2000     1,413,916
ATLANTA                          GA         30342      8.500     4,663     01-APR-1999       604,171
</TABLE>

                                       1 of 13
 
<PAGE>
 
<PAGE>
                    Confederation Life Insurance Company

 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0932504           110      Industrial         80, 90 ROSE ORCHD & 3190 N 1ST  80, 90 ROSE ORCHD & 3190 N 1ST
0932632           271      Retail             BARRINGTON GATEWAY              2536 BARRINGTON AVE.
0932679           490      Warehouse          BATAVIA PARK                    982 A & B N. BATAVIA ST.
0932711           258      Warehouse          HUMBOLT BUSINESS PARK           10521-47 HUMBOLT STREET
0932735           482      Office             5 THOMAS MELLON CIRCLE          5 THOMAS MELLON CIRCLE
0932814           251      Office             VENTURA COMMERCENTER            4567 TELEPHONE RD/1711 WOOD PL
0932863           388      Office             BING HONG MAH & JEAN B. MAH     636 - 638 Webster Street
0932954           441      Industrial         CYANTEK BUILDING                3055 OSGOOD COURT
0932978           270      Retail             HARBOR SQUARE                   101/123 S HARBOR BLVD
0932980           218      Office             DAVCO OFFICE BUILDING           1657 CRAIN HIGHWAY
0933004           197      Office             WEST MAIN PLAZA                 25 S. RAYMOND AVE.
0933053           493      Retail             4367 WOODMAN AVENUE             4367 WOODMAN AVENUE
0933119           367      Office             TRIPLEX DIRECT MARKETING        20 LEVERONI COURT
0933120           171      Retail             ORANGE TREE PLAZA               23512 EL TORO RD.
0933168           503      Office             3630 WILSHIRE BLVD              3630 WILSHIRE BLVD.
0933178           338      Retail             1637 P STREET N W               1637 P STREET, N W
0933193           359      Warehouse          DEVCON ASSOCIATES 37            320 S. MILPITAS BOULEVARD
0933207           395      Industrial         12532 BARRINGER ST.             12532 Barringer St.
0933211           436      Office             1725 L 1735 SPRUCE STREET       1725 & 1735 SPRUCE STREET
0933235           281      Office             MONTPELIER PROFESSIONAL CENTER  9811 MALLARD DRIVE
0933272           477      Office             5464 & 5480 BALTIMORE DRIVE     5464 & 5480 BALTIMORE DRIVE
0933284           485      Retail             MC FADDEN - HARBOR PLAZA        3701 W. MC FADDEN AVENUE
0933348           288      Retail             7126-7140 WISCONSIN AVENUE      7126-7140 WISCONSIN AVENUE
0933363           369      Warehouse          ATG INCORPORATED                47375 Fremont Boulevard
0933430           183      Office             5801 PEACHTREE DUNWOODY ROAD    5801 PEACHTREE DUNWOODY ROAD
0933454           322      Multifamily        CASA BALBOA                     6106 Beadnell Way
0933518           391      Multifamily        TAMARA COLONIAL ESTATES         372 S E 194TH AVENUE
0933533           299      Retail             COOPER CENTER                   8723 COOPER ROAD
0933582           502      Office             THE HOUSING CENTER              15555 S W BANGY ROAD
0933624            77      Multifamily        WOODS EDGE APARTMENTS           14001 COVE LANE #201
0933661           201      Retail             NORTH RIVER SHOPPING CENTER     8800 ROSWELL ROAD
0933673           471      Office             22 W. 600 BUTTERFIELD ROAD      22 W. 600 BUTTERFIELD ROAD
0933685           345      Office             THE OLNEY BUILDING              17904 GEORGIA AVENUE
0933703           379      Warehouse          2629-2649 TERMINAL BOULEVARD    2629-2649 TERMINAL BOULEVARD
0933727           297      Multifamily        AZALEA PARK APARTMENTS          2105 BOGARDE STREET
0933739           457      Multifamily        CHALET ROBAIRE                  872 WESTGATE AVE.
0933752           325      Office             THE BILL MILBURN BUILDING       11911 BURNET ROAD
0933776           489      Multifamily        THE MAYETTE APARTMENTS          3725 MAYETTE AVENUE
0933788           376      Warehouse          SOUTHLAWN BUILDINGS             14650 SOUTHLAWN LANE
0933790           468      Office             WILLIAM GAMMON INSURANCE BLDG.  1615 GUADALUPE STREET
0933855           393      Warehouse          848 EAST GISH ROAD              848 EAST GISH ROAD
0933910           550      Office             99202 ARGONNE ROAD              99202 ARGONNE ROAD
0933946           340      Multifamily        ABCO CROWN VILLA LTD.           9909 HAZARD AVE.
0933958           530      Warehouse          6225 E 38TH AVENUE              6225 E 38TH AVENUE


<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
SAN JOSE                         CA         95134      9.950    65,000     01-SEP-1999     4,770,859
LOS ANGELES                      CA         90049      9.000    19,853     10-OCT-2000     2,196,552
ORANGE                           CA         92667     10.250     9,099     01-NOV-2010       828,761
LOS ALAMITOS                     CA         90721      8.625    18,104     12-NOV-1998     2,319,213
SAN FRANCISCO                    CA         94100      8.500    11,850     01-FEB-1998       892,346
VENTURA                          CA         93003      9.125    21,594     01-JAN-2000     2,375,243
Oakland                          CA         94607     10.125    13,408     01-FEB-2001     1,377,556
FREMONT                          CA         94538      9.625    10,566     01-MAR-2001     1,105,745
SANTA ANA                        CA         92704      9.500    20,429     01-APR-1999     2,197,677
CROFTON                          MD         21114      9.500    25,043     01-JAN-1999     2,682,827
ALHAMBRA                         CA         91801     10.000    28,274     01-FEB-2001     2,929,780
SHERMAN OAKS                     CA         91423      9.625     8,514     01-APR-1996       813,483
NOVATO                           CA         94948      9.625    19,431     01-APR-2001     1,508,382
EL TORO                          CA         92630     10.125    33,929     01-MAR-1999     3,490,358
Los Angeles                      CA         90010      9.750     6,853     01-APR-1996       720,360
WASHINGTON                       DC         20005      9.500    16,042     01-APR-1996     1,725,615
MILPITAS                         CA         95035      9.750    14,946     01-APR-2001     1,579,903
So. El Monte                     CA         91733      9.875    12,879     01-MAY-1996     1,351,384
RIVERSIDE                        CA         92507      9.625    10,686     15-APR-1999     1,140,990
LAUREL                           MD         20708      9.625    19,855     01-APR-1999     2,117,131
LA MESA                          CA         92041      9.500     8,465     10-APR-1996       911,742
SANTA ANA                        CA         92704      9.625     8,121     01-JUN-1996       868,285
BETHESDA                         MD         20814      8.500    17,830     01-APR-1999     2,060,965
Fremont                          CA         94538      9.500    13,736     01-DEC-2001     1,502,778
ATLANTA                          GA         30328      9.000    28,099     15-MAY-2001     3,193,316
San Diego                        CA         92117      9.875    17,463     01-MAY-1996     1,832,367
PORTLAND                         OR         97233      9.750    12,888     01-MAY-1996     1,364,003
ALEXANDRIA                       VA         22309      9.750    18,714     01-JUL-2001     1,986,052
LAKE OSWEGO                      OR         97035     10.000     7,021     01-JUL-1996       732,091
ROCKVILLE                        MD         20851      8.500    52,970     05-JUL-1996     5,917,589
ATLANTA                          GA         30350      9.125    25,736     01-JUL-2000     2,855,406
GLEN ELLYN                       IL         60137      9.875     8,921     01-AUG-1996       939,609
OLNEY                            MD         20832      9.500    15,727     01-AUG-1996     1,700,964
MOUNTAIN VIEW                    CA         94043      9.250    14,766     01-AUG-2002     1,456,346
DURHAM                           NC         27705      9.000    17,858     01-AUG-1999     1,996,424
LOS ANGELES                      CA         90049      9.875    10,748     01-AUG-1996     1,021,659
AUSTIN                           TX         78766      9.875    17,290     01-JUL-1996     1,821,134
SANTA ROSA                       CA         95405     10.000     7,965     01-AUG-2001       832,649
ROCKVILLE                        MD         20850      9.500    13,543     15-JUL-1996     1,464,699
AUSTIN                           TX         78701      9.750     9,006     01-SEP-1996       959,310
SAN JOSE                         CA         95112      7.500    10,801     15-JUL-1999     1,354,884
SPOKANE                          WA         99212     10.250     4,909     01-SEP-2006       379,373
GARDEN GROVE                     CA         92644     10.000    18,091     01-OCT-2001     1,714,725
DENVER                           CO         80207     10.125     5,762     05-OCT-1996       596,531
</TABLE>

                                        2 of 13
 
<PAGE>
 
<PAGE>
                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0933995           501      Retail             F & M DISTRIBUTORS              1608 LARKIN AVENUE
0934008           254      Warehouse          WESTINGHOUSE BUILDING           7121 STANDARD DRIVE
0934033           402      Warehouse          LORAL BUILDING                  7235 STANDARD DRIVE
0934045           307      Multifamily        HALLWOOD APARTMENTS             7415-7535 S W HALL BOULEVARD
0934057           364      Warehouse          1201-1223 AVENUE J              1201-1223 AVENUE J
0934069           296      Retail             ROSECROFT SHOPPING CENTER       3201-3297 BRINKLEY ROAD
0934094           274      Multifamily        WESTLAKE VILLAGE APARTMENTS     955 WEST 19TH STREET
0934124           418      Office             T S & H OFFICE BUILDING         209 FAYETTEVILLE STREET MALL
0934136           500      Retail             CARPENTER PLAZA                 2912 LEGACY
0934185           275      Warehouse          OLYMPIC / BUNDY CENTER          12100 W. OLYMPIC BLVD.
0934203            54      Retail             RAMPART VILLAGE CENTER          NORTH UNION AND BRIARGATE BLVD
0934215           126      Multifamily        NUTWOOD EAST APARTMENTS         2436-2458 E. NUTWOOD AVE.
0934227           386      Industrial         WESCOTURF BUILDING              2101 CANTU COURT
0934239           498      Warehouse          2021 OMEGA ROAD                 2021 Omega Road
0934252           447      Office             9410 ANNAPOLIS ROAD             9410 ANNAPOLIS ROAD
0934264           423      Industrial         2320 ORANGETHORPE AVE.          2320 ORANGETHORP AVE.
0934276           242      Retail             HURST FEDERATED SHOPPING CTR.   1301 WEST PIPELINE
0934288           374      Warehouse          SHERWIN WILLIAMS COMPANY        1450 AVENUE R
0934318           249      Warehouse          KISTLER GRAPHICS, INC.          4000 DAHLIA STREET/5000 41ST
0934328           269      Multifamily        3969 ADAMS STREET               3969 ADAMS STREET
0934343           465      Office             AMERICAN RED CROSS              444 SHERMAN STREET
0934355           315      Retail             ASHTON VILLAGE CENTER           1-31 OLNEY - SANDY SPRING ROAD
0934367           537      Industrial         MT HOOD CHEMICAL BUILDING       4456 N W YEON AVENUE
0934379           464      Office             ALAMO MEDICAL CENTER            1505 St. Alphonsus Way
0934392           541      Warehouse          WESCO                           1333 STATE COLLEGE PARKWAY
0934410           244      Retail             STONE HILL CENTER               900-980 ILLINOIS ROUTE 22
0934422           454      Warehouse          FEDERAL EXPRESS BUILDING        2195 S RARITAN STREET
0934434           341      Office             WYNGATE MEDICAL PARK            5602-5654 SHIELDS DRIVE
0934446           443      Office             2880 CLEVELAND AVENUE           Various
0934458           321      Office             PIKE PLACE                      316, 320 & 324 W. PIKE STREET
0934501           151      Multifamily        COLONY APARTMENTS               1750 FIRST STREET
0934513           487      Industrial         ENCINAS BUSINESS PARK           6100 AVENIDA ENCINAS
0934525           147      Golf Course        POPPY HILLS GOLF COURSE         3200 LOPEZ ROAD
0934537           214      Office             12727 NORWALK BOULEVARD         12727 NORWALK BLVD.
0934549           552      Warehouse          TILTON EQUIPMENT BUILDING       1295 OLD ALPHARETTA ROAD
0934550           293      Retail             Mc Henry Center                 2720 Mc Henry Avenue
0934562           524      Retail             SONG PLAZA                      8201 S E POWELL BLVD
0934586           437      Warehouse          MERRI - PARK BUILDING           8305 MERRIFIELD
0934598           241      Retail             CLOVERLY VILLAGE CENTER         15440 NEW HAMPSHIRE
0934604           298      Office             RAMPART MEDICAL CENTER          7606 & 7608 NORTH UNION BLVD.
0934639           389      Multifamily        COUNTRY QUARTERS APTS           2180-2246 COUNTRY QUARTERS WAL
0934641           335      Multifamily        WILLOWGATE APARTMENTS           707-868 WILLOWGATE CIRCLE
0934653           556      Office             HELTZER SALES CORPORATION       5135 GOLF ROAD
0934665           168      Retail             CIPRIANO SQUARE SHOPPING CENTR  8819-27/8831-65 GREENBELT RD.


<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
CREST HILL                       IL         60435     10.250     7,839     01-OCT-1996       732,260
HANOVER                          MD         21076      9.875    22,143     01-NOV-2010     2,341,124
HANOVER                          MD         21076      9.875    12,157     01-OCT-2006     1,285,311
BEAVERTON                        OR         97005      9.750    18,096     01-SEP-1996     1,927,763
GRAND PRAIRIE                    TX         75050      9.875    13,245     31-DEC-1999     1,522,525
TEMPLE HILLS                     MD         20744      6.500    10,833     25-MAY-1999     2,000,000
COSTA MESA                       CA         92627      9.875    21,053     01-NOV-2001     2,153,517
RALEIGH                          NC         27604     10.250    12,970     01-NOV-2003     1,213,992
PLANO                            TX         75086      9.750     6,874     01-DEC-1996       733,924
LOS ANGELES                      CA         90064      9.875    22,446     01-DEC-1996     2,152,670
COLORADO SPRINGS                 CO         80920      8.750    60,947     20-NOV-2001     7,724,432
FULLERTON                        CA         92631      9.500    42,919     01-JAN-1997     4,426,120
SARASOTA                         FL         34232     10.000    13,164     10-DEC-1999     1,382,801
San Ramon                        CA         94583      9.750     7,297     01-DEC-2001       779,209
LANHAM                           MD         20706      9.750    10,948     01-NOV-1996     1,055,493
ANAHEIM                          CA         92807      9.375    14,541     01-FEB-1997     1,194,826
HURST                            TX         76053      9.500    22,451     01-DEC-1996     2,440,919
GRAND PRAIRIE                    TX         75050     10.250    15,749     01-DEC-2003     1,477,318
DENVER                           CO         80216     10.500    25,777     10-NOV-2001     2,382,916
CARLSBAD                         CA         92008      9.500    20,143     01-MAR-1997     2,198,298
DENVER                           CO         80203      9.500     9,460     20-DEC-1996       989,538
ASHTON                           MD         20861      9.750    17,566     01-DEC-1996     1,875,962
PORTLAND                         OR         97210      9.625     7,020     01-FEB-1997       570,294
Alamo                            CA         94507     10.125    12,540     01-JAN-2007       991,782
ANAHEIM                          CA         92806      9.750     4,889     01-JAN-1997       522,696
FOX RIVER GROVE                  IL         60021     10.250    25,939     05-DEC-2011     2,438,437
ENGLEWOOD                        CO         80110      9.875     9,743     10-DEC-1996     1,032,634
BETHESDA                         MD         20814      9.250    17,128     01-FEB-1997     1,713,220
Various                          Vr         Vrs        9.875    11,249     01-JAN-2003     1,081,198
LAWRENCEVILLE                    GA         30245      9.750    17,153     15-DEC-2001     1,834,046
SIMI VALLEY                      CA         93065      8.625    33,309     01-JAN-1998     3,866,307
CARLSBAD                         CA         92009      9.750    18,162     01-JAN-2001       848,589
PEBBLE BEACH                     CA         93953     10.000    71,462     01-APR-2002     3,934,913
NORWALK                          CA         90650      9.625    25,030     01-DEC-2001     2,696,988
FORSYTH COUNTY                   GA         30201     10.000     6,783     15-DEC-2001       362,376
MODESTO                          CA         92807      9.500    18,499     01-FEB-2002     2,016,329
PORTLAND                         OR         97266      9.500     5,377     15-JAN-1999       615,391
FAIRFAX                          VA         22216      9.500    11,359     01-FEB-2002     1,118,878
CLOVERLY                         MD         20904      9.000    24,201     01-FEB-1997     2,458,116
COLORADO SPRINGS                 CO         80920      9.125    17,689     20-APR-1997     1,989,161
SNELLVILLE                       GA         30087      9.125    12,193     01-MAR-1997     1,367,455
LILBURN                          GA         30247      9.125    17,146     01-MAR-1997     1,732,191
SKOKIE                           IL         60077     10.000     5,911     01-MAR-2002       322,139
GREENBELT                        MD         20770      9.250    31,484     01-NOV-2013     3,577,697
</TABLE>
                                         3 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0934690           154      Retail             BURKE PLAZA                     6030 BURKE CENTER PARKWAY
0934719           116      Retail             MERCADO FIESTA SHOPPING CENTER  S E C SOUTHERN AV& LONGMORE ST
0934720           128      Multifamily        SAVANNAH OAKS APARTMENTS        1029 FRANKLIN ROAD
0934732           316      Warehouse          DEVCON ASSOCIATES 28            1283-1293 OLD MOUNTAIN VIEW
0934744           143      Office             BOEING AEROSPACE, BLDG 14       800 S W 39TH STREET
0934793           156      Retail             BELLEVUE VILLAGE SHOPPING CENT  10116 N E EIGHTH STREET
0934811           384      Retail             WHALEY'S SHOPPING CENTER        533 SOUTH HOWARD AVENUE
0934823           225      Warehouse          STANLEY DESJARDINS              7414 S HARL AVENUE
0934847           518      Multifamily        BEDFORD TERRACE APARTMENTS      1054 S. BEDFORD ST.
0934859           401      Multifamily        CHATEAU BRENTANA APARTMENTS     11666 MONTANA AVE.
0934860           519      Multifamily        CASA OVERLANDA                  1932 Overland Ave.
0934872           475      Office             CODDINGTON PLAZA                1440-1450 Guerneville Road
0934938           460      Office             WILMETTE EXECUTIVE CENTER       444 SKOKIE BOULEVARD
0934963           512      Warehouse          COLORWEB PROPERTIES             2114 MCDANIEL DRIVE
0934975           536      Retail             495 NORTH G ST.                 495 NORTH G St.
0934999            27      Retail             FOUNTAIN SQUARE SHOPPING CTR.   N W C 7TH STREET & BELL ROAD
0935025           365      Multifamily        TARZANA COURT APARTMENTS        5544 YOLANDA AVENUE
0935037           276      Retail             BEVERLY CENTER                  362-370 N. BEVERLY DRIVE
0935050           291      Industrial         BOXMAKER BUILDING               6412 SOUTH 190TH
0935074           521      Private Sch        COLORADO INSTITUTE OF ART       300 E NINTH AVENUE
0935086           403      Office             WESTLAKE OFFICE PLAZA           2835 Townsgate Rd.
0935098           563      Restaurant         CHILI'S BAR & GRILL             329 W. SPRING VALLEY ROAD
0935104           470      Retail             CHAPMAN CENTER                  1317-1343 E. CHAPMAN
0935116           232      Multifamily        THE COMMONS APARTMENTS          333 ENTERPRISE
0935128           277      Multifamily        SYLMAR GARDEN ASSOCIATES        6310 SYLMAR AVENUE
0935138           220      Multifamily        BURBANK GARDEN ASSOCIATES       14614 BURBANK BLVD.
0935189           239      Multifamily        633 S. BARRINGTON               633 S. BARRINGTON AVE.
0935190           161      Retail             COLMAR MANOR SHOPPING CENTER    3311-3831 BLADENBURG ROAD
0935207            83      Retail             EUSTIS SQUARE SHOPPING CENTER   100-332 ARDICE AVENUE
0935256           187      Office             UNIVERSITY PARK I               985 UNIVERSITY AVENUE
0935268           290      Office             UNIVERSITY PARK ASSOCIATES II   987 University Avenue
0935279           361      Warehouse          707 REMINGTON ROAD              707 REMINGTON ROAD
0935281           452      Multifamily        ENVOY APARTMENTS                2336 S W OSAGE STREET
0935308           528      Office             317 E. CARRILLO STREET          317 E. Carrillo St.
0935347           461      Office             JOHN GRUBB REALTORS             1301 Ygnacio Valley Road
0935359           533      Retail             17240 S E MC LOUGHLIN BLVD.     17240 S E MC LOUGHLIN BLVD.
0935360           141      Warehouse          PARKWAY INDUSTRIAL CTR, LOT 9   7225 STANDARD DRIVE
0935384           222      Multifamily        JAMESTOWN VILLAGE I             1401-1657 N VAN DORN STREET
0935396           305      Multifamily        JAMESTOWN VILLAGE II            1161-1398 NORTH VAN DORN ST
0935402           349      Office             ARACOR BUILDING                 425 LAKESIDE DRIVE
0935426           431      Office             PROFESSIONAL CENTER / HINSDALE  105 EAST FIRST STREET
0935438           149      Office             ALEX BRWN BLDG, ALLEGHENEY PLZ  102 W PENNSYLVANIA AVENUE
0935451           385      Warehouse          GILLESPI BUSINESS CENTER II     2135 DEFOOR HILLS ROAD
0935463           522      Retail             4483 CONNECTICUT AVENUE, NW     4483 CONNECTICUT AVENUE, NW


<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
BURKE                            VA         22015      9.250    33,906     01-NOV-2013     3,852,890
MESA                             AZ         85201      9.000    41,036     01-APR-1997     4,651,353
MARIETTA                         GA         30067      9.250    37,367     15-FEB-2000     4,340,414
SUNNYVALE                        CA         94086      9.250    16,832     01-APR-2002     1,870,728
RENTON                           WA         98055      8.875    35,208     01-APR-1997     4,027,802
BELLEVUE                         WA         98004      8.625    36,711     01-APR-1997     3,834,547
TAMPA                            FL         33679      8.875    13,193     15-APR-1999     1,409,771
TEMPE                            AZ         85280      9.000    23,174     01-MAR-1997     2,623,031
LOS ANGELES                      CA         90035      9.250     6,423     20-MAY-2002       648,226
LOS ANGELES                      CA         90049      9.250    12,846     20-MAY-2002     1,296,458
Los Angeles                      CA         90025      9.250     6,423     20-MAY-2002       648,226
Santa Rosa                       CA         95401      9.000     8,047     20-MAY-2002       913,104
WILMETTE                         IL         60091      8.875     8,753     01-MAY-1997     1,002,482
CARROLTON                        TX         75006      9.125     5,981     09-JUN-1997       674,075
San Bernardino                   CA         92410      9.250     5,142     01-JUN-2002       573,571
PHOENIX                          AZ         85014      8.875    93,574     01-JUN-1997    10,733,808
TARZANA                          CA         91356      7.875    12,282     15-MAY-2001     1,520,755
BEVERLY HILLS                    CA         90210      9.250    21,302     20-MAY-2002     2,149,863
KENT                             WA         98032      9.125    17,928     01-JUN-1997     2,018,528
DENVER                           CO         80209      9.500     7,503     20-JUN-1997       625,980
THOUSAND OAKS                    CA         91361      9.125    11,391     01-JUN-1997     1,282,543
RICHARDSON                       TX         75081      9.750     8,501     01-JUN-1997       126,897
FULLERTON                        CA         92631      9.500     9,551     01-JUL-1997       951,237
ROHNERT PARK                     CA         94929      8.625    24,411     15-MAY-2002     2,561,648
VAN NUYS                         CA         91401      9.125    21,086     10-JUN-1997     2,149,398
VAN NUYS                         CA         91411      9.125    26,147     10-JUN-1997     2,665,244
LOS ANGELES                      CA         90049      9.500    22,550     10-JUN-1997     2,472,909
BLADENBURG                       MD         20710     10.500    36,133     01-OCT-2007     3,700,557
EUSTIS                           FL         32726      9.000    54,754     01-JUL-2002     5,625,257
LOS GATOS                        CA         95030      8.875    26,886     01-JUN-1999     3,084,100
Los Gatos                        CA         95030      8.875    17,925     01-JUN-1999     2,056,115
SCHAUMBURG                       IL         60172      9.250    13,917     01-JUL-2002     1,554,397
PORTLAND                         OR         97205      9.375    10,316     01-JUL-1997     1,035,277
Santa Barbara                    CA         93101      9.125     5,927     01-JUL-2002       604,119
Walnut Creek                     CA         94598      9.500    10,048     01-JUL-2002     1,000,636
PORTLAND                         OR         97277      9.750     7,048     01-JUL-2007       581,169
HANOVER                          MD         21076      9.625    37,315     01-NOV-2007     4,073,880
ALEXANDRIA                       VA         22304      9.500    31,693     01-JUL-2007     2,644,114
ALEXANDRIA                       VA         22314      9.500    23,304     01-JUL-2007     1,944,149
SUNNYVALE                        CA         94086      9.000    14,455     05-AUG-2002     1,648,900
HINSDALE                         IL         60521      9.500    10,511     30-JUL-2007     1,154,025
TOWSON                           MD         21204      9.250    45,794     01-SEP-1997     3,897,512
ATLANTA                          GA         33038      9.250    13,751     01-AUG-2002     1,396,893
WASHINGTON                       DC         20036      6.500     3,390     25-MAY-1999       625,763
</TABLE>
 
                                        4 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0935487           180      Retail             PARK PLAZA CENTER               STATE HWY 5 AT STEWART PKWY.
0935505           517      Multifamily        HAMPTON PLACE APARTMENTS        1915 WEST WATERS AVENUE
0935529           174      Industrial         PATAPSCO CENTRAL LTD. PTSHP.    815 CENTRAL AVENUE
0935554           478      Retail             BIG 5 SPORTING GOODS            235 N. AZUSA AVE.
0935566           120      Retail             HARBOR - EDINGER PLAZA          11940 EDINGER AVE.
0935580           480      Warehouse          11260 OLD ROSWELL ROAD          11260 OLD ROSWELL ROAD
0935591           546      Multifamily        VICTORIA APARTMENTS             3518 ROSWELL ROAD N
0935633           248      Multifamily        BEARDSLEE COVE APARTMENTS       18804-18632 BEARDSLEE
0935657           167      Retail             CAPITAL CORNER SHOPPING CTR.    6507-39 ANNAPOLIS ROAD
0935670            57      Multifamily        TIFFANY OAKS APARTMENTS         351 S NORTHLAKE BOULEVARD
0935682            81      Multifamily        TIMBERLAKE APARTMENTS I I       780 JAMESTOWN BOULEVARD
0935700           320      Retail             FLINT HILL BUILDING             11601-11631 NEBEL STREET
0935724           207      Office             200 WEBSTER STREET              200 WEBSTER STREET
0935736           330      Retail             5420 BUTLER ROAD                Various
0935761            91      Retail             SPRING CENTER                   8603-8653 16TH STREET
0935815           420      Retail             G. I. JOE'S                     700 N W EASTMAN PARKWAY
0935839           223      Office             THE ALBERT BUILDING             1010 B STREET
0935840            25      Warehouse          PARK 90-5 OFFICE PARK           2203 AIPORT WAY
0935852           439      Retail             DARTMOOR SHOPPING CENTER        1024 MC HENRY AVENUE
0935876           383      Retail             WINN DIXIE PLAZA                2134-2200 S. ATLANTIC AVENUE
0935906           139      Retail             SHERMAN SQUARE                  12643 SHERMAN WAY
0935920           185      Warehouse          CHARLES COUNTY ASSOCIATES       10700-11099 DE MARR ROAD
0935967           424      Retail             CASCADES AT LAKE ST. GEORGE     3382-3392 TAMPA ROAD.
0935979           417      Warehouse          COOK ASSOCIATES                 7608 FULLERTON ROAD
0935980           179      Retail             TOWER PLAZA                     505 BANKHEAD HIGHWAY
0937010           230      Office             Gregory Professional Centre     140 GREGORY LANE
0937022           178      Office             1500 HAMBURG PIKE               1501 HAMBURG PIKE
0937095           483      Warehouse          PARKWAY CENTER I                7267 PARK CIRCLE DRIVE
0937101             7      Multifamily        OAKTON GABLE                    3200-3252 ARROWHEAD CIRCLE
0937125           138      Retail             BRIGGS CHANEY CENTER            13820 OLD COLUMBIA PIKE
0937162            40      Multifamily        PARK RIDGE APARTMENTS           810 PARK RIDGE ROAD
0937198           213      Office             136 SUMMIT AVENUE               136 SUMMIT AVENUE
0937204           215      Warehouse          AIRPORT BUSINESS CENTER V I     245 QUIGLEY
0937216           506      Retail             WILSON PLAZA                    S W C WILSON AND PRAIRIE STS
0937228           419      Retail             BARRY PLAZA                     11651 Santa Monica Blvd.
0937320            65      Warehouse          44348,68,88 OLD WARM SPRINGS B  44348,68,88 OLD WARM SPRINGS B
0937368           229      Warehouse          1716 FOURTH STREET              1716 FOURTH STREET
0937370            95      Retail             CHEROKEE SHOPPING CENTER        320 - 580 CHEROKEE LANE
0937381           266      Industrial         PROSPECT INDUSTRIAL PARK        2619-43 MIDPOINT DRIVE
0937423           404      Office             105 SOUTH MAPLE AVENUE          105 MORRIS AVENUE
0937460           446      Retail             PEOPLE'S PLAZA                  100 RYDERS LANE
0937484           398      Office             1409 KINGS HIGHWAY, NORTH       1409 KINGS HIGHWAY, NORTH
0937502            75      Industrial         CENTENNIAL VALLEY BUSINESS PK.  1315 CENTURY DRIVE
0937514           429      Warehouse          WIN COMMUNICATIONS              6755 JIMMY CARTER BOULEVARD


<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
DOUGLASVILLE                     GA         30135      8.250    23,001     10-SEP-2001     3,345,557
TAMPA                            FL         33604      8.500     5,242     31-DEC-2002       650,308
LINTHICUM                        MD         21090      9.250    30,907     01-SEP-1997     3,460,734
WEST COVINA                      CA         91791     10.250    11,191     01-SEP-2007       908,425
FOUNTAIN VALLEY                  CA         92728      9.000    39,575     30-SEP-1997     4,520,422
ROSWELL                          GA         30201      9.500     8,228     01-SEP-1997       904,396
ATLANTA                          GA         30305     10.250     7,903     01-OCT-2002       460,483
BOTHELL                          WA         98012      9.250    21,347     05-SEP-1997     2,393,074
LANDOVER                         MD         20815      6.500    19,429     25-MAY-1999     3,586,875
ALTAMONTE SPRINGS                FL         32701      8.750    65,772     01-NOV-1997     7,665,840
ALTAMONTE SPRINGS                FL         32714      8.750    49,329     01-NOV-1997     5,749,380
ROCKVILLE                        MD         20852      8.875    15,989     01-NOV-1997     1,845,804
OAKLAND                          CA         94607      9.250    24,791     15-OCT-2002     2,782,559
Various                          Vr         Vrs        8.875    15,589     01-NOV-1997     1,799,727
SILVER SPRINGS                   MD         20910      9.000    45,438     15-NOV-1997     5,203,029
GRESHAM                          OR         97030      9.750    11,169     01-NOV-1997     1,208,331
SAN RAFAEL                       CA         94901      9.500    26,211     15-OCT-2002     2,632,277
SOUTH SEATTLE                    WA         98134      8.875    104,910    01-NOV-1997    12,112,003
CRYSTAL LAKE                     IL         60014      9.500    10,086     01-NOV-2002     1,109,754
DAYTONA BEACH SHORES             FL         32116     10.375    17,325     10-NOV-2007     1,413,683
NORTH HOLLYWOOD                  CA         91605      9.750    37,867     01-NOV-2017     4,096,561
WHITE PLAINS                     MD         20695     10.750    31,272     01-JUL-2008     3,173,759
PALM HARBOR                      FL         34618     10.000    11,285     15-DEC-1997     1,193,667
SPRINGFIELD                      VA         22153      9.125    10,693     01-FEB-1998     1,215,841
CARROLLTON                       GA         30117      9.875    31,287     10-APR-2003     3,375,610
PLEASANT HILL                    CA         94523      9.250    22,726     10-APR-2003     2,568,677
WAYNE TOWNSHIP                   NJ         07470     10.000    31,693     01-FEB-1998     3,377,876
HANOVER                          MD         21076     10.375     9,166     01-MAR-2013       878,544
OAKTON                           VA         22030      8.000    176,035    05-FEB-1998    22,090,506
SILVER SPRING                    MD         20904      9.750    37,803     01-MAR-1998     4,107,632
DURHAM                           NC         27713      9.750    83,767     01-MAR-1998     9,102,132
MONTVALE                         NJ         07645      6.250    14,059     15-FEB-1999     2,699,456
NEW CASTLE                       DE         19720      8.500    20,761     03-MAY-2000     2,693,386
BATAVIA                          IL         60510     10.000     6,653     20-MAR-1998       709,662
LOS ANGELES                      CA         90025      9.000     9,801     01-MAR-2003     1,212,599
FREMONT                          CA         94539      9.750    61,000     15-MAR-2003     6,635,354
BERKELEY                         CA         94710      9.875    26,098     01-MAR-2003     2,580,193
LODI                             CA         95240      9.500    46,368     01-APR-2003     5,137,982
FORT COLLINS                     CO         80525      9.375    21,844     10-APR-2003     2,237,574
SPRINGFIELD                      NJ         07081      8.750    10,893     01-MAY-1998     1,279,061
MILLTOWN                         NJ         08850      7.875     9,354     01-MAY-1998     1,057,209
CHERRY HILL TOWNSHIP             NJ         08034      9.750    12,029     01-MAY-1998     1,309,651
LOUISVILLE                       CO         80027      9.000    52,301     15-APR-1998     6,024,875
NORCROSS                         GA         30071     10.000    11,356     01-JUN-1998     1,163,766
</TABLE>
 
                                        5 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0937526           205      Office             NAPERVILLE OFFICE COURT         1801-1813 MILL STREET
0937540            94      Office             ONE BEACH STREET                ONE BEACH STREET
0937551           399      Warehouse          2101-2144 HELLMAN AVE.          2101-2144 HELLMAN AVE.
0937575           333      Retail             CLOVERLY CENTER                 15507-15537 NEW HAMPSHIRE AVE.
0937587           245      Industrial         HAYVENHURST AIRPORT BUSINESS    7625 HAYVENHURST AVE.
0937599           260      Office             INSERRA PLAZA                   20 RIDGE ROAD
0937654           392      Retail             IRVING - KIMBALL SHOPPING CENT  3401-3417 WEST IRVING PARK ROA
0937666           428      Retail             KIMBALL PLAZA                   3214-3224 NORTH KIMBALL AVENUE
0937678           286      Retail             ARCHER - CENTRAL PLAZA          5889-5915 ARCHER AVENUE
0937681           360      Retail             GROVE PLAZA                     2240 PLAZA BLVD.
0937691           216      Warehouse          GATEWAY PROFESSIONAL CENTER     150-170 PROFESSIONAL CENTER DR
0937710           265      Warehouse          AGOURA OAKS COMMERCE CENTER     29395, 97 & 99 AGOURA ROAD
0937721           159      Retail             LEE JACKSON STATION             14005-14033 LEE JACKSON HWY
0937733           473      Retail             RIVER BEND PLAZA                1926-1992 RIVER ROAD
0937757           243      Retail             VILLA NORTE                     3211 & 3251 Holiday Ct.
0937770           456      Office             7257 LINCOLN AVENUE BUILDING    7257 LINCOLN AVENUE
0937812           348      Multifamily        645 REDONDO AVENUE              645 REDONDO AVENUE
0937836            21      Multifamily        OLD CENTREVILLE GABLE           13801-13849 BRADDOCK SPRING RD
0937848            49      Retail             MUIR STATION SHOPPING CENTER    S W C MUIR STATION RD & CENTER
0937851           177      Office             SUNNYSIDE PLAZA                 10001-10117 S E SUNNYSIDE
0937861           204      Multifamily        CHANDLER APARTMENTS             12512 CHANDLER BLVD.
0937885           193      Warehouse          CARTWRIGHT HOLDING COMPANY      6840 NAVONE ROAD
0937903            37      Office             MOUNTAIN VIEW OFFICE PARK       820,830 BEAR TAVERN ROAD
0937915           396      Retail             LARCHMONT BOULEVARD BUILDING    242-252 N. LARCHMONT BLVD.
0937927           495      Office             PIKE PLACE OFFICE BUILDING IV   318 WEST PIKE STREET
0937939           166      Retail             PROVIDENCE SQUARE CENTER        1903-1949 W. BRANDON BOULEVARD
0937952           123      Warehouse          CENTRAL AVENUE ASSOCIATES       558 CENTRAL AVENUE
0937964           287      Retail             WANTAGE PLAZA .                 1-1450 STATE RT. 23
0937976           491      Warehouse          LIVE OAK BUSINESS CENTER        5957-5975 CATTLEMAN LANE
0937992           462      Office             LA CUMBRE MEDICAL DENTAL GROUP  200 NORTH LA CUMBRE ROAD
0938002           354      Office             GASKIN EYE CLINIC               100 QUEENS ROAD
0938026           323      Retail             WOODLAWN SPECIALTY CENTER       1197 & 1199 JOHNSON FERRY ROAD
0938038           131      Multifamily        AUTUMN RIDGE APARTMENTS         100 AUTUMN RIDGE TRAIL
0938087           415      Retail             FRAZER SHOPPING CENTER          477 LANCASTER AVENUE
0938099           453      Office             Pollard Medical Center          825 Pollard Road
0938105           285      Retail             CREEKSIDE COMMONS               1101-1165 WEILAND ROAD
0938117           210      Multifamily        PLANTATION RIDGE APARTMENTS     1805 ROSWELL ROAD
0938129           336      Retail             PALMS PLAZA                     1155 S DALE MABRY HIGHWAY
0938130            74      Warehouse          ANGELO BROS. HEADQUARTERS BLDG  12401 MCNULTY
0938154           278      Multifamily        PINE VIEW GARDENS               215 L 235 EAST MAIN STREET
0938178           504      Office             1827 JEFFERSON PLACE            1827 JEFFERSON PLACE
0938191           317      Office             ATTORNEY GENERAL BUILDING       4407 WOODVIEW DRIVE N E
0938219           250      Warehouse          THE CONCORD BUILDING            701 ASHLAND AVENUE
0938221           182      Industrial         C H WESTSIDE ASSOCIATES         Various


<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
NAPERVILLE                       IL         60540      8.875    24,025     01-MAY-1998     2,794,260
San Francisco                    CA         94133      9.750    47,254     10-MAY-1998     5,150,847
ONTERIO                          CA         91761      9.500    11,772     10-APR-2003     1,305,877
LOVERLY                          MD         20904      8.500    14,698     01-JUN-1998     1,761,895
VAN NUYS                         CA         91388      9.250    21,429     01-MAY-1998     2,422,096
MAHWAH TOWNSHIP                  NJ         07430     10.250    21,955     15-MAY-2008     2,307,166
CHICAGO                          IL         60618      8.875    11,725     01-MAY-1998     1,363,562
CHICAGO                          IL         60618      8.875    10,108     01-MAY-1998     1,175,483
CHICAGO                          IL         60638      8.875    17,789     01-MAY-1998     2,068,904
NATIONAL CITY                    CA         92050      9.500    14,231     10-APR-1997     1,578,665
ROHNERT PARK                     CA         94928      8.000    21,556     15-JUN-2000     2,688,395
AGOURA HILLS                     CA         91301      8.500    17,273     01-NOV-2001     2,242,298
CHANTILLY                        VA         22021      5.000    15,552     01-MAY-1998     3,732,573
DES PLAINS                       IL         60018      7.875     7,347     31-MAY-2000       925,449
LA JOLLA                         CA         92038      8.625    20,479     01-AUG-1998     2,440,071
LINCOLNWOOD                      IL         60646      9.375     9,150     10-MAY-1998     1,025,515
LONG BEACH                       CA         90814     10.125    15,963     01-JUN-2008     1,692,809
CENTREVILLE                      VA         22050      8.500    115,338    15-AUG-2000    14,856,709
MARTINEZ                         CA         94553      8.875    71,817     10-JUN-2003     8,372,514
CLACKAMAS                        OR         97315      8.750    28,800     01-JUN-1998     3,386,064
NORTH HOLLYWOOD                  CA         91607      9.875    26,051     15-JUN-2008     2,816,397
STOCKTON                         CA         95205      9.625    31,745     01-JUN-2002     3,003,068
EWING TOWNSHIP                   NJ         08648      8.500    78,512     01-AUG-1998     9,435,723
LOS ANGELES                      CA         90004      9.250    12,880     01-JUL-2008     1,332,559
LAWRENCEVILLE                    GA         30243      9.750     7,595     15-DEC-1996       812,107
BRANDON                          FL         33511      8.250    29,710     15-JUN-2003     3,603,685
NEW PROVIDENCE                   NJ         07974     10.250    46,320     01-JUL-2008     4,505,966
WANTAGE TOWNSHIP                 NJ         07461     10.000    24,126     10-AUG-2008     2,063,330
SARASOTA                         FL         34239      8.375     6,826     15-JUL-2003       827,554
SANTA BARBARA                    CA         93110      8.500     9,099     15-AUG-2003       994,848
CHARLOTTE                        NC         28204      8.500    13,586     01-JUL-2008     1,630,656
ATLANTA                          GA         30328      9.000    19,690     01-JUN-2003     1,831,090
ATLANTA                          GA         30357      7.500    32,373     15-JUL-1998     4,216,401
FRAZER E . WHITELA               PA         19355      8.500    10,118     01-JOV-1998     1,220,372
Los Gatos                        CA         95030      8.875     8,824     01-NOV-2003     1,033,457
BUFFALO GROVE                    IL         60090      8.375    17,093     30-JUN-1998     2,071,922
MARIETTA                         GA         30062      8.875    24,718     15-JUL-1996     2,750,540
TAMPA                            FL         33629      8.750    14,664     15-AUG-1998     1,730,196
PHILADELPHIA                     PA         19154      8.000    61,601     01-SEP-1998     6,027,463
SOMERVILLE                       NJ         08876     10.625    25,674     18-SEP-2008     2,140,142
WASHINGTON                       DC         20036      9.250     6,900     01-SEP-1998       717,895
LACEY                            WA         98503      8.875    15,982     01-SEP-1998     1,867,528
FOLCROFT BOROUGH                 PA         19032      8.600    21,814     01-NOV-1998     2,378,664
Various                          Vr         Vrs        8.625    27,433     01-OCT-1998     3,272,515
</TABLE>
                                         6 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company

 
 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0938257           380      Office             FLOURNEY CORPORATION HEADQTRS   900 BROOKSTONE CENTER PARKWAY
0938270            13      Office             SECOND STREET OFFICE BUILDING   1800 SECOND STREET
0938282           292      Industrial         TURPANJIAN PROPERTIES           17321 S. VALLEY VIEW AVE.
0938294           542      Warehouse          WHITESELL CONSTRUCTION COMPANY  1816 UNDERWOOD BLVD
0938300           304      Retail             PINELAND PLAZA                  617 STOKES ROAD
0938361           301      Warehouse          THORNDALE BUSINESS CENTER       1230-1300 MARK STREET
0938373           234      Mobile Home        VALENCIA LEA MOBILE HOME PARK   3850 E. ATLANTIC AVE.
0938397           370      Retail             LA MESA CENTER                  8372 Center Dr.
0938403           227      Multifamily        TERRACE ROYALE APARTMENTS       9627 N E 195TH CIRCLE
0938427             6      Office             ONE AND TWO LITTLE FALLS CTR.   2711 & 2752 CENTERVILLE ROAD
0938476            99      Retail             EMPORIUM PLAZA                  3501 CAPITAL BOULEVARD
0938488           413      Industrial         1415 GARDENA PARTNERSHIP        1415 GARDENA AVE.
0938518           312      Office             WEST MAIN PLAZA                 55 S. RAYMOND AVE.
0938520            96      Multifamily        3120 MISSION STREET             3120 MISSION ST./3425-35 ARMY
0938531           252      Warehouse          SUNRISE DISTRIBUTION CENTER     11261-11291 SUNRISE PARK DRIVE
0938543           303      Retail             GARRITY SQUARE                  1855 DEERFIELD ROAD
0938555           127      Multifamily        FOX RUN APARTMENTS              S W C ROUTE 72 & ROUTE 40
0938579           472      Industrial         152 VETERANS DRIVE              152 VETERANS DRIVE
0938592           416      Retail             INTERNATIONAL CORNER PLAZA      2905 INTERNATIONAL DRIVE
0938609            15      Multifamily        MT. PLEASANT VILLAS             E. MAIN & FINDERNE AVE.
0938658           130      Retail             ARNOLD STATION SHOPPING CENTER  1450-1460 RITCHIE HIGHWAY
0938695           331      Industrial         KIRKLAND BUSINESS CENTER        11800 N E, 112TH & 116TH STS
0938713           224      Office             FAIRMOUNT COMMON                466 SOUTHERN BLVD.
0938737           532      Industrial         TAFT - VINELAND BUSINESS CTRE   943 & 955 TAFT - VINELAND ROAD
0938749           106      Office             MURRAY HILL INN & OFFICE PARK   Various
0938750           294      Retail             BRICE SQUARE                    U S 280 AND MCNATT STREET
0938774            12      Retail             CENTER OF BONITA SPRINGS        3300 BONITA BEACH ROAD
0938831           397      Retail             CLINTON SQUARE                  6415 OLD ALEXANDRIA FERRY RD
0938865           157      Retail             HOLLAND - GROVES PLAZA          5225-75 Cochran St.
0938919           132      Multifamily        SOUTHGATE APARTMENTS            10A-20G FAIRVIEW AVENUE
0938944           554      Industrial         3415 EMPIRE BOULEVARD           3415 EMPIRE BOULEVARD
0938956           300      Retail             9400 WHITTIER BLVD.             9400 WHITTIER BLVD.
0938972           137      Office             MOUNTAIN VIEW OFFICE PARK       850 BEAR TAVERN ROAD
0938981            46      Retail             CENTRE AT UNIVERSITY PARKWAY    8324 LOCKWOOD RIDGE ROAD
0939006           368      Retail             15 SOUTH PLAZA                  694 ROUTE 15 SOUTH
0939018           191      Office             HAWTHORN BUSINESS PARK          935 LAKEVIEW PARKWAY
0939029           350      Retail             HERITAGE WALK                   861 HOLCOMB BRIDGE ROAD
0939031           235      Retail             PRINCETON N. SHOPPING CENTER    1225 STATE ROAD, ROUTE 206
0939043            14      Retail             OAK TREE CENTER                 1655 OAKTREE RD.
0939092           279      Multifamily        A M S PROPERTIES                245 SPALDING DR.
0939109           463      Warehouse          MILLTOWN COURT ASSOCIATES       2 MILLTOWN COURT
0939110           226      Office             COMMERCE PLACE BUSINESS PARK    5400 PATTON DRIVE
0939122           152      Retail             SOUTH MACON PLAZA               1410-26 & 1502-60 ROCKY CREEK
0939134           181      Retail             ALPINE CREEK SHOPPING CENTER    1347 TAVERN ROAD

<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
COLUMBUS                         GA         31904     10.625    14,093     01-APR-2009     1,454,304
SARASOTA                         FL         34236     10.375    172,028    15-SEP-2018    17,983,392
CERRITOS                         CA         90701      7.500    17,160     01-OCT-2003     2,017,220
DELRAN TOWNSHIP                  NJ         08075     10.500     5,430     01-OCT-2013       522,477
MEDFORD TOWNSHIP                 NJ         08055      9.000    16,713     10-MAR-1999     1,949,197
BENSENVILLE                      IL         60106      8.625    16,488     05-DEC-1998     1,973,833
HIGHLAND                         CA         92346     10.500    29,952     10-NOV-2008     2,528,105
La Mesa                          CA         92042      8.500    12,432     01-DEC-1998     1,501,316
BOTHELL                          WA         98011      8.500    23,739     01-NOV-1998     2,606,121
NEW CASTLE                       DE         19720      8.250    156,426    01-AUG-2002    22,752,831
RALEIGH                          NC         27604      8.875    43,100     10-NOV-1998     5,053,635
GLENDALE                         CA         91204      8.750    10,339     10-NOV-1998     1,224,092
ALHAMBRA                         CA         91801     10.375    18,109     01-DEC-2008     1,896,327
SAN FRANCISCO                    CA         94104     10.625    60,408     15-DEC-2008     5,082,445
RANCHO CORDOVA                   CA         94570      8.250    19,036     10-NOV-2003     2,345,164
HIGHLAND PARK                    IL         60035      9.125    17,174     01-NOV-2003     1,972,839
BEAR                             DE         19701      7.750    34,340     15-DEC-1998     4,411,751
NORTHVALE BORO                   NJ         07647      8.875     8,167     01-NOV-1998       927,935
ORLANDO                          FL         32815      8.750     9,608     05-AUG-2002     1,216,986
BRIDGEWATER                      NJ         08807      8.000    134,386    18-DEC-2003    16,915,266
ARNOLD                           MD         21012      8.500    35,423     01-JAN-1999     4,219,432
KIRKLAND                         WA         98034      8.125    14,349     01-JAN-1999     1,787,876
CHATHAM TWP.                     NJ         07928      8.000    20,853     15-FEB-1999     2,631,434
ORLANDO                          FL         32824      8.625     6,264     15-DEC-1998       582,180
Various                          Vr         Vrs        8.900    47,618     01-FEB-2004     4,866,439
VIDALIA                          GA         30474     10.500    23,712     15-JAN-2008     2,013,655
BONITA SPRINGS                   FL         33923      8.750    143,180    15-DEC-2003    18,091,780
CLINTON                          MD         20815      6.500     7,110     25-MAY-1999     1,312,529
SIMI VALLEY                      CA         93063      8.000    30,237     01-JAN-2004     3,805,974
PERKASIE BOROUGH                 PA         18944      7.625    32,387     20-FEB-1999     4,215,119
ATLANTA                          GA         30354      7.750     3,466     01-FEB-2009       340,003
PICO RIVERA                      CA         90660      8.500    17,920     01-FEB-1999     1,979,092
EWING TOWNSHIP                   NJ         08648      9.875    37,793     01-FEB-2001     4,114,180
SARASOTA                         FL         34206      7.900    63,233     01-FEB-2009     8,545,641
JEFFERSON TWP.                   NJ         07438      8.250    12,163     15-FEB-1999     1,503,854
VERNON HILLS                     IL         60061      7.750    23,626     08-MAR-2009     3,047,119
ROSWELL                          GA         30075      8.000    13,033     15-FEB-1999     1,644,586
MONTGOMERY TWP                   NJ         08558      7.900    21,865     15-MAR-2009     2,526,774
EDISON                           NJ         08820      8.700    150,234    20-MAR-1999    17,940,368
BEVERLY HILLS                    CA         90212     10.375    24,750     10-APR-2009     2,134,327
UNION TOWNSHIP                   NJ         07083      8.000     8,664     01-MAR-1999       992,213
LISLE                            IL         60532     10.250    24,643     01-MAR-2003     2,611,495
MACON                            GA         31298     10.250    44,660     20-MAR-2009     3,864,606
ALPINE                           CA         91901     10.375    33,670     10-MAR-2009     3,298,073
</TABLE>
                                         7 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0939146           346      Warehouse          1975 SWARTHMORE AVENUE          1975 SWARTHMORE AVENUE
0939171            53      Office             MEADOWBROOK MEDICAL BUILDING    6490 EXCELSIOR BUILDING
0939183             8      Multifamily        NORTH BRUNSWICK MANOR           615 BISHOP BOULEVARD
0939195           176      Retail             LYON VILLAGE                    2580 FAIR OAKS BOULEVARD
0939213           352      Retail             CLOCKTOWER SQUARE               S W C PLAINFIELD RD & 75TH STR
0939225           377      Warehouse          VOORHEES CORPORATE PARK         701 COOPER ROAD
0939298           311      Retail             NEAR NORTH PLAZA                933-1003 WEST DIVERSEY PARKWAY
0939316            45      Multifamily        GEORGETOWN COURT                3251 PROSPECT STREET, N W
0939328            44      Retail             ATCO PLAZA                      Various
0939353            89      Industrial         1382 BELL AVENUE                1382 BELL AVENUE
0939365           237      Office             THE GEO GROUP                   6960 FLANDERS DRIVE
0939389           357      Warehouse          4800 BUILDING                   4800 BENSON AVENUE
0939390           440      Warehouse          COLLEGE WEST BUSINESS PARK      Various
0939407            11      Office             640 NORTH LA SALLLE STREET      640 NORTH LA SALLLE STREET
0939420           289      Office             CORINTH GARDENS                 2211 CORINTH AVENUE
0939432            79      Industrial         400-438 LITTLEFIELD AVENUE      400-438 LITTLEFIELD AVENUE
0939493           513      Office             WHITEMARSH BUSINESS CTR III     5219 & 5221 MILITIA HILL ROAD
0939523           308      Warehouse          9279 CABOT DRIVE                9279 CABOT DRIVE
0939547           510      Warehouse          320 CERRITOS AVENUE             320 CERRITOS AVENUE
0939560           109      Warehouse          LONGS DRUGS DISTRIBUTION CTR.   900-960 DUPONT AVE.
0939572           108      Retail             PALM COURT                      S W C CALIFORNIA BLVD.
0939584           236      Office             CENTURY ENGINEERING BUILDING    32 WEST ROAD
0939596           449      Industrial         2042 CORTE DEL NOGAL            2042 CORTE DEL NOGAL
0939602           373      Warehouse          AMERICAN INTERNATIONAL          1040 AVENIDA ACASO
0939614           387      Retail             THE MARKET                      430 MARKET STREET
0939641           438      Retail             HOUGHTON PLAZA                  935-967 - 180TH AVENUE N E
0939651           520      Retail             HANDY ANDY HOME IMPROVEMENT     ROUTE 30 AND THEODORE STREET
0939675           309      Warehouse          ENNISMORE OF ALBUQUERQUE        2121 EAST MAGNOLIA STREET
0939687           394      Office             970 DEWING AVENUE               970 DEWING AVENUE
0939699           474      Warehouse          PACIFIC WESTERN HOLDING CO.     2515-2525 PIONEER AVENUE
0939729           427      Office             1321 N. HARBOR BLVD.            1321 N. Harbor Blvd.
0939730           466      Warehouse          8745/8747 MAGNOLIA AVENUE       8745/8747 MAGNOLIA AVENUE
0939742           409      Multifamily        BAYFRONT VILLAS APARTMENTS      3201 58TH STREET SOUTH
0939754            48      Industrial         WILLOW PARK                     1350,1360 WILLOW ROAD
0939766            18      Office             STEVENS BUILDING                17-25 NORTH STATE STREET
0939782           326      Retail             COPELAND'S SPORTS CENTER        11955 S W CANYON ROAD
0939808           342      Industrial         SMURFIT FLEXIBLE PACKAGING      1228 EAST TOWER ROAD
0939811           328      Office             SHEPARD PARK OFFICE CENTER      2177 YOUNGMAN AVE.
0939821           103      Retail             PENROSE PLAZA SHOPPING CENTER   3000 ISLAND AVENUE
0939833           375      Multifamily        TIMBERLAWN APARTMENTS           15850 NORTHEAST 40TH STREET
0939845           257      Office             LAKE FALLS PROFESSIONAL BLDG.   6115 FALLS ROAD
0939857           105      Office             53 CARDINAL DRIVE               53 CARDINAL DRIVE
0939870           444      Industrial         SUN TECHNOLOGY PARK             805-809 Aldo Avenue
0939882            39      Retail             CALHOUN VILLAGE SHOPPING CTR    3220 W LAKE STREET
 
<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
LAKEWOOD                         NJ         08701     10.250    19,633     01-APR-2009     1,698,933
ST. LOUIS PARK                   MN         55426     10.500    80,256     01-MAY-2014     7,810,950
NORTH BRUNSWICK                  NJ         08902      7.640    202,720    15-APR-2009    20,233,222
SACRAMENTO                       CA         95825     10.375    32,595     01-APR-2009     3,425,605
NAPERVILLE                       IL         60565     10.500    15,771     15-APR-2009     1,643,625
VOORHEES TOWNSHIP                NJ         08043      8.000    11,572     01-APR-1999     1,462,078
CHICAGO                          IL         60657      7.875    14,938     01-APR-1999     1,906,843
WASHINGTON                       DC         20007      8.625    71,667     16-MAY-1999     8,628,658
Various                          Vr         Vrs        8.500    79,432     01-JUN-1999     8,840,494
TUSTIN                           CA         92680      8.750    41,302     10-AUG-2002     5,243,936
SAN DIEGO                        CA         92126      7.125    18,377     01-APR-1999     2,498,037
BALTIMORE                        MD         21227      8.500    14,317     01-MAY-1999     1,590,304
Various                          Vr         Vrs        7.750     8,578     01-MAY-1999     1,107,736
CHICAGO                          IL         60610      8.500    155,529    05-JUN-1999    18,935,601
LOS ANGELES                      CA         90064      8.500    16,577     31-DEC-2002     2,056,683
SO. SAN FRANCISCO                CA         94080      8.500    48,420     15-MAY-2006     5,804,741
PLYMOUTH MEETING                 PA         19462      8.875     5,638     10-JUN-1999       666,087
SAN DIEGO                        CA         92126     10.375    20,599     01-JUN-1999     1,926,003
GLENDALE                         CA         91204      7.875     5,326     01-JUN-1999       681,532
ONTARIO                          CA         91761     10.375    45,370     01-JUN-1999     4,776,431
WALNUT CREEK                     CA         94596      9.000    40,894     01-JUN-2004     4,779,466
TOWSON                           MD         21204      9.250    24,079     01-JUL-1999     2,505,657
CARLSBAD                         CA         92008     10.500    10,063     01-JUN-1999     1,048,743
CAMARILLO                        CA         93010     10.375    14,125     15-MAY-1999     1,486,916
ELMWOOD PARK                     NJ         07407     10.500    14,163     16-MAR-2000     1,377,669
KIRKLAND                         WA         98033     10.750    10,829     10-AUG-1999     1,111,804
CREST HILL                       IL         60435      8.125     6,532     01-JUN-1999       636,946
PHOENIX                          AZ         85034     10.375    18,109     01-NOV-1999     1,914,233
LAFAYETTE                        CA         94549      8.750    11,334     01-JUL-2004     1,352,459
VISTA                            CA         92083      9.000     7,811     01-JUL-1999       913,821
Fullerton                        CA         92635      9.875    11,597     01-JAN-2000     1,178,769
SANTEE                           CA         92071      9.250     9,104     01-JUL-1999       964,636
GULFPORT                         FL         33707      9.000    11,626     15-JUN-1999     1,234,497
MENLO PARK                       CA         94025      8.500    72,201     05-AUG-2000     8,410,060
CHICAGO                          IL         60601      7.875    103,230    15-AUG-1999    15,730,274
BEAVERTON                        OR         97005      9.250    15,754     01-SEP-1999     1,811,081
SCHAUMBURG                       IL         60195     11.000    20,046     15-DEC-2009     1,710,226
ST. PAUL                         MN         55116      8.500    14,793     05-JUL-1999     1,802,976
PHILADELPHIA                     PA         19153      8.750    41,164     01-AUG-1999     4,917,609
REDMOND                          WA         98052      8.750    13,427     01-AUG-1999     1,474,358
BALTIMORE                        MD         21209      9.000    19,673     10-JUN-2000     2,324,812
WESTFIELD                        NJ         07090     10.250    45,702     05-AUG-2004     4,868,313
Santa Clara                      CA         95054      8.500     8,858     01-SEP-2004     1,080,808
MINNEAPOLIS                      MN         55408      9.250    79,330     05-AUG-1999     9,119,968
</TABLE>
                                         8 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0939894           100      Office             WOOD STREET OFFICE BUILDING     2033 & 2055 WOOD STREET
0939924            68      Retail             MARINER SQUARE SHOPPING CENTER  13050 CORTEZ BLVD.
0939952             4      Office             CHEVY CHASE PLAZA               5301 WISCONSIN AVENUE N U
0939961           425      Office             SHELL RIDGE PROFESSIONAL PARK   108 LA CASA VIA
0940008           148      Office             BERKELEY CENTER BUILDING        2000 CENTER STREET
0940016           113      Retail             NAHATAN PLACE                   111 LENOX STREET
0940045           196      Retail             FAIRWOOD SQUARE                 S E PETROVITSKY / 140TH AVE N
0940057           104      Multifamily        FOX RUN APARTMENTS I I          1200 FOX RUN CIRCLE
0940069           319      Industrial         ALPHA ANALYTICAL BUILDING       8 WALK-UP DRIVE
0940094           155      Multifamily        TUIN OAKS VILLAGE APARTMENTS    149 OAKLAND STREET
0940100            22      Multifamily        GREENVILLE PLACE APARTMENTS     KENNETT PIKE & BARLEY MILL RD
0940136           433      Multifamily        POSSUM PARK APARTMENTS          630 KIRKWOOD HIGHWAY
0940148           233      Office             5665 FLATIRON PARKWAY, LTD.     5665 FLATIRON PARKWAY
0940157           486      Retail             NUNES PLACE                     2687 - 2723 CASTRO VALLEY BLVD
0940185           117      Retail             ADOBE SHOPPING CENTER           2960 - 3096 CASTRO VALLEY BLVD
0940197           421      Retail             MIAMI CIRCLE SHOWROOM           727-737 MIAMI CIRCLE
0940203           150      Warehouse          AMBASSADOR I BUILDING           TINICUM ISLAND ROAD & 4TH AVE
0940239             5      Multifamily        BRIDGEWATER APARTMENTS          4375 SATELLITE BLVD
0940240           263      Retail             HILLTOP PLAZA                   813 ROOSEVELT BOULEVARD
0940252           273      Office             WILDWOOD MEDICAL CENTER         10401 OLD GEORGETOWN ROAD
0940276            59      Retail             SUNSET RIDGE                    6400 N NEW BRAUNFELS DRIVE
0940306           324      Multifamily        PARKSIDE COURT APARTMENTS       1470-1480 PARKSIDE AVE.
0940318           209      Multifamily        ROBBINS LANDING                 4300 ROBBINS LANDING LANE
0940331           199      Retail             BARRY PLAZA                     3019-3059 NORTH PULASKI ROAD
0940355            24      Office             WOLCOTT BUSINESS CENTER         5000,5010,5016 CALABASAS PKWAY
0940367            33      Office             YOUNG QUINLAN BUILDING          81 SOUTH 9th ST.
0940380            78      Retail             SHOPS AT COMMERCE PLACE         2201-2241 ROUTE 1 SOUTH
0940392           261      Industrial         J M F INVESTMENT & LOAN CO      12323 SHERMAN WAY
0940409           343      Retail             EAST ON ARAPAHOE                5340-5380 ARAPAHOE ROAD
0940410           192      Retail             GARFIELD CENTER PARTNERSHIP     320-330 Garfield Ave.
0940422           112      Office             MAIN STREET CENTER              Various
0940434           410      Retail             BERWYN PLAZA                    6901 WEST OGDEN AVENUE
0940471           114      Retail             FAIRYLAND 1 SHOPPING CENTER     Various
0940483           175      Retail             CANYON TOWN CENTER              11909 CANYON ROAD
0940501            43      Office             PAPAGO MEDICAL PARK             1331 N. 7TH STREET
0940525            90      Office             CAROL STREAM TECH CENTER        191 SOUTH GARY AVENUE
0940537           219      Industrial         JAYCRAFT BUILDING               2780 VIA ORANGE WAY
0940598            62      Multifamily        CHARLES AVE CTR / CEZANNE APTS  440 - 470 E. EL CAMINO REAL
0940604           426      Retail             OAKES VILLAGE RETAIL CENTER     4704 S. OAKES STREET
0940616           228      Retail             SOUTH BEACH PLACE               670 S GULFVIEW BOULEVARD
0940638            70      Retail             HOME DEPOT PLAZA                1725-1977 34TH STREET NORTH
0940641           400      Retail             NORTH BEACH VILLAGE SHPG CTR    1505 3RD STREET NORTH
0940653           272      Retail             FRIENDSHIP MALL                 2210 ROUTE 9
0940665           190      Retail             LINCOLN HEIGHTS PLAZA           EAST 2502 - 30 29TH AVENUE
 
<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
SARASOTA                         FL         34230     10.000    46,512     15-AUG-2019     5,048,224
SPRINGHILL                       FL         33579      9.750    56,705     01-SEP-2019     6,272,214
WASHINGTON                       DC         20201      8.350    203,227    01-SEP-2001    26,498,948
WALNUT CREEK                     CA         94598     10.250    11,202     01-SEP-1996     1,193,160
BERKEKEY                         CA         94704     10.125    38,987     15-SEP-2004     3,917,003
NORWOOD                          MA         02062      8.375    38,469     20-SEP-1999     4,731,047
RENTON                           WA         98058      9.750    26,634     01-OCT-2004     2,948,733
BEAR                             DE         19720      8.375    39,921     15-DEC-1998     4,875,198
WESTBOROUGH                      MA         01581      7.125    12,666     01-OCT-1999     1,854,817
MANSFIELD                        MA         02048      9.750    37,385     01-OCT-1999     3,850,111
GREENVILLE                       DE         19807      9.375    151,534    10-NOV-2009    14,066,764
NEWARK                           DE         19711      9.500    10,922     10-NOV-1999     1,147,298
BOULDER                          CO         80301      8.875    21,558     15-OCT-2009     2,557,918
CASTRO VALLEY                    CA         94546      9.875     9,568     15-NOV-2009       861,870
CASTRO VALLEY                    CA         94546      9.400    40,429     01-NOV-2009     4,602,517
ATLANTA                          GA         30324      9.625    13,165     15-OCT-2009     1,201,946
TINICUM TOWNSHIP                 PA         19153      9.250    33,730     10-DEC-1999     3,892,708
DULUTH                           GA         30136      7.670    178,434    15-NOV-2004    24,837,212
MONROE                           NC         28110      9.250    19,479     01-NOV-1999     2,268,567
BETHESDA                         MD         20814      9.250    20,211     01-MAR-2000     2,170,084
SAN ANTONIO                      TX         78201      9.000    64,432     01-NOV-2009     7,569,518
EWING TOWNSHIP                   NJ         08638      9.250    17,128     10-NOV-1999     1,830,126
ROBBINSDALE                      MN         55425      9.500    24,385     10-OCT-2014     2,754,653
CHICAGO                          IL         60641      9.250    25,298     01-NOV-1999     2,913,868
CALABASAS                        CA         91302      9.125    107,270    15-OCT-2004    12,153,338
MINNEAPOLIS                      MN         55402      8.500    80,523     31-DEC-2005     9,980,553
N. BRUNSWICK                     NJ         08902      9.125    50,224     15-NOV-1999     5,848,034
NORTH HOLLYWOOD                  CA         91605      8.250    20,090     01-DEC-2004     2,300,980
BOULDER                          CO         80306      9.375    14,947     01-DEC-2009     1,708,196
Al hambra                        CA         91801      8.500    24,201     31-DEC-2002     3,002,533
Various                          Vr         Vrs        9.125    40,682     12-NOV-1999     4,736,943
BERWYN                           IL         60402      9.250    10,695     01-JAN-2000     1,234,259
Various                          Vr         Vrs        9.750    51,600     25-DEC-2009     4,706,555
BEAVERTON                        OR         97005      9.750    30,930     01-NOV-1999     3,427,398
PHOENIX                          AZ         85016      9.375    77,781     01-NOV-1999     8,872,349
CAROL STREAM                     IL         60188      9.625    46,750     01-DEC-1999     5,235,130
SPRING VALLEY                    CA         92078      9.625    23,800     01-JAN-2010     2,667,564
SUNNYVALE                        CA         94086      9.375    63,221     01-JAN-2005     7,046,957
TACOMA                           WA         98409      9.625    10,625     10-FEB-2000     1,192,995
CLEARWATER                       FL         34630      9.625    28,210     15-JAN-2010     2,597,972
ST. PETERSBURG                   FL         33714      8.250    57,602     10-FEB-2005     6,114,657
JACKSONVILLE BEACH               FL         32250      9.875    14,352     20-DEC-2009     1,300,141
HOWELL TWP.                      NJ         07731      9.625    19,550     01-JAN-2000     2,191,213
SPOKANE                          WA         99200      9.750    27,493     01-JAN-2000     3,052,022
</TABLE>
                                         9 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0940689           283      Office             TOWNSQUARE PROFESSIONAL         BLDG 600 MT. PLEASANT AVE.
0940732            76      Retail             SUNNYSIDE PLAZA 205             9895 SE SUNNYSIDE ROAD
0940744            10      Office             5 NESHAMINY INTERPLEX           Various
0940781            80      Industrial         A G F A / COMPUGRAPHICS         80 INDUSTRIAL WAY
0940793           162      Office             MONROE MEDICAL CENTER           14755 179TH AVENUE S E
0940808           195      Multifamily        THE CLOISTERS APARTMENTS        125-161 SO. MAPLE AVENUE
0940823           371      Warehouse          CROW - SOUTHPORT BUSINESS PARK  5921-5937 LOOP 610 SOUTH
0940859           163      Industrial         2225 SOUTH 43RD AVENUE          2225 SOUTH 43RD AVENUE
0940860           111      Multifamily        ENCINO PALMS APARTMENTS         17600 BURBANK BOULEVARD
0940872            61      Warehouse          1717 WEST AIRFIELD DRIVE        1717 WEST AIRFIELD DRIVE
0940914            51      Multifamily        BRIARBROOK VILLAGE              1001-1295 BRIARBROOK DRIVE, ET
0940926           363      Industrial         CENTRAL SPUR PROPERTIES         2700 RYDIN ROAD
0940938            35      Retail             WAIPAHU SHOPPING PLAZA          94-300 FARRINGTON HIGHWAY
0940949           351      Warehouse          BLOOMINGTON BUSINESS PARK       900 AND 1000 WEST 80TH STREET
0940999           102      Warehouse          A. W. MENDENHALL                2301 LUNT AVENUE
0941013            50      Office             HOLGATE CENTER                  1737 L 1751 AIRPORT WAY SOUTH
0941025            34      Multifamily        KINGS VILLAGE APARTMENTS        1-360 KINGS ARROW ROAD
0941049           194      Warehouse          AMERICAN INDUSTRIAL CENTER      150,155,205,250 & 285 NATIONAL
0941116            28      Retail             AHWATUKEE PALMS RETAIL CENTER   S E C SOUTH WARNER RD/ 48TH ST
0941128           208      Office             ALLSTATE INSURANCE BUILDING     215 BIRCHWOOD AVENUE
0941141           153      Warehouse          MARFRED INDUSTRIES              12450 FOOTHILL BLVD.
0941153            69      Office             THE AMES BUILDING               ONE COURT STREET
0941165           458      Warehouse          5936-5940 PEACHTREE ROAD        5936-5940 PEACHTREE ROAD
0941219            60      Office             AQUATIC PARK CENTER - PHASE I   Various
0941220           295      Industrial         111 URANIUM ROAD                111 URANIUM ROAD
0941244           172      Warehouse          115 MAIN ROAD                   115 MAIN ROAD
0941278            42      Multifamily        RIVER EDGE APARTMENTS           1603 COUNTY LANE
0941281           169      Multifamily        THE AVALON APARTMENTS           300 MURCHISON DRIVE
0941307            31      Multifamily        NETCONG HEIGHTS                 P.O. BOX 476 / BASENESE DRIVE
0941335             3      Warehouse          KMART DISTRIBUTION CENTER       736 S W 52ND AVENUE
0941347           262      Retail             WALNUT GARDENS SHOPPING CENTER  3003-3193 WALNUT STREET
0941414            58      Office             GATEWAY EAST & WEST             6188 & 6192 OXON HILL ROAD
0941463           135      Multifamily        COOPERS POND APTS PHASE I       6225 N DALE MABRY HIGHWAY
0941487           547      Retail             BONITA CENTRE EAST              4500-4538 BONITA ROAD
0941499           505      Warehouse          TURF CARE PRODUCTS BUILDING     7730 THE BLUFFS NORTHWEST
0941505           206      Warehouse          M D G REALTY TRUST              35 INDUSTRIAL PARKWAY
0941517            63      Multifamily        KELSEY RIDGE APARTMENTS         1680 134TH AVENUE, S E
0941529           372      Warehouse          JOHN CRANE WAREHOUSE FACILITY   17080 MILL FOREST ROAD
0941530           492      Bank               BANK OF AMERICA BUILDING        7700 EL CAMINO REAL
0941542           358      Industrial         STREET ROAD INDUSTRIAL PARK     340 & 355 PATRICIA/744 NINA
0941566           247      Warehouse          HANMAR ASSOCIATES               2910,2920,2930 TURNPIKE DRIVE
0941578           256      Industrial         HANMAR ASSOCIATES               300,375 CONSTANCE DRIVE
0941589           129      Industrial         HUNTINGTON VALLEY IND. CENTER   3971 MANN RD./1448 COUNTY LINE
0941591           189      Warehouse          75 EAST UNION AVENUE ASSOCIATE  75 EAST UNION AVE.
 
<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
DOVER                            NJ         07801      9.625    18,700     01-FEB-2010     2,097,812
CLACKAMAS                        OR         97015      9.375    52,401     15-JAN-2000     5,994,006
Various                          Vr         Vrs        7.750    138,465    01-JAN-2000    18,974,628
WILMINGTON                       MA         01887      9.500    54,977     01-JAN-2000     5,784,978
MONROE                           WA         98272      9.500    32,373     15-FEB-2000     3,670,480
RIDGEWOOD                        NJ         07450      9.750    28,517     20-FEB-2000     2,959,508
HOUSTON                          TX         77033      8.500    12,051     31-DEC-2002     1,495,097
PHOENIX                          AZ         85009      9.500    32,189     01-JAN-2010     3,642,972
ENCINO                           CA         91316      9.375    41,588     01-FEB-2000     4,761,545
GRAPEVINE                        TX         76051      9.750    77,779     01-JAN-2010     7,094,480
WHEATON                          IL         60187      9.375    77,853     10-MAR-2000     8,301,036
RICHMOND                         CA         94804      9.500    13,454     01-APR-2005     1,526,737
WAIPAHU                          HI         96797      9.375    86,402     15-JUN-2005     9,696,017
BLOOMINGTON                      MN         55420      9.375    14,348     05-MAR-2010     1,644,222
ELK GROVE VILLAGE                IL         60007      9.250    42,852     01-MAR-2005     4,954,820
SEATTLE                          WA         98134      9.310    71,952     01-JUN-2000     8,303,051
MT. OLIVE                        NJ         07828      9.250    90,777     18-MAR-2000     9,781,282
LONGWOOD                         FL         32750     10.000    27,205     15-MAY-2020     2,975,192
PHOENIX                          AZ         85025      9.375    92,724     15-MAY-2000    10,645,283
CRANFORD                         NJ         07016      9.500    26,211     01-MAR-2000     2,770,988
PACOIMA                          CA         91331      8.500    31,379     15-APR-2005     3,861,872
BOSTON                           MA         02108      8.375    43,421     01-JUN-2000     6,221,552
ATLANTA                          GA         30343      8.875     7,433     10-JUN-2000     1,005,022
Various                          Vr         Vrs        9.875    67,675     15-JUN-2000     7,316,744
SUNNYVALE                        CA         94086     10.000    21,713     01-OCT-2010     2,000,805
MONTVILLE                        NJ         07005      9.750    31,145     12-JUL-2000     3,478,013
EWING TOWNSHIP                   NJ         08648     10.000    86,327     15-JUL-2015     8,873,346
MILLBRAE                         CA         94030      9.750    47,672     15-JUL-2005     3,534,829
NETCONG                          NJ         07857     10.000    99,958     15-NOV-2015    10,330,542
OCALA                            FL         32670      9.830    257,780    05-FEB-2017    27,473,835
BOULDER                          CO         80301     10.000    20,843     15-MAY-2000     2,279,336
OXON HILL                        MD         20745      9.250    58,389     16-JUL-2000     7,574,691
TAMPA                            FL         33614      8.500    29,280     01-JUL-2005     4,133,695
CHULA VISTA                      CA         92002      9.750    10,559     15-JUN-2000       453,230
ATLANTA                          GA         30001     10.375     9,879     01-AUG-2005       714,376
WOBURN                           MA         01801      9.750    24,999     01-AUG-2000     2,791,698
BELLEVUE                         WA         98006     10.125    64,739     10-JUN-2000     7,018,249
CLEAR LAKE CITY                  TX         77598     10.125    13,746     01-AUG-2000     1,491,335
CARLSBAD                         CA         92003     10.250    18,696     10-AUG-2000       817,710
WARMINSTER                       PA         18974     10.375    15,807     15-SEP-2005     1,588,374
UPPER MORELAND TWNSP             PA         19090     10.375    22,636     15-SEP-2005     2,413,173
WARMINSTER TOWNSHIP              PA         18974     10.375    23,148     15-SEP-2005     2,326,280
LOUER MORELAND TOWNS             PA         19040     10.375    42,088     15-SEP-2005     4,229,545
EAST RUTHERFORD                  NJ         07073     10.375    30,397     10-SEP-2000     3,054,663
</TABLE>
                                        10 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company

 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0941608            38      Office             PENNSYLVANIA MEDICAL SOCIETY    777 EAST PARK DRIVE
0941618             2      Office             THE CPAS BUILDING               777 NORTH CAPITOL STREET, NE
0941633           140      Warehouse          FEDERAL EXPRESS - PACHECO       115 CENTER AVENUE
0941657           432      Multifamily        QUINCY MANOR APARTMENTS         3603 55TH AVENUE
0941669           514      Multifamily        MONROE GARDENS                  3603 55TH AVENUE
0941670            20      Multifamily        THE GRANDVIEW                   3481 LAKESIDE DRIVE, NE
0941694           531      Warehouse          SMSL ASSOCIATES                 6 MEADOW ROAD
0941700            56      Office             WESTFIELD SOUTHVIEW PLAZA       600 SOUTH AVENUE
0941712           221      Office             777 NORTH CAPITOL STREET, NE    777 NORTH CAPITOL STREET, NE
0941785            66      Retail             PERIMETER PLACE SHOP. CENTER    HWY 441 & STATE ROAD 353
0941852           282      Warehouse          VALLEY BUSINESS CENTER          700 W MISSISSIPPI STREET
0941906            26      Warehouse          STADIUM PARK                    Various
0941918             1      Office             FIRST TRUST CENTER              180 EAST FIFTH STREET
0941979           246      Retail             MIDDLESEX SHOPPING CENTER       700-728 UNION AVENUE
0942029            23      Office             HOUSEHOLD FINANCE BUILDING      941-961 WEIGEL DRIVE
0942091            17      Multifamily        DEERWOOD APARTMENTS             2215 EAST LAKESIDE PARK
0942224            32      Multifamily        LOS ALAMOS APARTMENTS           24850 HANCOCK AVE.
0942236            71      Multifamily        HIGHLAND HOUSE APARTMENTS       43-49 HIGHLAND & 9-11 HIGHLAND
0942248           339      Retail             CHULA VISTA CENTER              362-398 F ST.
0942258           160      Garage/Park        SIXTH & PENN GARAGE             526 PENN AVENUE
0942261           259      Multifamily        FULTON GARDEN ASSOCIATES        4610 FULTON AVE.
0942297            29      Retail             OXFORD COMMONS                  3500 ROXBORO ROAD
0942303           145      Industrial         RANCHO SAN DIEGO BUSINESS PARK  2701-50-09 VIA ORANGE WAY
0942315           202      Multifamily        APARTMENTS OF WESTGROVE         4973 FABER DRIVE
0942340           124      Office             ONE NEEDHAM PLACE REALTY TRUST  50 CABOT STREET
0942352            52      Office             300 OXFORD DRIVE                300 OXFORD DRIVE
0942364           146      Multifamily        MEADOWROCK APARTMENTS           1600 BECKY COURT
0942399           119      Warehouse          CENTENNIAL INDUSTRIAL PARK      #21-31 COLONIAL DR.
0942406           267      Warehouse          121 N. ENGLAND AVE.             121 N. ENGLAND AVE.
0942431           313      Retail             PAYLESS DRUG STORE              949 Kendall Dr.
0942455           144      Multifamily        TAREYTON APARTMENTS             FLOWERS MILL ROAD
0942467           115      Office             400 OXFORD DRIVE                400 OXFORD DRIVE
0942479           200      Warehouse          SUNRISE MEDICAL                 4083 EAST AIRPORT DRIVE
0942480           445      Warehouse          DOUEL ASSOCIATES                35-37 NATIONAL ROAD
0942522             9      Multifamily        GATEWAY APARTMENTS              Various
0942534           121      Warehouse          TEAGARDEN STREET                2953,3041,3073 TEAGARDEN ST.
0942558            82      Multifamily        QUAIL HILL APARTMENTS           20800 LAKE CHABOT ROAD
0942571            72      Multifamily        WYNFIELD TRACE APARTMENTS       1700 WYNFIELD TRACE
0942601           264      Office             PEARL EAST OFFICE BUILDING      4875 PEARL EAST CIRCLE
0942613           332      Warehouse          2555 MIDPOINT DRIVE             2555 MIDPOINT DRIVE
0942637           211      Warehouse          WESTGATE BUSINESS CENTER PH 1   2561-2569 TERRITORIAL ROAD
0942686           240      Retail             DEERWOOD STATION PLAZA          8221 SW THSIDE BOULEVARD
0942698           390      Retail             PABLO VILLAGE CENTER            1222 S. 3RD STREET
0942739           268      Industrial         WEST MARINE                     10125 WESTLAKE DRIVE
 
<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
HARRISBURG                       PA         17111     10.250    92,639     01-SEP-2015     9,375,825
WASHINGTON                       DC         20002     10.070    253,349    15-AUG-2000    28,636,401
PACHECO                          CA         94553     10.050    37,234     15-MAY-2005     4,090,582
HYATTSVILLE                      MD         20784      9.930    12,486     01-SEP-2010     1,151,991
HYATTSVILLE                      MD         20784      9.930     7,203     01-SEP-2010       664,649
ATLANTA                          GA         30326      8.500    106,250    15-SEP-2000    15,000,000
LYNDHURST                        NJ         07071     10.375    13,424     06-SEP-2000       593,847
WESTFIELD                        NJ         07091      9.500    67,447     05-SEP-2010     7,694,045
WASHINGTON                       DC         20002      8.800    19,433     15-AUG-2000     2,650,000
DOUGLAS                          GA         31533     10.000    61,792     20-JUL-2016     6,452,260
DENVER                           CO         80210      9.780    17,115     15-AUG-1997     2,100,000
Various                          Vr         Vrs        9.800    99,226     01-NOV-2010    11,064,866
ST. PAUL                         MN         55101      9.550    295,577    10-OCT-2010    33,613,520
MIDDLESEX                        NJ         08846     10.500    26,957     10-OCT-2010     2,421,534
ELMHURST                         IL         60126      9.750    113,952    05-NOV-2000    12,767,027
CORONA                           CA         91719      8.500    123,027    15-AUG-2000    15,950,844
MURRIETA                         CA         92362      8.500    76,891     01-APR-2001     9,975,507
RANDOLPH                         MA         02368      9.000    51,337     31-AUG-2000     6,089,667
CHULA VISTA                      CA         92010     10.375    18,810     15-MAR-2011     1,721,517
PITTSBURGH                       PA         15222     10.125    48,702     15-MAR-2006     3,701,191
SHERMAN OAKS                     CA         91423      9.625    20,400     10-APR-2001     2,317,304
DURHAM                           NC         27705      9.125    80,081     10-JUN-1996    10,531,223
SAN DIEGO                        CA         92078      9.250    33,730     15-APR-2001     3,948,560
RALEIGH                          NC         27606      9.600    26,420     15-APR-1998     2,826,096
NEEDHAM                          MA         02192      8.750    36,997     25-MAR-2001     4,478,770
MONROEVILLE                      PA         15146      8.875    67,092     15-APR-1999     7,952,137
SANTA ROSA                       CA         95403      9.250    35,969     15-APR-1996     3,943,971
PISCATAWAY TWP.                  NJ         08854      9.250    38,666     05-MAY-2001     4,530,151
PISCATAWAY TWP.                  NJ         08854      9.250    19,087     05-APR-2001     2,236,101
San Bernardino                   CA         92407     10.125    17,294     01-MAY-2021     1,888,776
MIDDLETOWN TOWNSHIP              PA         19047      9.375    36,331     20-APR-1996     3,948,569
MONROEVILLE                      PA         15146      8.875    39,346     15-APR-1999     4,656,908
ONTARIO                          CA         91761      9.625    25,500     15-APR-1996     2,896,631
EDISON                           NJ         91068      9.500    10,906     01-JUL-1996     1,057,283
Various                          Vr         Vrs        8.750    168,337    15-APR-2001    19,135,822
SAN LEANDRO                      CA         94577      9.250    41,107     10-JUN-1996     4,520,005
CASTRO VALLEY                    CA         94546      9.250    48,538     05-JUN-1996     5,691,462
NORCROSS                         GA         30092      9.250    51,829     15-APR-1996     6,067,299
BOULDER                          CO         80301      9.750    19,933     15-JUL-2001     2,246,953
FORT COLLINS                     CO         80525      9.625    18,337     15-JUL-2001     1,768,664
ST. PAUL                         MN         55114      9.500    23,671     01-JUL-1996     2,719,974
JACKSONVILLE                     FL         32256      9.875    25,833     20-AUG-2001     2,461,089
JACKSONVILLE BEACH               FL         32250      9.875    14,352     20-AUG-2001     1,367,250
CHARLOTTE                        NC         28273      9.500    19,340     15-AUG-2001     2,225,839
</TABLE>
                                        11 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company

 
<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0942753            87      Warehouse          TRI - CENTER SOUTH I            2516 OLD CORNWALLIS ROAD
0942765            16      Retail             THE VILLAGE AT BEDMINSTER       EAST HILLS DR. @ RTE. 202/206
0942777           122      Industrial         630-640 DOWD AVENUE             630-640 DOWD AVENUE
0942832           280      Multifamily        AVONDALE APARTMENTS             451 RIVERGATE WAY
0942844            55      Retail             OXBORO SQUARE SHOPPING CENTER   401 WEST 98th STREET
0942856            73      Multifamily        HABITAT APARTMENTS ON THE LAKE  2504 SOUTH CONWAY ROAD
0942868           188      Multifamily        LABOR RETREAT                   Various
0942870           173      Retail             CENTER STAGE AT OAK RIDGE I     3750-3850 S. ILLINOIS AVENUE
0942881            67      Multifamily        WEYMOUTH COMMONS EAST ASSOC.    28-170 AUDUBON ROAD
0942923            47      Multifamily        ST. REGIS APARTMENTS            2201-2301 TREMONT STREET
0942947           344      Industrial         BOYD ENTERPRISES                815-849 W. 18th St.
0942959            97      Office             VOLVO BUILDING (MONTVALE IV)    25 PHILLIPS PARKWAY
0942960           142      Retail             STAR MARKET PLUS                535 TRAPELO ROAD
0942972            41      Multifamily        RIVER OAKS APARTMENTS           4400 PLEASANT HILL ROAD
0942996           310      Office             WASHINGTON MEDICAL CENTER       2557 MOWRY AVENUE
0943071           337      Retail             PILGRIM SHOPPING CENTER         ROUTE 23 & CLARIDGE DR.
0943083            19      Office             DENVER CORP CTR TOWERS I & II   7800 & 7900 E. UNION AVENUE
0943095           165      Industrial         INTERSTATE BUSINESS PARK        251 BENIGNO BOULEVARD
0943101           318      Warehouse          SOUTH PLAINFIELD                FIDELCO 3 AND 5 CENTURY ROAD
0943113           217      Warehouse          BATAVIA GLEN BUSINESS PARK      1030-90 N. BATAVIA ST.
0943149           198      Retail             CENTER STAGE AT OAK RIDGE II    3750-3850 S. ILLINOIS AVENUE
0943174           467      Office             17440 DALLAS PARKWAY            17440 DALLAS PARKWAY
0943228           484      Multifamily        THE PINERY APART. PHASE II      12803 NORTHBOROUGH DRIVE
0943238           526      Retail             ERINDALE PLAZA                  3632-3662 LITHIA PINECREST RD
0943265           543      Warehouse          SHEN LIANG USA, INC.            2110 MC DANIEL DRIVE
0943290           499      Office             221 BUILDING                    221 FIRST AVENUE WEST
0943307           553      Office             RIGHT BANK BUILDING             1401 BLAKE STREET
0943319           561      Industrial         7248 S TUCSON WAY               7248 S TUCSON WAY
0943332           523      Retail             THEOPHILOS CENTER               2521 RUTLAND DRIVE
0943393           488      Office             W Z I BUILDING                  4700 Stockdale Hwy.
0943408            93      Industrial         READ - RITE                     31 SOUTH MILPITAS BLVD
0943411           136      Industrial         NET FRAME BUILDING              1545 BARBER LANE
0943423           525      Retail             MCGEE 407 JOINT VENTURE         1301 W. HIGHWAY 407
0943435           327      Retail             VILLAGE AT VALLEY RANCH         9400 & 9448 MCARTHUR BLVD
0943472            88      Warehouse          OAKCLIFF INDUSTRIAL CENTER      Various
0943484           548      Retail             ASPENGLEN SHOPPING CENTER       4494 STATE HIGHWAY 6 NORTH
0943496           366      Office             PACIFICA UNION PLACE            141 UNION BOULEVARD
0943502           549      Office             SHERWOOD FOREST OFFICE BLDG.    1303-1315 SHERWOOD FOREST
0943549            64      Industrial         MOFFETT BUSINESS PARK           1399 Moffett Park Drive
0943563           529      Office             PERRIN OAKS GARDEN OFFICES      10615 PERRIN BEITEL ROAD
0943575           562      Warehouse          THE WORK CENTER                 5340 RITTIMAN ROAD
0943599           559      Warehouse          3821 AIRPORT DRIVE              1909 E. 38 1/2 STREET
0943617           515      Retail             NORTHGATE SHOPPING CENTER       12311 NACOGDOCHES
0943630           334      Industrial         EAST COLLINS L P                1089 EAST COLLINS BOULEVARD
 
<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
DURHAM                           NC         27705      9.500    46,247     15-NOV-1996     5,334,841
BEDMINSTER                       NJ         07921      9.500    141,229    06-JUL-1996    16,254,479
ELIZABETH                        NJ         07201     10.000    43,255     01-AUG-2011     4,516,543
SACRAMENTO                       CA         95831     10.250    22,578     15-NOV-2011     2,118,064
BLOOMINGTON                      MN         55420      9.750    68,303     15-OCT-2001     7,716,766
ORLANDO                          FL         32812      9.625    48,535     05-NOV-1996     6,051,103
Various                          Vr         Vrs       10.250    32,640     10-DEC-2011     3,068,410
OAK RIDGE                        TN         37830     10.000    32,941     15-APR-2017     3,476,537
WEYMOUTH                         MA         02188      9.500    58,538     01-DEC-1996     6,364,453
PHILADELPHIA                     PA         19401      9.375    85,469     22-NOV-1996     8,446,115
COSTA MESA                       CA         92627      9.750    21,188     01-JAN-2002     1,704,245
MONTVALE                         NJ         07645      9.875    52,622     10-JAN-2012     5,068,828
BELMONT                          MA         02178      9.875    42,098     15-DEC-2011     4,046,315
DULUTH                           GA         30136      9.375    75,357     15-NOV-1996     8,882,593
FREMONT                          CA         94538     10.125    23,810     15-APR-2007     1,914,224
CEDAR GROVE & VERONA             NJ         07009     8.750     19,989     01-JUL-2002     1,728,144
DENVER                           CO         80111      8.875    132,905    10-JUN-1997    15,265,491
BELLMAWR                         NJ         08099      8.875    34,824     01-JUL-1997     3,605,925
SO. PLAINFIELD                   NJ         07080      9.750    18,971     01-AUG-2012     1,864,447
ORANGE                           CA         92667      9.750    24,952     20-JUN-2017     2,687,209
OAK RIDGE                        TN         37832      9.250    27,934     15-OCT-2013     2,917,789
DALLAS                           TX         75287      9.750    10,459     01-MAY-2000       962,111
HOUSTON                          TX         77067      8.500     7,385     05-JUL-1999       873,856
BRANDON                          FL         33594      9.250     7,205     15-JUN-2002       608,177
CARROLLTON                       TX         75212      9.000     5,933     01-JUL-1997       504,764
SEATTLE                          WA         98119      9.375    12,872     01-NOV-2002       770,358
DENVER                           CO         80202      8.500     3,020     05-APR-1997       355,822
ENGLEWOOD                        CO         80112      8.500     2,114     05-APR-1997       249,075
AUSTIN                           TX         78758      8.250     5,204     30-APR-1997       624,095
Bakersfield                      CA         93309      9.000     7,384     31-AUG-2002       842,327
MILPITAS                         CA         95035      7.750    33,422     01-DEC-2002     5,175,000
MILPITAS                         CA         95035      7.750    26,641     01-DEC-2002     4,125,000
LEWISVILLE                       TX         75067      9.500     5,570     01-NOV-2002       613,707
IRVING                           TX         75063      8.750    15,477     01-DEC-2002     1,806,174
Various                          Vr         Vrs        8.250    55,233     10-MAR-2008     5,312,470
HOUSTON                          TX         77084      8.500     3,537     15-MAR-2003       449,329
LAKEWOOD                         CO         80215      9.500    15,009     05-OCT-2012     1,510,314
HOUSTON                          TX         77043      9.250     3,870     10-APR-2003       437,412
SUNNYVALE                        CA         94089      7.000    39,375     01-AUG-2001     6,750,000
SAN ANTONIO                      TX         78217      8.750     5,088     01-DEC-2000       602,318
SAN ANTONIO                      TX         78218      8.500     1,390     01-DEC-2000       167,719
AUSTIN                           TX         78722      8.000     2,202     01-FEB-2004       300,000
SAN ANTONIO                      TX         78232      8.750     5,550     01-FEB-2001       658,591
RICHARDSON                       TX         75210      8.500    14,344     01-MAR-2004     1,761,568
</TABLE>
                                        12 of 13

<PAGE>
 
<PAGE>

                    Confederation Life Insurance Company


<TABLE>

<CAPTION>
Loan          Prospectus   Property           Property                        Property
ID            ID           Type               Name                            Address
- ---------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>                <C>                             <C>
0943642           497      Retail             CONTEMPORARY PLAZA              3262 Thousand Oaks Blvd.
0943654           212      Warehouse          NORTH POINT BUSINESS PARK       300-310-320 HARRIS AVE
0943678           507      Retail             FOX LAKE COMMONS                2 WEST GRAND AVENUE
0943680           564      Warehouse          10151 I H 35 NORTH              10151 I H 35 NORTH
0943708           450      Retail             ANCHORAGE SQUARE PLAZA          1747 HOOPER AVENUE
0943719           253      Office             ASHFORD III OFFICE BUILDING     901 THREADNEEDLE
0943733           540      Retail             EL MERCADO SHOPPING CENTER      9055 MARBACH RD.
0943769            86      Retail             ALPHARETTA CROSSING SHPG CTR    175 HAYNES BRIDGE ROAD
0943782           302      Retail             ROUTE 124 PLAZA                 18524-18658 WOODFIELD ROAD
610               422      Warehouse          2500-2520 PARK CENTRAL          2500-2520 PARK CENTRAL
710               545      Warehouse          6160-6190 BOATROCK BLVD.        6160-6190 BOATROCK BLVD.
891               306      Warehouse          BELTLINE CENTER                 2640-2660 YONKERS ROAD
901               448      Retail             BRENTWOOD SQUARE                1231-1233 BRENTWOOD RD. NE
907               314      Retail             PALISADES HIGHLANDS PLAZA       516-544 PALISADES DR
911                30      Retail             NORTHLAKE TOWER FESTIVAL        3983-4043 & 4073 LAVISTA ROAD
918               381      Retail             SENECA PARK PLAZA               13501 CLOPPER RD.
920               347      Retail             CLEVELAND PLAZA SHOPPING CTR.   1213 CLEVELAND STREET
924               238      Office             50 WEST CORPORATE CTR. PHASE I  3998 FAIR RIDGE DRIVE
931               125      Office             THOUSAND OAKS FINANCIAL PLAZA   195-325 EAST HILLCREST DRIVE
935               362      Office             CRAIG CORPORATE CENTER          500 CRAIG ROAD
937               508      Retail             NATCHEZ TRACE                   1115 POWDER SPRINGS ROAD
944               469      Office             MIDDLEBROOK TECH PARK, BLD. I   12401 MIDDLEBROOK RD
950                84      Retail             TERRACE AT WINDY HILL           3000 WINDY HILL ROAD
952               558      Retail             BELMONT SQUARE SHOPPING CENTER  6347-6359 BELMONT AVE.
965               551      Industrial         1985 SWARTHMORE AVE.            1985 SWARTHMORE AVE.
967               355      Retail             SIERRA MADRE                    2361-2393 COLORADO BOULEVARD
968               356      Retail             CENTER SQUARE                   475 HURFFVILLE - CROSS KEYS RD
969               329      Retail             HARBOR PLACE SHOPPING CENTER    415 EGG HARBOR RD
972               378      Warehouse          HUNTINGTON COMMERCE CENTER      15121 GRAHAM ST.
973               435      Retail             BLACK HORSE PIKE PLAZA          835-55 NORTH BLACK HORSE PIKE
Totals:
 
<PAGE>
<CAPTION>
                                            Prop                                         Closing
                                 Prop       Zip       Mtg       Monthly    Maturity      Prin
Property City                    State      Code      Rate      P&I        Date          Balance
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>       <C>        <C>           <C>
Thousand Oaks                    CA         91360      8.750     6,578     01-APR-2001       782,300
SACRAMENTO                       CA         95838      7.500    16,975     15-JAN-2007     2,716,025
FOX LAKE                         IL         60020      8.000     5,529     15-MAY-2004       700,176
SAN ANTONIO                      TX         78233      8.500     1,027     15-JUL-2004       125,131
TOMS RIVER                       NJ         08534      8.500     8,074     01-SEP-2004     1,038,544
HOUSTON                          TX         77079      7.250    14,160     15-SEP-2001     2,343,750
SAN ANTONIO                      TX         78245      8.500     4,882     15-AUG-2004       546,344
ALPHARETTA                       GA         30201      8.750    39,102     01-OCT-2004     5,362,500
GAITHERSBURG                     MD         20879      9.500    16,712     01-DEC-2004     1,973,086
DECATUR                          GA         30035      8.500     9,621     31-DEC-2002     1,193,719
ATLANTA                          GA         30336      8.500     3,898     31-DEC-2002       483,601
RALEIGH                          NC         27604      8.500    15,590     31-DEC-2002     1,934,232
WASHINGTON                       DC         20018      8.500     8,455     31-DEC-2002     1,048,983
PACIFIC PALISADES                CA         90272      8.500    15,166     31-DEC-2002     1,881,676
ATLANTA                          GA         30324      8.500    73,313     01-JUL-20051    10,350,000
GERMANTOWN                       MD         20874      8.500    11,524     31-DEC-2002     1,429,718
CLEARWATER                       FL         34618      8.500    13,640     31-DEC-2002     1,692,291
FAIRFAX                          VA         22033      8.500    20,045     31-DEC-2002     2,486,906
THOUSAND OAKS                    CA         91360      8.500    35,978     31-DEC-2002     4,463,668
MANALAPAN                        NJ         07728      8.500    12,413     31-DEC-2002     1,540,027
MARIETTA                         GA         30064      8.500     5,551     31-DEC-2002       688,665
GERMANTOWN                       MD         20874      8.500     7,719     31-DEC-2002       957,674
ATLANTA                          GA         30339      8.500    44,508     31-DEC-2002     5,522,071
CHICAGO                          IL         60634      8.500     2,519     31-DEC-2002       312,553
LAKEWOOD                         NJ         08701      8.500     2,993     31-DEC-2002       371,361
PASADENA                         CA         91050      8.500    13,062     31-DEC-2002     1,620,630
WASHINGTON TOWNSHIP              NJ         07675      8.500    12,878     31-DEC-2002     1,597,734
WASH TOWNSHIP                    NJ         07675      8.500    14,501     31-DEC-2002     1,799,138
HUNTINGTON BEACH                 CA         92649      8.500    11,753     31-DEC-2002     1,458,216
WASHINGTON TOWNSHIP              NJ         08012      8.500     9,206     31-DEC-2002     1,142,225
</TABLE>

                                       13 of 13




<PAGE>

<PAGE>


                                   EXHIBIT C-1

             FORM OF TRANSFEREE AFFIDAVIT FOR RESIDUAL CERTIFICATES

                                                       AFFIDAVIT   PURSUANT   TO
                                                       SECTION 860E(e)(4) OF THE
                                                       INTERNAL   REVENUE   CODE
                                                       OF 1986, AS AMENDED

STATE OF              )
                      )  SS:
COUNTY OF             )

               [NAME OF OFFICER], being first duly sworn, deposes and says:

               1. That [he] [she] is [Title of Officer]  of [Name of  Purchaser]
(the "Purchaser"), a [description of type of entity] duly organized and existing
under the laws of the [State of __________]  [United States], on behalf of which
he makes this affidavit.

                2. That  the  Purchaser's   Taxpayer  Identification  Number  is
[           ].

                3. That the  Purchaser  is a  Permitted  Transferee  (as defined
below),  and that the Purchaser is not acquiring a Structured  Asset  Securities
Corporation,  Multiclass Pass-Through  Certificate,  Series 1996-CFL,  Class [R]
[LR]  Certificate (the "Class [R] [LR]  Certificate")  for the account of, or as
agent (including  broker,  nominee or other middleman) for, any person or entity
from which it has not  received an affidavit  substantially  in the form of this
affidavit.  For these  purposes,  a "Permitted  Transferee"  means any Person or
agent thereof other than (a) a Disqualified  Organization,  (b) any other Person
so designated by the Trustee based upon an Opinion of Counsel to the effect that
the Transfer of an Ownership Interest in any Residual Certificate to such Person
may cause either the Lower-Tier REMIC or the Upper-Tier REMIC to fail to qualify
as a REMIC at any time that the Certificates  are outstanding,  and (c) a Person
that is a Non-U.S.  Person (other than (i) a Non-U.S.  Person in whose hands the
income from such Residual Certificate is effectively  connected with the conduct
of a trade or  business  within the United  States  and that has  furnished  the
transferor and the Trustee with an effective  Internal Revenue Service Form 4224
or other  prescribed form or (ii) a Non-U.S.  Person,  if in connection with the
proposed  transfer of such  Residual  Certificate,  the  transferor  provides an
Opinion of Counsel to the Trustee to the effect that such  transfer  will not be
disregarded  for federal  income tax  purposes  under  Treasury  Regulation  ss.
1.860G-3).  A "Disqualified  Organization" means either (a) the United States, a
State or any political  subdivision thereof, or any agency or instrumentality of
any of the foregoing (other than an instrumentality that is a corporation if all
of its activities are subject to tax and a majority of its board of directors is
not  selected  by  any  such  governmental  unit),  (b)  a  foreign  government,
International  Organization  or  agency  or  instrumentality  of  either  of the
foregoing,  (c) an organization  that is exempt from tax imposed by Chapter 1 of
the Code  (including  the tax imposed by Code Section 511 on unrelated  business
taxable income) on any excess inclusions (as defined in Code Section 860E(c)(1))
with respect to the Residual  Certificates


 
<PAGE>

<PAGE>

(except certain farmers' cooperatives  described in Code Section 521), (d) rural
electric and telephone cooperatives described in Code Section 1381(a)(2), or (e)
any other Person so  designated  by the Trustee based upon an Opinion of Counsel
to the effect that any Transfer to such Person may cause  either the  Upper-Tier
REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC at any time that the
Certificates are outstanding. The terms "State" and "International Organization"
shall have the meanings set forth in Code Section 7701 or successor provisions.

                4. That the  Purchaser  historically  has paid its debts as they
have come due and  intends  to pay its debts as they come due in the  future and
the Purchaser  intends to pay taxes  associated  with holding the Class [R] [LR]
Certificate as they become due.

                5.  That  the  Purchaser  understands  that  it  may  incur  tax
liabilities with respect to the Class [R] [LR] Certificate in excess of any cash
flow generated by the Class [R] [LR] Certificate.

                6.  That the  Purchaser  will not  transfer  the  Class [R] [LR]
Certificate to any person or entity from which the Purchaser has not received an
affidavit  substantially  in the form of this Transfer  Affidavit or as to which
the Purchaser has actual  knowledge that the requirements set forth in paragraph
3 or paragraph 4 hereof are not  satisfied or that the  Purchaser  has reason to
know does not satisfy the requirements set forth in paragraph 4 hereof.

                7. That the Purchaser  agrees to such  amendments of the Pooling
and  Servicing  Agreement  dated as of February 1, 1996 among  Structured  Asset
Securities Corporation, as Depositor,  Midland Loan Services, L.P., as Servicer,
J.E. Robert Company,  Inc., as Special  Servicer,  ABN AMRO Bank N.V., as Fiscal
Agent and  LaSalle  National  Bank,  as  Trustee  (the  "Pooling  and  Servicing
Agreement"),  as may be  required  to further  effectuate  the  restrictions  on
transfer of the Class [R] [LR] Certificate to such a Disqualified  Organization,
an agent  thereof,  or a  person  that  does not  satisfy  the  requirements  of
paragraph 3 hereof. To the extent not defined herein, the capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.

                8. That, if a "tax matters  person" is required to be designated
with respect to the [Upper-Tier REMIC] [Lower-Tier  REMIC], the Purchaser agrees
to act as "tax  matters  person" and to perform the  functions  of "tax  matters
partner" of the [Upper-Tier  REMIC]  [Lower-Tier REMIC] pursuant to Section 4.05
of  the  Pooling  and  Servicing  Agreement,   and  agrees  to  the  irrevocable
designation the Trustee as the  Purchaser's  agent in performing the function of
"tax matters person" and "tax matters partner."

                9.  The  Purchaser  agrees  to be  bound  by and to abide by the
provisions  of Section 5.10 of the Pooling and  Servicing  Agreement  concerning
registration  of the transfer and  exchange of Class [R] [LR]  Certificates.  In
addition, the Purchaser agrees not to transfer the Class [R] [LR] Certificate to
any Person who does not provide an affidavit  substantially  in the form of this
Transfer Affidavit.

                                     C-1-2

 
<PAGE>

<PAGE>

               IN WITNESS  WHEREOF,  the Purchaser has caused this instrument to
be  executed  on its  behalf,  by its  [Title  of  Officer]  this  _____  day of
__________, 19__.

                                                 [NAME OF PURCHASER]



                                                 By:
                                                    ----------------------------
                                                          [Name of Officer]
                                                          [Title of Officer]

                                     C-1-3

 
<PAGE>

<PAGE>





               Personally  appeared before me the above-named [Name of Officer],
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the [Title of Officer] of the Purchaser,  and  acknowledged
to me that he [she]  executed  the same as his  [her]  free act and deed and the
free act and deed of the Purchaser.

               Subscribed and sworn before me this ___ day of __________, 19__.


_____________________________
NOTARY PUBLIC

COUNTY OF ___________________

STATE OF ____________________

My commission expires the ___ day of __________, 19__.



                                     C-1-4

 
<PAGE>

<PAGE>



                                   EXHIBIT C-2



                            FORM OF TRANSFEROR LETTER




                                     [Date]



[CERTIFICATE REGISTRAR]

     Re:       Structured Asset Securities Corporation, Multiclass
               Pass-Through Certificates, Series 1996-CFL
               -----------------------------------------------------

Ladies and Gentlemen:

               [Transferor] has reviewed the attached affidavit of [Transferee],
and has no actual knowledge that such affidavit is not true and has no reason to
know that the  requirements  set  forth in  paragraphs  3 and 4 thereof  are not
satisfied or that the information contained in paragraphs 3 and 4 thereof is not
true.

                                       Very truly yours,

                                       [Transferor]


                                       -------------------------




                                     C-2-1



 
<PAGE>

<PAGE>


                                    EXHIBIT D

                    FORM OF INVESTMENT REPRESENTATION LETTER


LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street
Suite 200
Chicago, Illinois  60603
Attention: Corporate Trust Administration




       Re: Transfer of Structured Asset Securities Corporation, Multiclass
           Pass-Through Certificates, Series 1996-CFL
           ---------------------------------------------------------------

Ladies and Gentlemen:

               This letter is delivered pursuant to Sections 5.03(b) and 5.10 of
the Pooling and Servicing  Agreement  dated as of February 1, 1996 (the "Pooling
and Servicing Agreement"), by and among Structured Asset Securities Corporation,
as Depositor,  Midland Loan Services,  L.P., as Servicer,  J.E.  Robert Company,
Inc., as Special  Servicer,  LaSalle  National Bank, as Trustee (the "Trustee"),
and ABN AMRO Bank N.V.,  as Fiscal Agent (the  "Fiscal  Agent") on behalf of the
holders of Structured  Asset  Securities  Corporation,  Multiclass  Pass-Through
Certificates,  Series  1996-CFL  (the  "Certificates")  in  connection  with the
transfer  by   _________________   (the  "Seller")  to  the   undersigned   (the
"Purchaser") of $_______________ aggregate Certificate Principal Amount of Class
_________ Certificates,  in certificated  fully registered form (such registered
interest being the "Certificate"). Terms  used but not defined herein shall have
the meanings ascribed thereto in the Pooling and Servicing Agreement.

               In  connection  with  such  transfer,   the  undersigned   hereby
represents and warrants to you as follows:

               [[For Institutional  Accredited Investors] 1. The Purchaser is an
"institutional  accredited investor" (an entity meeting the requirements of Rule
501(a)(1),  (2), (3) or (7) of Regulation D under the Securities Act of 1933, as
amended (the "1933 Act")) and has such knowledge and experience in financial and
business  matters  as to be capable  of  evaluating  the merits and risks of its
investment in the Certificates,  and the Purchaser and any accounts for which it
is acting are each able to bear the  economic  risk of the  Purchaser's  or such
account's investment.  The Purchaser is acquiring the Certificates  purchased by
it for its  own  account  or for  one or more  accounts  (each  of  which  is an
"institutional accredited investor") as to each of which the Purchaser exercises
sole investment  discretion.  The Purchaser  hereby  undertakes to reimburse the
Trust for any costs incurred by it in connection with this transfer.]

               [[For Qualified  Institutional Buyers only] 1. The Purchaser is a
"qualified  institutional  buyer"  within the meaning of Rule 144A ("Rule 144A")
promulgated  under the Securities Act of 1933, as amended (the "1933 Act").  The
Purchaser is aware that the transfer is being made in reliance on Rule 144A, and
the Purchaser has had the opportunity to obtain the  information  required to be
provided pursuant to paragraph (d)(4)(i) of Rule 144A.]

                                      D-1


 
<PAGE>

<PAGE>

               2. The  Purchaser's  intention is to acquire the  Certificate (a)
for  investment  for  the  Purchaser's  own  account  or (b) for  resale  to (i)
"qualified institutional buyers" in transactions under Rule 144A, and not in any
event  with the view to, or for  resale in  connection  with,  any  distribution
thereof,   or  (ii)  to  "institutional   accredited   investors"   meeting  the
requirements  of Rule  501(a)(1),  (2), (3) or (7) of  Regulation D  promulgated
under  the 1933  Act,  pursuant  to any other  exemption  from the  registration
requirements of the 1933 Act, subject in the case of this clause (ii) to (a) the
receipt  by the  Certificate  Registrar  of a letter  substantially  in the form
hereof,  (b) the receipt by the  Certificate  Registrar of an opinion of counsel
acceptable to the  Certificate  Registrar that such reoffer,  resale,  pledge or
transfer is in compliance  with the 1933 Act, (c) the receipt by the Certificate
Registrar of such other evidence  acceptable to the  Certificate  Registrar that
such reoffer,  resale, pledge or transfer is in compliance with the 1933 Act and
other applicable laws, and (d) a written  undertaking to reimburse the Trust for
any costs incurred by it in connection with the proposed transfer. The Purchaser
understands that the Certificate  (and any subsequent  Certificate) has not been
registered  under the 1933 Act,  by reason  of a  specified  exemption  from the
registration  provisions of the 1933 Act which depends upon, among other things,
the bona fide nature of the Purchaser's  investment  intent (or intent to resell
to only certain investors in certain exempted transactions) as expressed herein.

               3. The  Purchaser  is not a Person  which is an employee  benefit
plan  subject  to  the  fiduciary  responsibility  provisions  of  the  Employee
Retirement  Income Security Act of 1974, as amended  ("ERISA") or a plan subject
to Section 4975 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
or a  governmental  plan as defined in  Section  3(32) of ERISA,  subject to any
federal,  state or local  law which is, to a  material  extent,  similar  to the
foregoing provisions of ERISA or the Code (collectively,  a "Plan"), or a Person
acting on behalf  of any such Plan or using the  assets of such Plan to  acquire
such Certificate.

               4.  The  Purchaser  acknowledges  that the  Certificate  (and any
Certificate  issued on transfer or exchange  thereof) has not been registered or
qualified  under the 1933 Act or the  securities  laws of any State or any other
jurisdiction,  and that the Certificate cannot be resold unless it is registered
or  qualified  thereunder  or unless an  exemption  from  such  registration  or
qualification is available.

               5. The Purchaser  hereby  undertakes to be bound by the terms and
conditions of the Pooling and Servicing Agreement in its capacity as an owner of
a Certificate or Certificates, as the case may be (each, a "Certificateholder"),
in all respects as if it were a signatory thereto.  This undertaking is made for
the benefit of the Trust, the Certificate  Registrar and all  Certificateholders
present and future.

               6. The Purchaser will not sell or otherwise  transfer any portion
of the Certificate or  Certificates,  except in compliance with Sections 5.03(b)
and 5.10 of the Pooling and Servicing Agreement.

               Please make all payments due on the Certificates:*

_____          (a) by wire transfer to the following account at a bank or entity
               in New York, New York, having appropriate facilities therefore:

               Account number _________     Institution __________________

- -------------------
*    Please  select  (a) or (b).  Wire  transfers  are  only  available  if such
holder's Certificates have an aggregate Certificate Principal Amount of at least
U.S.$5,000,000 or are Class X Certificates or Residual Certificates.


                                      D-2

 
<PAGE>

<PAGE>


_____          (b)    by mailing a check or draft to the following address:

                                    -------------------------

                                    -------------------------

                                    -------------------------



                                    Very truly yours,



                                    -------------------------
                                    [The Purchaser]



                                    By:______________________
                                         Name:
                                         Title



Dated:  ____ __, ____


                                      D-3


 
<PAGE>

<PAGE>

                                   EXHIBIT E

                    Structured Asset Securities Corporation
             Multiclass Pass-Through Certificates, Series 1996-CFL 
                      COMPARATIVE FINANCIAL STATUS REPORT
                            as of _________________

<TABLE>
<CAPTION>
                                           Original Underwriting Information        Prior Full Year Operating Information
                                                        Base Year                         as of _______           Normalized
                                         --------------------------------------  --------------------------------------------
                 Current                 Last                                      Last
                 Sched.   Paid  Annual   Prop.   Financial                         Prop.    Financial
Loan            Principal Thru   Debt   Inspect. Info as of  %   Total  $   (1)   Inspect. Info as of %    Total   $    (1)
Num. City State  Balance  Date  Service  Date      Date     Occ.  Rev. NOI DSCR x   Date      Date    Occ.  Rev.  NOI  DSCR x
- ---  ---- ----- --------- ----  ------- -------- ---------- ---- ----- --- ------ -------- ---------- ---- -----  ---  ------
<S>  <C>  <C>   <C>       <C>   <C>     <C>      <C>        <C>  <C>   <C> <C>    <C>      <C>        <C>  <C>    <C>  <C>

List all loans currently in the Trust (with or without information) in descending loan balance order.





Total:          $               $                           WA   $     $   WA                         WA   $      $    WA


                                                   Received                                   Required  
                                        ----------------------------------         ----------------------------------
Financial Information:                        Loans                Balance              Loans                 Balance
                                        -------------------       --------        -----------------         ---------
                                           #          %              $    %           #         %              $     %
Current Full Year:                                                                                                        
Current Full Year received with DSC <1:                                                                                   
Prior Full Year:                                                                                                          
Prior Full Year received with DSC <1:                                                                                     



(1) DSCR calculated using NOI/Annual Debt Service.
(2) Net change should compare the latest year to the underwriting year.



<CAPTION>
                                                          "Actual"                    (2)
  Current Annual Operating Information    YTD Financial Information              Net Change
          as of________     Normalized          Month Reported               Current & Base
 --------------------------------------  ----------------------------------  --------------------
 Last
 Prop.   Financial                  (1)   Financial                                   %
Inspect. Info as of  %   Total  $  DSCR   Info as of  %   Total   $    %       %    Total   DSCR
 Date      Date     Occ.  Rev. NOI   x       Date    Occ.  Rev.  NOI  DSC     Occ.   Rev.     x
- -------- ---------- ---- ----- --- ------ ---------- ---- -----  ---  ---     ----  -----   ----
<S>      <C>        <C>  <C>   <C> <C>    <C>        <C>  <C>    <C>  <C>    <C>    <C>      <C>







                    WA   $     $   WA                WA   $      $    WA       WA   $       WA















</TABLE>

                                      E-1

 
<PAGE>

<PAGE>

                                   EXHIBIT F

                    Structured Asset Securities Corporation
             Multiclass Pass-Through Certificates, Series 1996-CFL
                         DELINQUENT LOAN STATUS REPORT
                            as of _________________
<TABLE>
<CAPTION>

                                                                                
                                      (a)         (b)         (c)         (d)        (e)=a+b+c+d
                    Sq. Ft.                        Total                                                
  Loan                or                          Outstand.    Total       Other                        
 Number,            Units,    Paid     Sched.       P&I       Outstand.   Advances             Current  
 City &    Prop.    Occ %,    Thru    Principal   Advances    Expenses    (Taxes &    Total     Monthly 
 State     Type      Date     Date     Balance    to Date     to Date      Escrow)   Exposure    P&I    
- ---------  -----   --------   ----    ---------   --------   ---------    --------   --------  -------- 
<S>       <C>      <C>        <C>     <C>        <C>         <C>          <C>        <C>       <C>      




















FCL - Foreclosure
LTM - Latest 12 Months
* Status should contain a code indicating the current direction of each loan
  such as (FCL - In Foreclosure, MOD - Modification, DPO - Discount Payoff,
  NS - Note Sale, BK - Bankrupcy, PP - Payment Plan, Curr - Current, TBD - To
  Be Determined, etc.).  It is possible to combine the status codes if the loan
  is going in more than one direction  (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO).
**App - Appraisal, BPO - Broker Opinion, Int. - Internal Valve


<CAPTION>
                                               (f)                       (g)=(.92*f)-e
                                                                                       Date
                                                                               Loss     NOI
                                               Most     Appraisal  Transfer   Using    Filed/
 Current             LTM    LTM              Accurate    BPO or     Date/      92%      FCL
Interest  Maturity   NOI    NOI,  Valuation  Property   Internal   Closing   Appr. or   Sale
  Rate      Date     Date   DSCR    Date      Value      Value**     Date     BPO(f)    Date   Status*
- --------  --------   ----   ----  ---------  --------    --------  -------   --------   ----   -------
<S>       <C>        <C>    <C>   <C>        <C>        <C>        <C>       <C>       <C>     <C>



90 + DAYS DELINQUENT




60 - 89 DAYS DELINQUENT




30 - 59 DAYS DELINQUENT



Specially Serviced Mortgage Loans that are Current





</TABLE>

                                      F-1
 
<PAGE>

<PAGE>

                                   EXHIBIT G


                    Structured Asset Securities Corporation
             Multiclass Pass-Through Certificates, Series 1996-CFL
                      HISTORICAL LOAN MODIFICATION REPORT
                            as of _________________

<TABLE>
<CAPTION>
                                        Balance                                                                
                                      When Sent to     Balance at the                Num.                      
 Loan   City/    Mod./     Effective     Special     Effective Date of              Months/                    
Number  State  Extension     Date       Servicer      Rehabilitation    Old Rate   New Rate  Old P&I   New P&I 
- ------  -----  ---------   ---------  ------------   -----------------  --------   --------  -------   -------  
<S>     <C>    <C>        <C>          <C>            <C>                <C>        <C>        <C>       <C>   
THIS REPORT IS HISTORICAL



Total For All Loans:

Total For Loans in Current Month:

                           # of Loans                    $ Balance
                           ----------                    ---------
Modifications:
Maturity Date Extensions:

Total:




<CAPTION>
                                                          (2) Est. Future
                          Total Num.                       Interest Loss
                          Months For     (1) Realized        to Trust $
  Old          New        Change of      Loss to Trust         (Rate
Maturity     Maturity        Mod.             $              Reduction)                       COMMENTS
- --------     --------     ----------    ---------------    --------------     ------------------------------------------
<S>           <C>          <C>            <C>               <C>                <C>




















</TABLE>

                                      G-1


 
<PAGE>

<PAGE>

                                   EXHIBIT H

                    Structured Asset Securities Corporation
             Multiclass Pass-Through Certificates, Series 1996-CFL
        HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD or DISCOUNTED PAYOFF)
                            as of _________________

<TABLE>
<CAPTION>

                      (c)=b/a     (a)                  (b)      (d)        (e)        (f)       (g)        (h)      (i)=d-(f+g+h)
                                 Latest
                      % Rec.  Appraisal or  Effect            Net Amt.
Servicer               From     Brokers     Date of   Sales   Received  Scheduled  Total P&I   Total    Servicing
Loan ID   City/State   Sale     Opinion      Sale     Price  from Sale   Balance    Advanced  Expenses     Fees    Net Proceeds
- --------  ----------  ------  ------------  -------   -----  ---------  --------   ---------  --------  ---------  ------------
<S>       <C>         <C>     <C>           <C>       <C>    <C>        <C>        <C>        <C>       <C>        <C>
THIS REPORT IS HISTORICAL


Total all Loans:

Current Month Only:










<CAPTION>
  (k)=i-e                 (m)                (n)=k+m      (o)=n/e
                Date                Minor
                Loss                 Adj.   Total Loss   Loss % of
Actual Losses  Passed  Minor Adj.   Passed     with       Scheduled
 Passed Thru    Thru    to Trust    Thru    Adjustment     Balance
- -------------  ------  ----------  -------  ----------   ----------
<S>            <C>     <C>         <C>      <C>          <C>















</TABLE>

                                      H-1

 
<PAGE>

<PAGE>

                                   EXHIBIT I

                    Structured Asset Securities Corporation
             Multiclass Pass-Through Certificates, Series 1996-CFL 
                                REO STATUS REPORT
                             as of _________________
<TABLE>
<CAPTION>

                                         (a)        (b)         (c)         (d)   (e)=a+b+c+d

                    Sq. Ft.                                                                  
  Loan                or                           Total       Other
 Num./              Units/    Paid     Sched.       P&I       Advances     Total               Current  
 City &    Prop.    Occ %/    Thru    Principal   Advances    (Taxes &    Expenses    Total     Monthly 
 State     Type      Date     Date     Balance    to Date      Escrow)    To Date    Exposure    P&I    
- ---------  -----   --------   ----    ---------   --------   ---------    --------   --------  -------- 
<S>       <C>      <C>        <C>     <C>         <C>         <C>          <C>        <C>       <C>      




















(1) Use the following codes: App. - Appraisal; BPO - Brokers Opinion; Int. - Internal Value.

<CAPTION>
                                              (f)                        (g)=(.92*f)-e

                            (YTD)                       ($1)                  Loss     
                             Most            Most     Appraisal  Transfer    Using    
 Current             NOI    Recent         Accurate    BPO or     Date/       92%        REO
Interest  Maturity  as of    NOI/   Appr.  Property   Internal   Closing    Appr. or  Acquisition   Pending
  Rate      Date     Date    DSCR   Date    Value       Value     Date      BPO(f)       Date       Offers         Comments
- --------  --------   ----    ----   -----  --------   --------   -------    --------  ------------  -------  -------------------
<S>       <C>        <C>     <C>    <C>    <C>        <C>        <C>        <C>       <C>           <C>      <C>


Real Estate Owned

















</TABLE>
                                     I-1

 
<PAGE>

<PAGE>

                                   EXHIBIT J

                    Structured Asset Securities Corporation
             Multiclass Pass-Through Certificates, Series 1996-CFL 
                                   WATCH LIST
                            as of _________________

<TABLE>
<CAPTION>
                                  Sched.    Paid
 Loan   Property                 Principal  Thru   Maturity   Current
Number    Type     City   State   Balance   Date     Date      DSC(%)           COMMENT/REASON ON WATCH LIST
- ------  --------   ----   -----  ---------  ----   --------   -------  ---------------------------------------------
<S>     <C>        <C>    <C>    <C>        <C>    <C>        <C>        <C>


List all loans on Watch List and the reason for each being on the Watch List.  List should be sorted in descending loan
balance order.
















Total:                           $
</TABLE>

                                     J-1

 
<PAGE>

<PAGE>

                                   EXHIBIT K

                     Structured Asset Securities Corporation
              Multiclass Pass-Through Certificates, Series 1996-CFL 
                       OPERATING STATEMENT ANALYSIS REPORT
                             as of _________________


<TABLE>
<S>                                    <C>            <C>         <C>         <C>     <C>  <C>           <C>         <C>
   PROPERTY OVERVIEW:
        Servicer Loan Number
        Property Type
        Property Address, City, State
        Net Rentable Square Feet
        Year Built/Year Renovated
        Year of Operations              Underwriting  1993        1994        1995    YTD
        Occupancy Rate *
        Average Rental Rate                               
                                        * Occupancy rates are year end or the ending date of the financial statement for the period.

   INCOME:                                                                                 No. of Mos.
        Number of Mos. Annualized                                Prior Year  Current Year             
        Period Ended                   Underwriting      1993        1994       1995       1996 YTD**    1995-Base   1995-1994     
        Statement Classification         Base Year    Normalized  Normalized  Normalized   as of / /96   Variance    Variance     
        Rental Income
        Pass Through/Escalations
        Other Income
                                    
       Effective Gross Income             $0.00         $0.00        $0.00       $0.00        $0.00          %            %
                                       Normalized - Full year financial statements that have been reviewed by the underwriter
                                       or the Servicer.
                                       ** YTD numbers will not be normalized.
 
   OPERATING EXPENSES:
        Real Estate Taxes
        Property Insurance
        Utilities
        Repairs and Maintenance
        Management Fees
        Payroll & Benefits Expense
        Advertising & Marketing
        Professional Fees
        Other Expenses
        Ground Rent 
     Total Operating Expenses             $0.00         $0.00        $0.00       $0.00       $0.00           %            %

     Operating Expense Ratio

     Net Operating Income                 $0.00         $0.00        $0.00       $0.00       $0.00

        Leasing Commissions
        Tenant Improvements
        Replacement Reserve
     Total Capital Items                  $0.00         $0.00        $0.00       $0.00       $0.00                   $0.00

     N.O.I. After Capital Items           $0.00         $0.00        $0.00       $0.00       $0.00

    Debt Service (per Servicer)           $0.00         $0.00        $0.00       $0.00       $0.00
    Cash Flow After Debt Service          $0.00         $0.00        $0.00       $0.00       $0.00

    (1) DSCR: (NOI/Debt Service)

    DSCR: (After Reserves\Cap Items)

     Source of Financial Data:
                                          (i.e., operating statements, financial statements, tax return, other)
</TABLE>

    Notes and  Assumptions:

The years shown above will always show a three year history. 1995 is the current
year financials; 1994 is the prior year financials.

This  report  may vary  depending  on the  property  type  and due to  reporting
differences among the financial statements of the borrowers.

    Income: Comment

    Expense: Comment

    Capital Items: Comment

    (1) Used in the Comparative Financial Status Report.

                                       K-1


 
<PAGE>

<PAGE>

                                   EXHIBIT L

                     Structured Asset Securities Corporation
              Multiclass Pass-Through Certificates, Series 1996-CFL
                       NOI ADJUSTMENT WORKSHEET for "Year"
                             as of _________________


<TABLE>

<S>                                               <C>            <C>            <C>            <C>               <C>
     PROPERTY OVERVIEW:
          LB Control Number
          Servicer Loan Number
          Property Type
          Property Address, City, State
          Net Rentable Square Feet
          Year Built/Year Renovated
          Year of Operations                      Borrower       Adjustment     Normalized
          Occupancy Rate *
          Average Rental Rate
                                                  * Occupancy rates are year end or the ending date of the financial statement 
                                                  for the period.
      INCOME:
          Number of Mos. Annualized                "Year"
          Period Ended                            Borrower
          Statement Classification                 Actual                       Adjustment                       Normalized
          Rental Income
          Pass Throughs/Escalations
          Other Income

       Effective Gross Income                        $0.00                           $0.00                           $0.00
                                                  Normalized - Full year Financial statements that have
                                                  been reviewed by the Underwriter or Servicer.

      OPERATING EXPENSES:
          Real Estate Taxes
          Property Insurance
          Utilities
          Repairs and Maintenance
          Management Fees
          Payroll & Benefits Expense
          Advertising & Marketing
          Professional Fees
          Other Expenses
          Ground Rent
       Total Operating Expenses                      $0.00                           $0.00                           $0.00

       Operating Expense Ratio

       Net Operating Income                          $0.00                           $0.00                           $0.00

          Leasing Commissions
          Tenant Improvements
          Replacement Reserve
       Total Capital Items                           $0.00                           $0.00                           $0.00

       N.O.I. After Capital Items                    $0.00                           $0.00                           $0.00

    Debt Service (per Servicer)                      $0.00                           $0.00                           $0.00
    Cash Flow After Debt Service                     $0.00                           $0.00                           $0.00

    (1)DSCR: (NOI/Debt Service)

    DSCR: (After Reserves\Cap. Items)

       Source of Financial Data:
                                                     (i.e., operating statements, financial statements, tax return, other)
</TABLE>


Notes and  Assumptions:

This report should be completed by the Servicer for any  "Normalization"  of the
Borrowers numbers.


The "Normalized" column is used in the Operating Statement Analysis Report.

This  report  may vary  depending  on the  property  type  and due to  reporting
differences among the financial statements of the borrowers.

Income: Comments 
Expense: Comments
Capital Items: Comments

(1) Used in the Comparative Financial Status Report.


                                      L-1


 
<PAGE>

<PAGE>



                                    EXHIBIT M

                  REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPTS

To:     [Trustee/Custodian]

        Re:    The Pooling and Servicing Agreement, dated as of February 1, 1996
               (the "Pooling and Servicing  Agreement"),  among Structured Asset
               Securities  Corporation,  as  depositor,  Midland Loan  Services,
               L.P.,  as  servicer,   J.E.  Robert  Company,  Inc.,  as  special
               servicer,  ABN Amro  Bank  N.V.,  as  fiscal  agent  and  LaSalle
               National Bank, as trustee, with respect to the Mortgage Loans.

               In connection with the  administration of the Mortgage Loans held
by you as the  [Trustee/Custodian]  on behalf of the Trust Fund,  we request the
release, and acknowledge receipt, of the (Mortgage File/[specify documents]) for
the Mortgage Loan described  below, for the reason  indicated.  (All capitalized
terms not defined  herein  shall have the same meaning  assigned  thereto in the
Pooling and Servicing Agreement.)

               Mortgagor's Name Address & Zip Code:






               Mortgage Loan Number:



               Reason for Requesting Documents (check one)

 __1.          Mortgage Loan Paid in Full. (The Servicer  hereby  certifies that
               all amounts  received in connection  therewith have been, or will
               be,  deposited  in the  Collection  Account  as  provided  in the
               Pooling and Servicing Agreement.)

[__2.          Mortgage  Loan  Repurchase  Pursuant  to  Subsection  2.03 of the
               Pooling and Servicing  Agreement.  (The Servicer hereby certifies
               that the  Repurchase  Price has been  remitted or credited in its
               entirety as provided in the Pooling and Servicing Agreement.  The
               Repurchase  Price was calculated as follows:  [insert identity of
               Mortgage Loan that was  repurchased  and the  calculation  of the
               Repurchase Price].)]

 __3.          Mortgage Loan liquidated by _______________.  (The Company hereby
               certifies   that  all   proceeds   of   foreclosure,   insurance,
               condemnation  or other  liquidation  have been  finally  received
               pursuant to the Pooling and Servicing Agreement.)


                                      M-1

 
<PAGE>

<PAGE>

 __4.          Mortgage Loan in Foreclosure.

 __5.          Other (explain) _________________________.

               If box 2 or 4 above is  checked,  this  Request  for  Release  of
Documents and Receipt shall  obligate the Servicer or the Special  Servicer,  as
applicable,  to  return  the  Mortgage  File to the  Trustee  or  Custodian,  as
applicable, when the need therefor no longer exists.

               If box 2 or 4 above is  checked,  upon our  return  of all of the
above  documents  to you as the  [Trustee/Custodian],  please  acknowledge  your
receipt by signing in the space indicated below, and returning this form.

                                       [SERVICER/SPECIAL SERVICER]


                                       By:    __________________________________
                                       Name:  __________________________________
                                       Title: __________________________________
                                       Date:  __________________________________

Acknowledgment of the Mortgage File returned to the [Trustee/Custodian]:


                                       By:    __________________________________
                                       Name:  __________________________________
                                       Title: __________________________________
                                       Date:  __________________________________



                                      M-2


 
<PAGE>

<PAGE>



                                    EXHIBIT N

                          LOST NOTE AFFIDAVIT OF SELLER

               I,  [Name] as [Title] of  Confederation  Life  Insurance  Company
(U.S.) in  Rehabilitation,  the U.S.  Branch  of  Confederation  Life  Insurance
Company, a Canadian mutual life insurance company in liquidation (the "Seller"),
am authorized to make this Affidavit on behalf of the Seller,  and, on behalf of
the Seller, [name], being duly sworn, depose and say that:

               1.  The  Seller  has  made  or has  caused  to be  made  diligent
investigation  in its  records  and  files and has been  unable  to  locate  the
Mortgage Note  identified in Exhibit A hereto (the  "Original  Mortgage  Note"),
which to the best of my knowledge and belief has been lost, misfiled,  misplaced
or destroyed due to a clerical error:

               2.  Attached  hereto as Exhibit B are true and correct  copies of
the Original Mortgage Note.

               3. To the best of my knowledge and belief,  the Original Mortgage
Note  has  not  been  paid,  satisfied,   assigned,   pledged,   transferred  or
hypothecated  in any way,  and the  unpaid  balance  is still  due owing on said
Original Mortgage Note.

               4. If said  Original  Mortgage  Note  should  ever  come into the
Seller's  possession,  custody or power, the Seller will immediately and without
consideration  surrender the Original Mortgage Note to LaSalle National Bank, as
trustee (the  "Trustee")  or its  successors  in interest or permitted  assigns,
under the Pooling and Servicing  Agreement  dated as of February 1, 1996,  among
Structured Asset Securities  Corporation,  as Depositor,  Midland Loan Services,
L.P., as Servicer, J.E. Robert Company, Inc., as Special Servicer, ABN Amro Bank
N.V., as Fiscal Agent, and the Trustee.

               5. The Seller shall indemnify and hold harmless,  the Trustee and
its successors in interest and permitted assigns (each, an "Indemnified  Party")
of an ownership  interest in the  Original  Mortgage  Note,  against any and all
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
claims,  costs,  expenses and  disbursements  of any kind or nature  whatsoever,
including  attorneys'  fees  (except  credit  losses  relating to default on the
Original  Mortgage  Note),  that may be imposed on,  incurred or suffered by, or
asserted  against any  Indemnified  Party  arising out of or resulting  from the
unavailability of the Original Mortgage Note, including but not limited to those
arising  out of or  resulting  from (i) any false  statement  contained  in this
Affidavit,  (ii) any claim of any party that it has already purchased a mortgage
loan  evidenced  by the  Original  Mortgage  Note or any interest in the related
mortgage loan,  (iii) any claim of the borrower with respect to the existence of
terms of the mortgage loan  evidenced by the Original  Mortgage  Note,  (iv) the
issuance of a new  instrument in lieu thereof,  and (v) any claim whether or not
based upon or arising from  honoring or refusing to honor the Original  Mortgage
Note when presented by anyone.

                                      N-1

 
<PAGE>

<PAGE>

               7. This  Affidavit is intended to be relied on by the Trustee and
its successors in interest and permitted  assigns.  I represent and warrant that
the Seller has the authority to perform its obligations under this Affidavit.

                                       EXECUTED THIS ____ day of  _______, 199_,
                                       on behalf of the Seller by:


                                       -----------------------------------
                                       Signature



                                       -----------------------------------
                                       Typed Name


                                      N-2



 
<PAGE>

<PAGE>




               On this _________ day of _______________________, 199_, before me
appeared  ____________________________________________,  to me personally known,
who being duly sworn did say that  she/he is the  ______________________________
of  ______________________,  and that said Affidavit of Lost Note was signed and
sealed  on  behalf of such  corporation  and said  _____________________________
acknowledged this instrument to be the free act and deed of said corporation.


_____________________________________
Notary Public in and for the
State of ____________________________.

My Commission expires: _______________.


                                      N-3


<PAGE>



<PAGE>
                                   EXHIBIT O
 
                         Environmental Issues Statement
                              & Resolution Report
 
                  Confederation Life Insurance Company (U.S.)
                               in Rehabilitation
 
                         dated as of December 15, 1995
 
                                 together with
 
                         Environmental Issues Statement
                          & Resolution Report Addendum
 
                  Confederation Life Insurance Company (U.S.)
                               in Rehabilitation
 
                         dated as of February 12, 1996




<PAGE>
<PAGE>
                                   Schedule 1
                       Computerized Database Information

                                     Field

                           Issue Id
                           Sub Issue Id
                           Period
                           Collateral Id
                           Beginning Principal Balance
                           Scheduled Principal
                           Deferred Interest
                           Prepayment Code
                           Prepayment
                           Prepayment Date
                           Other Principal Adjustment
                           Ending Principal Balance
                           Current Gross Rate
                           Scheduled P & I
                           Next Rate Adjustment Date
                           Next Gross Rate
                           Interest Paid Through Date
                           Remaining Term
                           Maturity Date
                           Property Inspection Date
                           Current Occupancy
                           Revenue (Last Full Year)
                           Expenses (Last Full Year)
                           NOI (Last Full Year)
                           DSCR (Last Full Year)
                           Date of Last Annual Statement
                           Revenue (YTD)
                           Expenses (YTD)
                           NOI (YTD)
                           DSCR (YTD)
                           Year To Date As of Date

<PAGE>
 
<PAGE>
                                   SCHEDULE 2

                    MORTGAGE LOANS WITH CONTINGENT INTERESTS

Loan Numbers

934203

935487

937198

937681

941153

939766




<PAGE>






<PAGE>
                             Confederation Life Insurance Company
<TABLE>
<CAPTION>
Loan           Prospectus       Property      Property                        Property                        Property
ID             ID               Type          Name                            Address                         City
<S>            <C>              <C>           <C>                             <C>                             <C>
0941918        1                Office        FIRST TRUST CENTER              180 EAST FIFTH STREET           ST. PAUL
0941618        2                Office        THE C P A S BUILDING            777 NORTH CAPITOL STREET, NE    WASHINGTON
0941335        3                Warehouse     KMART DISTRIBUTION CENTER       736 SW 52ND AVENUE              OCALA
0939952        4                Office        CHEVY CHASE PLAZA               5301 WISCONSIN AVENUE NW        WASHINGTON
0940239        5                Multifamily   BRIDGEWATER APARTMENTS          4375 SATELLITE BLVD             DULUTH
0938427        6                Office        ONE AND TWO LITTLE FALLS CTR.   2711 & 2752 CENTERVILLE ROAD    NEW CASTLE
0937101        7                Multifamily   OAKTON GABLE                    3200-3252 ARROWHEAD CIRCLE      OAKTON
0939183        8                Multifamily   NORTH BRUNSWICK MANOR           615 BISHOP BOULEVARD            NORTH BRUNSWICK
0942522        9                Multifamily   GATEWAY APARTMENTS              Various                         Various
0942522A       9A               Multifamily   GATEWAY APARTMENTS              902 DAVIS STREET                SAN LEANDRO
0942522B       9B               Multifamily   AUSTIN COMMONS APARTMENTS       50 AUSTIN AVENUE                HAYWARD
0940744        10               Office        5 NESHAMINY INTERPLEX           Various                         Various
0940744A       10A              Office        5 NESHAMINY INTERPLEX           5 NESHAMINY INTERPLEX           TREVOSE
0940744B       10B              Office        6 NESHAMINY INTERPLEX           6 NESHAMINY INTERPLEX           TREVOSE
0940744C       10C              Office        7 NESHIMANY INTERPLEX           7 NESHIMANY INTERPLEX           TREVOSE
0940744D       10D              Office        NESHAMINY KOR-CENTER            2577,2607,2585 INTERPLEX DRIVE  TREVOSE
0939407        11               Office        640 NORTH LA SALLLE STREET      640 NORTH LA SALLLE STREET      CHICAGO
0938774        12               Retail        CENTER OF BONITA SPRINGS        3300 BONITA BEACH ROAD          BONITA SPRINGS
0938270        13               Office        SECOND STREET OFFICE BUILDING   1800 SECOND STREET              SARASOTA
0939043        14               Retail        OAK TREE CENTER                 1655 OAKTREE RD.                EDISON
0938609        15               Multifamily   MT. PLEASANT VILLAS             E. MAIN & FINDERNE AVE.         BRIDGEWATER
0942765        16               Retail        THE VILLAGE AT BEDMINSTER       EAST HILLS DR. @ RTE. 202/206   BEDMINSTER
0942091        17               Multifamily   DEERWOOD APARTMENTS             2215 EAST LAKESIDE PARK         CORONA
0939766        18               Office        STEVENS BUILDING                17-25 NORTH STATE STREET        CHICAGO
0943083        19               Office        DENVER CORP CTR TOWERS I & II   7800 & 7900 E. UNION AVENUE     DENVER
0941670        20               Multifamily   THE GRANDVIEW                   3481 LAKESIDE DRIVE, NE         ATLANTA
0937836        21               Multifamily   OLD CENTREVILLE GABLE           13801-13849 BRADDOCK SPRING RD  CENTREVILLE
0940100        22               Multifamily   GREENVILLE PLACE APARTMENTS     KENNETT PIKE & BARLEY MILL RD   GREENVILLE
0942029        23               Office        HOUSEHOLD FINANCE BUILDING      941-961 WEIGEL DRIVE            ELMHURST
0940355        24               Office        WOLCOTT BUSINESS CENTER         5000,5010,5016 CALABASAS PKWAY  CALABASAS
0935840        25               Warehouse     PARK 90-5 OFFICE PARK           2203 AIPORT WAY                 SOUTH SEATTLE
0941906        26               Warehouse     STADIUM PARK                    Various                         Various
0941906A       26A              Warehouse     STADIUM PARK                    4570-4698 ALVARADO CYN. RD.     SAN DIEGO
0941906B       26B              Warehouse     A-1 SELF STORAGE                4680 ALVARADO CANYON ROAD       SAN DIEGO
0941906C       26C              Retail        VILLAGE SQUARE                  6602-6628 MISSION GORGE ROAD    SAN DIEGO
0934999        27               Retail        FOUNTAIN SQUARE SHOPPING CTR.   N W C 7TH STREET & BELL ROAD    PHOENIX
0941116        28               Retail        AHWATUKEE PALMS RETAIL CENTER   S E C SOUTH WARNER RD/ 48TH ST  PHOENIX
0942297        29               Retail        OXFORD COMMONS                  3500 ROXBORO ROAD               DURHAM
0911           30               Retail        NORTHLAKE TOWER FESTIVAL        3983-4043 & 4073 LAVISTA ROAD   ATLANTA
0941307        31               Multifamily   NETCONG HEIGHTS                 P.O. BOX 476 / BASENESE DRIVE   NETCONG
0942224        32               Multifamily   LOS ALAMOS APARTMENTS           24850 HANCOCK AVE.              MURRIETA
0940367        33               Office        YOUNG QUINLAN BUILDING          81 SOUTH 9th ST.                MINNEAPOLIS
0941025        34               Multifamily   KINGS VILLAGE APARTMENTS        1-360 KINGS ARROW ROAD          MT. OLIVE
0940938        35               Retail        WAIPAHU SHOPPING PLAZA          94-300 FARRINGTON HIGHWAY       WAIPAHU
 <PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg           Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>         <C>         <C>           <C>             <C>                  <C>           <C>
0941918    MN         55101       1           1             33,613,520      Amortizing            9.550        3,546,924
0941618    DC         20002       1           1             28,636,401      Amortizing           10.070        3,040,188
0941335    FL         32670       1           1             27,473,835      Amortizing            9.830        30,93,360
0939952    DC         20201       1           1             26,498,948      Amortizing            8.350        2,438,724
0940239    GA         30136       2           1             24,837,212      Amortizing            7.670        2,141,208
0938427    DE         19720       1           1             22,752,831      Interest Only         8.250        1,877,109
0937101    VA         22030       1           1             22,090,506      Amortizing            8.000        2,112,418
0939183    NJ         08902       1           1             20,233,222      Amortizing            7.640        2,432,640
0942522    Vr         Vrs         1           1             19,135,822      Amortizing            8.750        2,020,044
0942522A   CA         94577                                          0                            0.000                0
0942522B   CA         94544                                          0                            0.000                0
0940744    Vr         Vrs         1           12            18,974,628      Amortizing            7.750        1,661,580
0940744A   PA         19047                                          0                            0.000                0
0940744B   PA         19047                                          0                            0.000                0
0940744C   PA         19047                                          0                            0.000                0
0940744D   PA         19047                                          0                            0.000                0
0939407    IL         60610       1           1             18,935,601      Amortizing            8.500        1,866,348
0938774    FL         33923       2           12            18,091,780      Amortizing            8.750        1,718,160
0938270    FL         34236       1           1             17,983,392      Amortizing           10.375        2,064,336
0939043    NJ         8820        1           1             17,940,368      Amortizing            8.700        1,802,808
0938609    NJ         8807        1           1             16,915,266      Amortizing            8.000        1,612,632
0942765    NJ         7921        1           1             16,254,479      Amortizing            9.500        1,694,748
0942091    CA         91719       1           1             15,950,844      Amortizing            8.500        1,476,324
0939766    IL         60601       1           1             15,730,274      Interest Only         7.875        1,238,759
0943083    CO         80111       1           1             15,265,491      Amortizing            8.875        1,594,860
0941670    GA         30326       1           1             15,000,000      Interest Only         8.500        1,275,000
0937836    VA         22050       1           1             14,856,709      Amortizing            8.500        1,384,056
0940100    DE         19807       1           1             14,066,764      Amortizing            9.375        1,818,408
0942029    IL         60126       1           1             12,767,027      Amortizing            9.750        1,367,424
0940355    CA         91302       2           1             12,153,338      Amortizing            9.125        1,287,240
0935840    WA         98134       1           1             12,112,003      Amortizing            8.875        1,258,920
0941906    Vr         Vrs         2           1             11,064,866      Amortizing            9.800        1,190,712
0941906A   CA         92100                                          0                            0.000                0
0941906B   CA         92100                                          0                            0.000                0
0941906C   CA         92120                                          0                            0.000                0
0934999    AZ         85014       1           1               10733808      Amortizing            8.875        1,122,888
0941116    AZ         85025       1           1             10,645,283      Amortizing            9.375        1,112,688
0942297    NC         27705       1           1             10,531,223      Interest Only         9.125          960,974
0911       GA         30324       1           1             10,350,000      Interest Only         8.500          879,750
0941307    NJ         7857        1           1             10,330,542      Amortizing           10.000        1,199,496
0942224    CA         92362       1           1              9,975,507      Amortizing            8.500          922,696
0940367    MN         55402       1           1              9,980,553      Amortizing            8.500          966,273
0941025    NJ         7828        1           1              9,781,282      Amortizing            9.250        1,089,324
0940938    HI         96797       2           1              9,696,017      Amortizing            9.375        1,036,824
 <PAGE>

<CAPTION>
                                       Source                                 IO        Next Rate
Loan      Normalized                   of                Orig                End            Reset           Maturity
ID               NOI          DSCR     NOI               Date               Date             Date               Date
<S>        <C>               <C>       <C>           <C>              <C>              <C>              <C>
0941918    5,145,695          1.45      '94          05-Oct-90                                           10-Oct-2010
0941618    3,601,300          1.18      '94          09-Aug-90                                           15-Aug-2000
0941335    3,163,196          1.02      '94          08-Jan-91                                           05-Feb-2017
0939952    3,442,862          1.41      '94          31-Aug-89                                           01-Sep-2001
0940239    3,311,897          1.55      '94          19-Oct-89                          15-Nov-99        15-Nov-2004
0938427    2,153,255          1.15      STAT         28-Oct-88       01-Aug-2002                         01-Aug-2002 
0937101    2,197,293          1.04      '94          21-Jan-88                                             05-Feb-98
0939183    2,666,444          1.10      '94          16-Mar-89                                           15-Apr-2009
0942522    2,230,846          1.10      '94          26-Mar-91                                           15-Apr-2001
0942522A           0          0.00                   
0942522B           0           0.0                   
0940744    2,510,000          0.98      '94          06-Dec-89                                           01-Jan-2000
0940744A           0          0.00                                                                      
0940744B           0          0.00
0940744C           0          0.00
0940744D           0          0.00
0939407    3,042,377          1.63      STAT         05-May-89                                             05-Jun-99
0938774    1,945,801          1.02      '94          28-Nov-88                          15-Dec-98        15-Dec-2003
0938270    2,517,529          1.22      STAT         29-Aug-88                                          15-Sep- 2018
0939043    2,123,825          1.18      '94          15-Mar-89                                             20-Mar-99
0938609    2,381,475          1.48      '93          16-Nov-88                                           18-Dec-2003
0942765    1,831,289          1.08      '94          01-Aug-91                                             06-Jul-96
0942091    1,489,774          1.01      '94          17-Jun-91                                           15-Aug-2000
0939766    1,641,810          1.33      '94          28-Jul-89         15-Aug-99                           15-Aug-99
0943083    2,596,203          1.63      '94          02-Jun-92                                             10-Jun-97
0941670    1,620,197          1.27      '94          04-Sep-90       15-Sep-2000                         15-Sep-2000
0937836    1,528,456          1.10      '94          11-Jul-88                                           15-Aug-2000
0940100    2,168,702          1.19      '94          02-Nov-89                                           10-Nov-2009
0942029    1,684,344          1.23      STAT         23-Oct-90                                           05-Nov-2000
0940355    1,194,037          0.93      STAT         01-Sep-89                          15-Oct-99        15-Oct-2004
0935840    1,098,577          0.87      STAT         26-Oct-87                                             01-Nov-97
0941906    2,588,787          2.17      STAT         01-Oct-90                        01-Nov-2000        01-Nov-2010
0941906A           0          0.00
0941906B           0          0.00
0941906C           0          0.00
0934999    1,120,850          1.00      STAT         11-May-87                                             01-Jun-97
0941116    1,259,174          1.13      '94          08-May-90                                           15-May-2000
0942297    1,223,502          1.27      '94          24-May-91         10-Jun-96                           10-Jun-96
0911       2,025,746          2.30      STAT         28-Sep-95       01-Jul-2005                         01-Jul-2005
0941307    1,286,957          1.07      '94          17-Nov-90                                           15-Nov-2015
0942224    1,124,728          1.22      '94          01-Mar-91                                           01-Apr-2001
0940367    1,254,928          1.30      '94          03-Nov-89                                           31-Dec-2005
0941025    1,326,906          1.22      '94          06-Apr-90                                           18-Mar-2000
0940938    1,386,858          1.34      '94          03-May-90                        15-Jul-2000        15-Jun-2005
                                                                                                         15-Jun-2005
<PAGE>
<CAPTION>
                    Sched        Cut-Off-Date             Prepay          Lockout
Loan       RTM      Amort        Prepay                   Expire           Expire       Year
ID         Mo.       Term        Status                     Date             Date       Built
<S>        <C>        <C>        <C>                 <C>              <C>              <C>
0941918    177        360         YM                 10-Oct-2010                       1915
0941618     55        360         YM                 15-Aug-2000                       1990
0941335    253        312         YM                 05-Feb-2017                       1990
0939952     67        360         YM                 01-Jun-2001                       1989
0940239    106        360         YM                   16-Oct-99                       1992
0938427     78          0         Open to 09/28/9                                      1988
0937101     25        360         YM                   06-Jan-98                       1987
0939183    159        180         YM                 15-Apr-2009                       1979
0942522     63        263         YM                 15-Apr-2001                       Vrs
0942522A     0          0         YM                                                   1988
0942522B     0          0                                                              1986
0940744     47        339         YM                 01-Jan-2000                       Vrs
0940744A     0          0                                                              1985
0940744B     0          0                                                              1985
0940744C     0          0                                                              1987
0940744D     0          0                                                              1977
0939407     41        303         YM                   05-Jun-99                       1969
0938774     95        360         YM                   15-Dec-98                       1989
0938270    272        360         YM                 15-Sep-2018                       1986
0939043     38        360         YM                   20-Mar-99                       1986
0938609     95        300         YM                 18-Dec-2003                       1988
0942765      6        348         YM                   06-Jun-96                       1989
0942091     55        360         YM                 15-Aug-2000                       1992
0939766     43          0         Open to 8/15/96                                      1914
0943083     17        300         YM                   10-May-97                       1982
0941670     56          0         Declining          15-Aug-2000                       1990
0937836     55        360         YM                 15-May-2000                       1988
0940100    166        240         YM                 10-Oct-2009                       1950
0942029     58        336         YM                 05-Nov-2000                       1988
0940355    105        336         YM                   15-Oct-99                       1985
0935840     21        300         Locked               01-Nov-97                       1950
0941906    177        360         YM                 01-Nov-2000                       Vrs
0941906A     0          0                                                              1977
0941906B     0          0                                                              1984
0941906C     0          0                                                              1977
0934999     16        304         YM                   01-Jun-97        01-Jun-95      1986
0941116     52        300         YM                 15-May-2000                       1988
0942297      5          0         YM                   10-Jun-96                       1990
0911       114          0         Open                                                 1984
0941307    238        300         YM                 15-Nov-2015                       1971
0942224     62        360         Declining          01-Apr-2001                       1990
0940367    119        300         Declining          30-Jun-2005                       1926
0941025     50        233         YM                 18-Mar-2000                       1978
0940938    113        336         YM                 15-Jul-2000                       1962
 
<PAGE>
<CAPTION>
                       Occupancy             Size                         Orig
Loan                       as of       (Sq.Ft. or       Prin Bal           LTV
ID        Occup             Date           Units)           Size         Ratio
<S>       <C>          <C>              <C>               <C>            <C>
0941918    87.0        10-Jul-95          617,798             54          63.0
0941618   100.0        15-Jun-95          212,164            135          63.0
0941335   100.0        23-Jun-95        1,550,000             18          75.0
0939952    97.0        31-May-95          158,888            167          71.0
0940239   100.0        22-Jun-95              532         46,686          52.0
0938427    88.0        14-Sep-95          190,895            119          75.0
0937101    94.0        13-Jun-95              313         70,577          75.0
0939183    97.0        01-Jun-95              644         31,418          67.0
0942522     0.0                               444         43,099          69.0
0942522A   95.0        15-Jun-95              236              0           0.0
0942522B   94.0        14-Jun-95              208              0           0.0
0940744     0.0                           273,448             69          73.0
0940744A   83.0        31-Mar-95           53,412              0           0.0
0940744B   95.0        31-Mar-95          112,381              0           0.0
0940744C   95.0        31-Mar-95           61,508              0           0.0
0940744D   97.0        31-Mar-95           46,147              0           0.0
0939407    90.0        15-Jun-95          340,145             56          69.0
0938774    98.0        01-Jun-95          274,227             66          82.0
0938270   100.0        08-Nov-95          223,455             80          70.0
0939043    98.0        01-Jun-95          178,615            100          70.0
0938609   100.0        24-Jun-95              380         44,514          69.0
0942765    99.0        07-Jun-95          111,299            146          71.0
0942091    92.0        11-Jun-95              316         50,477          68.0
0939766    58.0        20-Jul-95          404,830             39          54.0
0943083   100.0        19-Dec-94          358,357             43          67.0
0941670    99.0        14-Jun-95              226         66,372          69.0
0937836    98.0        23-Jun-95              268         55,435          73.0
0940100    98.0        15-Jun-95              519         27,104          71.0
0942029   100.0        13-Jun-95          123,077            104          75.0
0940355    96.0        06-Dec-95          116,445            104          69.0
0935840    86.0        05-Jul-95          284,057             43          73.0
0941906     0.0                           348,840             32          47.0
0941906A   91.0        31-Jul-95          233,847              0           0.0
0941906B   96.0        31-May-95           90,093              0           0.0
0941906C   91.0        31-Jul-95           24,900              0           0.0
0934999    94.0        14-Jun-95          120,627             89          75.0
0941116   100.0        14-Jun-95          125,332             85          75.0
0942297    99.0        30-Mar-95          206,827             51          75.0
0911       98.0        28-Jul-95          304,082             34          66.0
0941307    96.0        01-Dec-94              424         24,364          59.0
0942224    95.0        14-Jun-95              420         23,751          73.0
0940367    97.0        31-Dec-94          145,938             68          74.0
0941025    99.0        17-Jul-95              372         26,294          72.0
0940938    99.0        01-Jun-95          109,744             88          65.0
                                                                [PAGE 1 OF 14]
</TABLE>





<PAGE>
 
<PAGE>
                      Confederation Life Insurance Company
<TABLE>
<CAPTION>
Loan           Prospectus       Property      Property                        Property                        Property
ID             ID               Type          Name                            Address                         City
<S>            <C>              <C>           <C>                             <C>                             <C>
0937903        37               Office        MOUNTAIN VIEW OFFICE PARK       820,830 BEAR TAVERN ROAD        EWING TOWNSHIP
0941608        38               Office        PENNSYLVANIA MEDICAL SOCIETY    777 EAST PARK DRIVE             HARRISBURG
0939882        39               Retail        CALHOUN VILLAGE SHOPPING CTR    3220 W LAKE STREET              MINNEAPOLIS
0937162        40               Multifamily   PARK RIDGE APARTMENTS           810 PARK RIDGE ROAD             DURHAM
0942972        41               Multifamily   RIVER OAKS APARTMENTS           4400 PLEASANT HILL ROAD         DULUTH
0941278        42               Multifamily   RIVER EDGE APARTMENTS           1603 COUNTY LANE                EWING TOWNSHIP
0940501        43               Office        PAPAGO MEDICAL PARK             1331 N. 7TH STREET              PHOENIX
0939328        44               Retail        ATCO PLAZA                      Various                         Various
0939328A       44A              Retail        ATCO PLAZA                      233 WHITE HORSE PIKE            WATERFORD TOWNSHIP
0939328B       44B              Retail        PLAZA 70                        ROUTE 70 EAST                   EVESHAM TOWNSHIP
0939328C       44C              Retail        PITMAN CENTER                   SEC WOODBURY AVE & ELWOOD       PITMAN BOROUGH
0939328D       44D              Retail        BLACKWOOD CENTER                SEC BLACKHORSE PIKE & ASYLA     GLOUCESTER TOWNSHIP
0939328E       44E              Retail        CENTER SQUARE                   HURFFVILLE -- CROSS KEYS ROAD   WASHINGTON TOWNSHIP
0939316        45               Multifamily   GEORGETOWN COURT                3251 PROSPECT STREET, N W       WASHINGTON
0938981        46               Retail        CENTRE AT UNIVERSITY PARKWAY    8324 LOCKWOOD RIDGE ROAD        SARASOTA
0942923        47               Multifamily   ST. REGIS APARTMENTS            2201-2301 TREMONT STREET        PHILADELPHIA
0939754        48               Industrial    WILLOW PARK                     1350,1360 WILLOW ROAD           MENLO PARK
0937848        49               Retail        MUIR STATION SHOPPING CENTER    S W C MUIR STATION RD & CENTER  MARTINEZ
0941013        50               Office        HOLGATE CENTER                  1737 & 1751 AIRPORT WAY SOUTH   SEATTLE
0940914        51               Multifamily   BRIARBROOK VILLAGE              1001-1295 BRIARBROOK DRIVE, ET  WHEATON
0942352        52               Office        300 OXFORD DRIVE                300 OXFORD DRIVE                MONROEVILLE
0939171        53               Office        MEADOWBROOK MEDICAL BUILDING    6490 EXCELSIOR BUILDING         ST. LOUIS PARK
0934203        54               Retail        RAMPART VILLAGE CENTER          NORTH UNION AND BRIARGATE BLVD  COLORADO SPRINGS
0942844        55               Retail        OXBORO SQUARE SHOPPING CENTER   401 WEST 98th STREET            BLOOMINGTON
0941700        56               Office        WESTFIELD SOUTHVIEW PLAZA       600 SOUTH AVENUE                WESTFIELD
0935670        57               Multifamily   TIFFANY OAKS APARTMENTS         351 S NORTHLAKE BOULEVARD       ALTAMONTE SPRINGS
0941414        58               Office        GATEWAY EAST & WEST             6188 & 6192 OXON HILL ROAD      OXON HILL
0940276        59               Retail        SUNSET RIDGE                    6400 N NEW BRAUNFELS DRIVE      SAN ANTONIO
0941219        60               Office        AQUATIC PARK CENTER -- PHASE I  Various                         Various
0941219A       60A              Warehouse     AQUATIC PARK CENTER -- PHASE I  890 HEINZ AVENUE                BERKELEY
0941219B       60B              Office        2910 7TH STREET                 2910 7TH STREET                 BERKELEY
0940872        61               Warehouse     1717 WEST AIRFIELD DRIVE        1717 WEST AIRFIELD DRIVE        GRAPEVINE
0940598        62               Multifamily   CHARLES AVE CTR / CEZANNE APTS  440 -- 470 E. EL CAMINO REAL    SUNNYVALE
0941517        63               Multifamily   KELSEY RIDGE APARTMENTS         1680 134TH AVENUE, S E          BELLEVUE
0943549        64               Industrial    MOFFETT BUSINESS PARK           1399 Moffett Park Drive         SUNNYVALE
0937320        65               Warehouse     44348,68,88 OLD WARM SPRINGS B  44348,68,88 OLD WARM SPRINGS B  FREMONT
0941785        66               Retail        PERIMETER PLACE SHOP. CENTER    HWY 441 & STATE ROAD 353        DOUGLAS
0942881        67               Multifamily   WEYMOUTH COMMONS EAST ASSOC.    28-170 AUDUBON ROAD             WEYMOUTH
0939924        68               Retail        MARINER SQUARE SHOPPING CENTER  13050 CORTEZ BLVD.              SPRINGHILL
0941153        69               Office        THE AMES BUILDING               ONE COURT STREET                BOSTON
0940638        70               Retail        HOME DEPOT PLAZA                1725-1977 34TH STREET NORTH     ST. PETERSBURG
0942236        71               Multifamily   HIGHLAND HOUSE APARTMENTS       43-49 HIGHLAND & 9-11 HIGHLAND  RANDOLPH
0942571        72               Multifamily   WYNFIELD TRACE APARTMENTS       1700 WYNFIELD TRACE             NORCROSS
0942856        73               Multifamily   HABITAT APARTMENTS ON THE LAKE  2504 SOUTH CONWAY ROAD          ORLANDO
 
<PAGE>
<CAPTION>
                      Prop                                       Sched                              Mtg           Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                  <C>           <C>
0937903    NJ         08648       1           1              9,435,723      Amortizing            8.500          942,144
0941608    PA         17111       1           1              9,375,825      Amortizing           10.250        1,111,668
0939882    MN         55408       1           1              9,119,968      Amortizing            9.250          951,960
0937162    NC         27713       1           1              9,102,132      Amortizing            9.750        1,005,204
0942972    GA         30136       1           1              8,882,593      Amortizing            9.375          904,284
0941278    NJ         08648       1           1              8,873,346      Amortizing           10.000        1,035,924
0940501    AZ         85016       1           1              8,872,349      Amortizing            9.375          933,372
0939328    Vr         Vrs         1           1              8,840,494      Amortizing            8.500          953,184
0939328A   NJ         08004                                          0                            0.000                0
0939328B   NJ         08053                                          0                            0.000                0
0939328C   NJ         08071                                          0                            0.000                0
0939328D   NJ         08012                                          0                            0.000                0
0939328E   NJ         08080                                          0                            0.000                0
0939316    DC         20007       1           1              8,628,658      Amortizing            8.625          860,004
0938981    FL         34206       2           1              8,545,641      Amortizing            7.900          758,796
0942923    PA         19401       1           1              8,446,115      Amortizing            9.375        1,025,628
0939754    CA         94025       2           1              8,410,060      Amortizing            8.500          866,412
0937848    CA         94553       2           1              8,372,514      Amortizing            8.875          861,804
0941013    WA         98134       1           1              8,303,051      Amortizing            9.310          863,424
0940914    IL         60187       1           1              8,301,036      Amortizing            9.375          934,236
0942352    PA         15146       1           1              7,952,137      Amortizing            8.875          805,104
0939171    MN         55426       1           1              7,810,950      Amortizing           10.500          963,072
0934203    CO         80920       1           1              7,724,432      Amortizing            8.750          731,364
0942844    MN         55420       2           1              7,716,766      Amortizing            9.750          819,636
0941700    NJ         07091       1           1              7,694,045      Amortizing            9.500          809,364
0935670    FL         32701       1           1              7,665,840      Amortizing            8.750          789,264
0941414    MD         20745       1           1              7,574,691      Interest Only         9.250          700,668
0940276    TX         78201       2           1              7,569,518      Amortizing            9.000          773,184
0941219    Vr         Vrs         1           1              7,316,744      Amortizing            9.875          812,100
0941219A   CA         94704                                          0                            0.000                0
0941219B   CA         94596                                          0                            0.000                0
0940872    TX         76051       1           1              7,094,480      Amortizing            9.750          933,348
0940598    CA         94086       2           1              7,046,957      Amortizing            9.375          758,652
0941517    WA         98006       1           1              7,018,249      Amortizing           10.125          776,868
0943549    CA         94089       1           1              6,750,000      Interest Only         7.000          472,500
0937320    CA         94539       2           1              6,635,354      Amortizing            9.750          732,000
0941785    GA         31533       1           1              6,452,260      Amortizing           10.000          741,504
0942881    MA         02188       1           1              6,364,453      Amortizing            9.500          702,456
0939924    FL         33579       1           1              6,272,214      Amortizing            9.750          680,460
0941153    MA         02108       1           1              6,221,552      Interest Only         8.375          521,055
0940638    FL         33714       1           1              6,114,657      Amortizing            8.250          691,224
0942236    MA         02368       1           1              6,089,667      Amortizing            9.000          616,044
0942571    GA         30092       1           1              6,067,299      Amortizing            9.250          621,948
0942856    FL         32812       1           1              6.051,103      Interest Only         9.625          582,419
 
<PAGE>
<CAPTION>
                                        Source                                 IO        Next Rate
Loan        Normalized                  of                Orig                End            Reset         Maturity
ID                 NOI        DSCR      NOI               Date               Date             Date             Date
<S>          <C>              <C>       <C>          <C>              <C>              <C>              <C>
0937903      1,248,984        1.33      STAT         13-Jul-88                                            01-Aug-98
0941608      1,111,879        1.00      '94          06-Aug-90                                          01-Sep-2015
0939882        895,456        0.94      '94          31-Jul-89                                            05-Aug-99
0937162      1,304,034        1.30      '94          29-Jan-88                                            01-Mar-98
0942972      1,398,350        1.55      '94          31-Oct-91                                            15-Nov-96
0941278      1,204,931        1.16      '94          02-Jul-90                                          15-Jul-2015
0940501      1,009,330        1.08      '94          10-Oct-89                                            01-Nov-99
0939328      1,152,309        1.21      '94          15-May-89                                            01-Jun-99
0939328A             0        0.00
0939328B             0        0.00
0939328C             0        0.00
0939328D             0        0.00
0939328E             0        0.00
0939316      1,084,712        1.26      '94          05-Apr-89                                            16-May-99
0938981      1,032,054        1.36      '94          31-Jan-89                           01-Feb-99      01-Feb-2009
0942923      1,042,358        1.02      '94          20-Nov-91                                            22-Nov-96
0939754        908,458        1.05      '94          27-Jul-89                           05-Aug-97      05-Aug-2000
0937848        924,948        1.07      '94          24-May-88                           10-Jun-98      10-Jun-2003
0941013      1,118,199        1.30      '94          16-May-90                                          01-Jun-2000
0940914      1,164,921        1.25      '94          15-Feb-90                                          10-Mar-2000
0942352        754,508        0.94      STAT         10-Apr-91                                            15-Apr-99
0939171      1,304,183        1.35      STAT         12-Apr-89                                          01-May-2014
0934203        807,511        1.10      '94          24-Oct-86                                          20-Nov-2001
0942844        960,384        1.17      '94          01-Oct-91                           15-Oct-96      15-Oct-2001
0941700      1,068,801        1.32      '94          27-Aug-90                                          05-Sep-2010
0935670      1,023,125        1.30      '94          05-Oct-87                                            01-Nov-97
0941414        789,570        1.13      STAT         26-Jun-90        16-Jul-2000                       16-Jul-2000
0940276      1,152,956        1.49      STAT         23-Oct-89                           01-Nov-99      01-Nov-2009
0941219        788,100        0.97      '94          14-Jun-90                                          15-Jun-2000
0941219A             0        0.00                  
0941219B             0        0.00                  
0940872      1,002,329        1.07      '94          12-Dec-89                                          01-Jan-2010
0940598        894,193        1.18      '94          05-Dec-89                         01-Jan-2000      01-Jan-2005
0941517        898,251        1.16      '94          30-May-90                                          10-Jun-2000
0943549        812,396        1.72      STAT         14-Oct-93        01-Aug-2001                       01-Aug-2001
0937320        873,878        1.19      '94          23-Feb-88                           15-Mar-98      15-Mar-2003
0941785        956,372        1.29      '94          27-Jun-91                                          20-Jul-2016
0942881      1,070,121        1.52      '94          13-Nov-91                                            01-Dec-96
0939924        753,320        1.11      '94          02-Aug-89                                          01-Sep-2019
0941153        528,885        1.02      '94          30-May-90        01-Jun-2000                       01-Jun-2000
0940638        856,761        1.24      '94          29-Jan-90                                          10-Feb-2005
0942236        727,364        1.18      '94          29-Jan-91                                          31-Aug-2000
0942571        820,343        1.32      '94          15-Apr-91                                            15-Apr-96
0942856      1,057,702        1.82      '94          31-Oct-91          05-Nov-96                         05-Nov-96
 
<PAGE>
<CAPTION>
                       Sched         Cut-Off-Date          Prepay          Lockout
Loan       RTM         Amort         Prepay                Expire           Expire        Year
ID         Mo.          Term         Status                  Date             Date        Built
<S>        <C>           <C>         <C>              <C>                <C>              <C>
0937903     30           300         YM                 01-Aug-98                         1987
0941608    235           238         Open                                                 1989
0939882     43           300         YM                 05-Aug-99                         1988
0937162     25           300         YM                 15-Feb-98                         1986
0942972     10           342         YM                 15-Oct-96        31-Dec-92        1991
0941278    234           300         YM                 15-Jul-15                         1976
0940501     45           303         YM                 01-Nov-99                         1990
0939328     40           300         YM                 01-Jun-99                         Vrs
0939328A     0             0                                                              1988
0939328B     0             0                                                              1973
0939328C     0             0                                                              1973
0939328D     0             0                                                              1963
0939328E     0             0                                                              1988
0939316     40           300         YM                 16-Apr-99                         1980
0938981    156           360         YM                 01-Feb-99                         1989
0942923     10           240         YM                 22-Nov-96                         1968
0939754     55           276         YM                 05-Aug-97                         1986
0937848     89           300         YM                 11-May-98                         1987
0941013     52           360         YM               01-Jun-2000                         1952
0940914     50           300         YM               10-Mar-2000                         1972
0942352     39           300         YM                 15-Mar-99                         1991
0939171    219           286         YM               01-May-2014                         1972
0934203     70           360         YM               20-Nov-2001                         1986
0942844     69           360         YM                 15-Oct-96                         1986
0941700    176           300         YM               05-Aug-2010                         1980
0935670     21           300         YM                 01-Nov-97                         1985
0941414     54             0         Locked             16-Jul-97        16-Jul-97        1972
0940276    165           306         YM                 01-Nov-99                         1951
0941219     53           336         YM               15-Jun-2000                         Vrs
0941219A                                                                                  1970
0941219B                                                                                  1984
0940872    167           240         YM               01-Jan-2010                         1989
0940598    107           336         YM                 17-Dec-99                         1987
0941517     53           360         YM               10-Jun-2000                         1988
0943549     66             0         Declining        01-Aug-2000                         1981
0937320     86           360         YM                 12-Mar-98                         1985
0941785    246           300         YM               20-Jul-2016                         1991
0942881     10           300         YM                 01-Nov-96                         1977
0939924    283           360         YM               01-Sep-2019                         1989
0941153     52             0         YM               01-Jun-2000                         1891
0940638    109           216         YM               10-Feb-2005                         1984
0942236     55           300         YM               31-Aug-2000                         1969
0942571      3           312         YM                 15-Apr-96                         1989
0942856     10             0         YM                 05-Oct-96                         1972

<PAGE>
<CAPTION>
                     Occupancy                Size                      Orig
Loan                     as of          (Sq.Ft. or      Prin Bal         LTV
ID        Occup           Date              Units)          Size       Ratio
<S>      <C>         <C>                   <C>           <C>            <C>

0937903  100.0       01-Mar-95             108,277            87        68.0
0941608  100.0       18-May-95             131,488            71        67.0
0939882   95.0       15-May-95              88.861           103        74.0
0937162   93.0       24-Apr-95                 308        29,552        73.0
0942972  100.0       20-Jun-95                 216        41,123        65.0
0941278   95.0       22-Jun-95                 306        28,998        61.0
0940501   90.0       25-May-95              79,601           111        75.0
0939328    0.0                             183,000            48        75.0
0939328A 100.0       01-Jun-95              48,800             0         0.0
0939328B 100.0       01-Jun-95              25,200             0         0.0
0939328C 100.0       01-Jun-95              25,000             0         0.0
0939328D  93.0       01-Jun-95              49,000             0         0.0
0939328E 100.0       01-Jun-95              35,000             0         0.0
0939316  100.0       19-Oct-94                  35       246,533        69.0
0938981  100.0       31-Mar-95             115,967            74        75.0
0942923   92.0       17-Jun-95                 279        30,273        67.0
0939754  100.0       27-Jun-95             100,231            84        70.0
0937848   94.0       07-Jun-95              85,980            97        75.0
0941013  100.0       07-Feb-95             132,456            63        75.0
0940914   97.0       19-Jun-95                 342        24,272        71.0
0942352   90.0       19-Jun-95              90,725            88        75.0
0939171   97.0       21-Jun-95             133,472            59        68.0
0934203   99.0       19-Jun-95              96,144            80        74.0
0942844   98.0       01-Dec-94              93,742            82        75.0
0941700  100.0       15-Jul-95              69,250           111        74.0
0935670   96.0       16-Jun-95                 288        26,618        73.0
0941414   86.0       01-Apr-95             113,928            66        70.0
0940276   97.0       12-Jun-95             102,031            74        75.0
0941219    0.0                              68,034           108        75.0
0941219A 100.0       01-Jun-95              24,275             0         0.0
0941219B 100.0       14-Jun-95              43,759             0         0.0
0940872  100.0       20-Jul-95             498,800            14        75.0
0940598   94.0       20-Jun-95                  57       123,631        70.0
0941517   92.0       23-Jun-95                 184        38,143        69.0
0943549  100.0       14-Mar-95              91,868            73        80.0
0937320  100.0       15-Jun-95             171,360            39        75.0
0941785  100.0       22-Jun-95             175,281            37        70.0
0942881   88.0       12-Jul-95                 198        32,144        65.0
0939924   98.0       24-Mar-95              99,112            63        75.0
0941153   91.0       19-Jun-95              69,940            89        50.0
0940638  100.0       01-Mar-95             120,966            51        75.0
0942236   98.0       01-Jul-95                 172        35,405        73.0
0942571   97.0       15-Jun-95                 146        41,557        68.0
0942856   96.0       22-Aug-95                 344        17,590        60.0
                                                              [PAGE 2 OF 14]
</TABLE>


<PAGE>
 
<PAGE>

                     Confederation Life Insurance Company

<TABLE>
<CAPTION>
Loan           Prospectus       Property      Property                        Property                        Property
ID             ID               Type          Name                            Address                         City
<S>            <C>              <C>           <C>                             <C>                             <C>
0938130        74               Warehouse     ANGELO BROS. HEADQUARTERS BLDG  12401 MCNULTY                   PHILADELPHIA
0937502        75               Industrial    CENTENNIAL VALLEY BUSINESS PK.  1315 CENTURY DRIVE              LOUISVILLE
0940732        76               Retail        SUNNYSIDE PLAZA 205             9895 SE SUNNYSIDE ROAD          CLACKAMAS
0933624        77               Multifamily   WOODS EDGE APARTMENTS           14001 COVE LANE #201            ROCKVILLE
0940380        78               Retail        SHOPS AT COMMERCE PLACE         2201-2241 ROUTE 1 SOUTH         N. BRUNSWICK
0939432        79               Industrial    400-438 LITTLEFIELD AVENUE      400-438 LITTLEFIELD AVENUE      SO. SAN FRANCISCO
0940781        80               Industrial    A G F A / COMPUGRAPHICS         80 INDUSTRIAL WAY               WILMINGTON
0935682        81               Multifamily   TIMBERLAKE APARTMENTS I I       780 JAMESTOWN BOULEVARD         ALTAMONTE SPRINGS
0942558        82               Multifamily   QUAIL HILL APARTMENTS           20800 LAKE CHABOT ROAD          CASTRO VALLEY
0935207        83               Retail        EUSTIS SQUARE SHOPPING CENTER   100-332 ARDICE AVENUE           EUSTIS
0950           84               Retail        TERRACE AT WINDY HILL           3000 WINDY HILL ROAD            ATLANTA
0931652        85               Retail        RANDALL'S CTR/KEEGAN'S MEADOW   11753 WEST BELLFORT             STAFFORD
0943769        86               Retail        ALPHARETTA CROSSING SHPG CTR    175 HAYNES BRIDGE ROAD          ALPHARETTA
0942753        87               Warehouse     TRI -- CENTER SOUTH I           2516 OLD CORNWALLIS ROAD        DURHAM
0943472        88               Warehouse     OAKCLIFF INDUSTRIAL CENTER      Various                         Various
0943472A       88A              Warehouse     OAKCLIFF INDUSTRIAL CENTER      3400-3406 OAKCLIFF ROAD         ATLANTA
0943472B       88B              Warehouse     TRANSCONTINENTAL WAREHOUSE      3793 NORTH PEACHTREE ROAD       ATLANTA
0943472C       88C              Warehouse     4215 WENDELL DRIVE              4215 WENDELL DRIVE              ATLANTA
0943472D       88D              Warehouse     4705-4725 BAKERS FERRY ROAD     4705-4725 BAKERS FERRY ROAD     ATLANTA
0943472E       88E              Warehouse     2080-2086 GENERAL TRUMAN ST     2080-2086 GENERAL TRUMAN ST     ATLANTA
0943472F       88F              Warehouse     1730 MACARTHUR BLVD.            1730 MACARTHUR BLVD.            ATLANTA
0943472G       88G              Warehouse     1660 CHATTAHOOCHEE AVE.         1660 CHATTAHOOCHEE AVE.         ATLANTA
0943472H       88H              Warehouse     1785 MACARTHUR BOULEVARD        1785 MACARTHUR BOULEVARD        ATLANTA
0939353        89               Industrial    1382 BELL AVENUE                1382 BELL AVENUE                TUSTIN
0940525        90               Office        CAROL STREAM TECH CENTER        191 SOUTH GARY AVENUE           CAROL STREAM
0935761        91               Retail        SPRING CENTER                   8603-8653 16TH STREET           SILVER SPRINGS
0943408        93               Industrial    READ -- RITE                    31 SOUTH MILPITAS BLVD          MILPITAS
0937540        94               Office        ONE BEACH STREET                ONE BEACH STREET                San Francisco
0937370        95               Retail        CHEROKEE SHOPPING CENTER        320-580 CHEROKEE LANE           LODI
0938520        96               Multifamily   3120 MISSION STREET             3120 MISSION ST./3425-35 ARMY   SAN FRANCISCO
0942959        97               Office        VOLVO BUILDING (MONTVALE IV)    25 PHILLIPS PARKWAY             MONTVALE
0938476        99               Retail        EMPORIUM PLAZA                  3501 CAPITAL BOULEVARD          RALEIGH
0939894        100              Office        WOOD STREET OFFICE BUILDING     2033 & 2055 WOOD STREET         SARASOTA
0931676        101              Office        LINCOLN BUILDING                WEST 818 RIVERSIDE DRIVE        SPOKANE
0940999        102              Warehouse     A. W. MENDENHALL                2301 LUNT AVENUE                ELK GROVE VILLAGE
0939821        103              Retail        PENROSE PLAZA SHOPPING CENTER   3000 ISLAND AVENUE              PHILADELPHIA
0940057        104              Multifamily   FOX RUN APARTMENTS I I          1200 FOX RUN CIRCLE             BEAR
0939857        105              Office        53 CARDINAL DRIVE               53 CARDINAL DRIVE               WESTFIELD
0938749        106              Office        MURRAY HILL INN & OFFICE PARK   Various                         Various
0938749A       106A             Office        MURRAY HILL INN & OFFICE PARK   219 SOUTH STREET                NEW PROVIDENCE
0938749B       106B             Hospitality   MURRAY HILL INN                 219 SOUTH STREET                NEW PROVIDENCE
0939572        108              Retail        PALM COURT                      S W C CALIFORNIA BLVD.          WALNUT CREEK
0939560        109              Warehouse     LONGS DRUGS DISTRIBUTION CTR.   900-960 DUPONT AVE.             ONTARIO
0932504        110              Industrial    80, 90 ROSE ORCHD & 3190 N 1ST  80, 90 ROSE ORCHD & 3190 N 1ST  SAN JOSE

<PAGE>
<CAPTION>
                      Prop                                       Sched                              Mtg           Annual
           Prop       Zip         Loan        Lien                Prin      Amort                   Int             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                  <C>             <C>
0938130    PA         19154       1           1              6,027,463      Amortizing            8.000          739,212
0937502    CO         80027       1           1              6,024,875      Amortizing            9.000          627,612
0940732    OR         97015       1           1              5,994,006      Amortizing            9.375          628,812
0933624    MD         20851       1           1              5,917,589      Amortizing            8.500          635,640
0940380    NJ         8902        1           1              5,848,034      Amortizing            9.125          602,688
0939432    CA         94080       1           1              5,804,741      Amortizing            8.500          581,040
0940781    MA         01887       1           1              5,784,978      Amortizing            9.500          659,724
0935682    FL         32714       1           1              5,749,380      Amortizing            8.750          591,948
0942558    CA         94546       1           1              5,691,462      Amortizing            9.250          582,456
0935207    FL         32726       2           1              5,625,257      Amortizing            9.000          657,048
0950       GA         30339       1           1              5,522,071      Amortizing            8.500          534,100
0931652    TX         77477       2           1              5,513,876      Amortizing            9.375          619,584
0943769    GA         30201       1           1              5,362,500      IO then Amorti        8.750          469,219
0942753    NC         27705       1           1              5,334,841      Amortizing            9.500          554,964
0943472    Vr         Vrs         2           1              5,312,470      Amortizing            8.250          662,796
0943472A   GA         30340                                          0                            0.000                0
0943472B   GA         30318                                          0                            0.000                0
0943472C   GA         30336                                          0                            0.000                0
0943472D   GA         30336                                          0                            0.000                0
0943472E   GA         30318                                          0                            0.000                0
0943472F   GA         30318                                          0                            0.000                0
0943472G   GA         30318                                          0                            0.000                0
0943472H   GA         30318                                          0                            0.000                0
0939353    CA         92680       1           1              5,243,936      Amortizing            8.750          495,624
0940525    IL         60188       1           1              5,235,130      Amortizing            9.625          561,000
0935761    MD         20910       1           1              5,203,029      Amortizing            9.000          545,256
0943408    CA         95035       1           1              5,175,000      Interest Only         7.750          401,063
0937540    CA         94133       1           1              5,150,847      Amortizing            9.750          567,048
0937370    CA         95240       2           1              5,137,982      Amortizing            9.500          556,416
0938520    CA         94104       1           1              5,082,445      Amortizing           10.625          724,896
0942959    NJ         07645       2           1              5,068,828      Amortizing            9.875          631,464
0938476    NC         27604       1           1              5,053,635      Amortizing            8.875          517,200
0939894    FL         34230       1           1              5,048,224      Amortizing           10.000          558,144
0931676    WA         99201       2           1              4,968,525      Amortizing            9.000          544,884
0940999    IL         60007       2           1              4,954,820      Amortizing            9.250          514,224
0939821    PA         19153       1           1              4,917,609      Amortizing            8.750          493,968
0940057    DE         19720       1           1              4,875,198      Amortizing            8.375          479,052
0939857    NJ         07090       2           1              4,868,313      Amortizing           10.250          548,424
0938749    Vr         Vrs         1           1              4,866,439      Amortizing            8.900          571,416
0938749A   NJ         07974                                          0                            0.000                0
0938749B   NJ         07974                                          0                            0.000                0
0939572    CA         94596       2           1              4,779,466      Amortizing            9.000          490,728
0939560    CA         91761       1           1              4,776,431      Amortizing           10.375          544,440
0932504    CA         95134       1           1              4,770.859      Amortizing            9.950          780,000

<PAGE>
<CAPTION>
                                      Source                                IO        Next Rate
Loan      Normalized                  of                Orig               End            Reset         Maturity
ID               NOI        DSCR      NOI               Date              Date             Date             Date
<S>        <C>              <C>       <C>          <C>             <C>              <C>              <C>
0938130    1,013,868        1.37      '94          19-Aug-88                                           01-Sep-98
0937502      858,733        1.37      '94          29-Mar-88                                           15-Apr-98
0940732      818,911        1.30      '94          07-Dec-89                                         15-Jan-2000
0933624      767,025        1.21      '94          11-Jun-86                                           05-Jul-96
0940380      568,997        0.94      '94          06-Nov-89                                           15-Nov-99
0939432      784,804        1.35      STAT         05-May-89                                         15-May-2006
0940781    1,058,022        1.60      '94          11-Dec-89                                         01-Jan-2000
0935682      817,826        1.38      '94          05-Oct-87                                           01-Nov-97
0942558      583,638        1.00      '94          21-May-91                                           05-Jun-96
0935207      661,057        1.01      STAT         29-Jun-87                          01-Jul-97      01-Jul-2002
0950         667,527        1.25      STAT         01-Jan-96                                         31-Dec-2002
0931652      974,117        1.57      '94          15-Mar-85                          10-Apr-96      10-Apr-2015
0943769      650,262        1.39      STAT         26-Sep-94         01-Oct-96                       01-Oct-2004
0942753      691,730        1.25      '94          12-Nov-91                                           15-Nov-96
0943472    1,238,628        1.87      STAT         11-Feb-93                          10-Mar-98      10-Mar-2008
0943472A           0                  0.00
0943472B           0                  0.00
0943472C           0                  0.00
0943472D           0                  0.00
0943472E           0                  0.00
0943472F           0                  0.00
0943472G           0                  0.00
0943472H           0                  0.00
0939353      595,918        1.20      PF           01-Mar-89                                         10-Aug-2002
0940525    1,093,949        1.95      '94          17-Nov-89                                           01-Dec-99
0935761      858,786        1.58      '94          09-Oct-87                                           15-Nov-97
0943408      765,980        1.91      STAT         03-Nov-92       01-Dec-2002                      01-Dec- 2002
0937540    1,070,679        1.89      '94          19-Apr-88                                           10-May-98
0937370      718,822        1.29      '94          02-Mar-88                          01-Apr-98      01-Apr-2003
0938520    1,733,353        2.39      '94          29-Nov-88                                         15-Dec-2008
0942959      868,563        1.38      '94          07-Jan-92                        10-Feb-2002      10-Jan-2012
0938476      617,866        1.19      '94          31-Oct-88                                           10-Nov-98
0939894      632,480        1.13      STAT         09-Aug-89                                         15-Aug-2019
0931676      575,719        1.06      STAT         28-Mar-85                        01-Apr-2000      01-Apr-2010
0940999      700,992        1.36      '94          26-Feb-90                        01-Mar-2000      01-Mar-2005
0939821      696,966        1.41      PF           18-Jul-89                                           01-Aug-99
0940057      566,065        1.18      '94          11-Sep-89                                           15-Dec-98
0939857      710,219        1.30      '94          19-Jul-89                          05-Sep-99      05-Aug-2004
0938749    1,027,332        1.80      '94          05-Jan-89                                         01-Feb-2004
0938749A           0        0.00
0938749B           0
0939572      880,843        1.79      '94          10-May-89                          01-Jun-98       1-Jun-2004
0939560      591,161        1.09      '93          01-May-89                                           01-Jun-99
0932504      784,898        1.01      STAT         19-Aug-85                                           01-Sep-99
 
<PAGE>
<CAPTION>
                     Sched         Cut-Off-Date         Prepay          Lockout
Loan       RTM       Amort         Prepay               Expire           Expire        Year
ID         Mo.        Term         Status                 Date             Date        Built
<S>        <C>         <C>         <C>             <C>                <C>              <C>
0938130     31         180         YM                01-Sep-98                         1988
0937502     27         360         YM                15-Apr-98                         1988
0940732     48         360         YM              15-Jan-2000                         1987
0933624      6         252         YM                01-Jul-96                         1965
0940380     46         343         YM                15-Nov-99                         1989
0939432    124         270         YM              15-May-2006                         1972
0940781     47         247         YM              01-Jan-2000                         1969
0935682     21         300         YM                01-Nov-97                         1984
0942558      5         360         YM                05-May-96                         1990
0935207     77         225         YM                01-Jul-97                         1984
0950        84         300         Locked          01-Jul-2002        01-Jan-98        1985
0931652    231         288         YM                10-Apr-96                         1983
0943769    104         300         YM              01-Jun-2004                         1989
0942753     10         360         YM                15-Oct-96                         1991
0943472    146         192         YM                10-Mar-98                         Vrs
0943472A     0           0                                                             1974
0943472B     0           0                                                             1975
0943472C     0           0                                                             1974
0943472D     0           0                                                             1973
0943472E     0           0                                                             1973
0943472F     0           0                                                             1971
0943472G     0           0                                                             1971
0943472H     0           0                                                             1973
0939353     79         360         YM              10-Aug-2002                         1985
0940525     46         360         YM                01-Dec-99                         1988
0935761     22         300         YM                15-Nov-97                         1986
0943408     82           0         YM              01-Dec-2002                         1982
0937540     28         360         YM                10-May-98                         1924
0937370     86         300         YM                29-Mar-98                         1981
0938520    155         240         YM              15-Dec-2008                         1929
0942959    192         240         YM              10-Feb-2002                         1991
0938476     34         300         YM                10-Oct-98                         1988
0939894    283         360         YM              15-Aug-2019                         1984
0931676    170         252         Locked          01-Apr-2000                         1963
0940999    109         348         YM              01-Mar-2000                         1988
0939821     42         299         YM                01-Aug-99                         1986
0940057     35         300         YM                15-Dec-98                         1989
0939857    103         360         YM                06-Aug-99                         1989
0938749     96         216         YM              01-Feb-2004                         Vrs
0938749A     0           0                                                             1983
0938749B     0           0                                                             1983
0939572    100         336         YM                22-May-98                         1965
0939560     40         324         YM                01-Jun-99                         1987
0932504     43         146         YM                01-Sep-99                         1985
 
<PAGE>
<CAPTION>
                       Occupancy            Size                            Orig
Loan                       as of      (Sq.Ft. or      Prin Bal               LTV
ID        Occup             Date          Units)          Size             Ratio
<S>       <C>          <C>              <C>             <C>                <C>
0938130   100.0        01-Jul-95        229,755             26              75.0
0937502   100.0        08-Jun-95        106,750             56              75.0
0940732   100.0        10-Mar-95         53,279            113              74.0
0933624    97.0        13-Jun-95            162         36,528              75.0
0940380    96.0        16-Jun-95         42,208            139              75.0
0939432   100.0        21-Jun-95        166,640             35              71.0
0940781   100.0        01-Jun-95        230,807             25              60.0
0935682    96.0        21-Jun-95            236         24,362              71.0
0942558    97.0        12-Jun-95             96         59,286              69.0
0935207    93.0        10-Jun-95        125,191             45              75.0
0950       85.0        08-Nov-95         76,463             72              75.0
0931652    83.0        15-Mar-95        124,100             44              69.0
0943769   100.0        13-Jun-95         95,504             56              77.0
0942753   100.0        07-Jun-95        170,000             31              66.0
0943472     0.0                         570,734              9              52.0
0943472A   88.0        15-May-95        174,860              0               0.0
0943472B  100.0        15-May-95         93,557              0               0.0
0943472C  100.0        15-May-95         77,089              0               0.0
0943472D   92.0        15-May-95         79,068              0               0.0
0943472E  100.0        15-May-95         52,983              0               0.0
0943472F  100.0        15-May-95         33,437              0               0.0
0943472G  100.0        15-May-95         33,340              0               0.0
0943472H  100.0        15-May-95         26,400              0               0.0
0939353   100.0        08-Jun-95        121,443             43              67.0
0940525   100.0        13-Jun-95         69,132             76              74.0
0935761    97.0        25-Jan-95         49,851            104              70.0
0943408   100.0        05-Jun-95         95,685             54             125.0
0937540   100.0        21-Jun-95        104,241             49              53.0
0937370    97.0        08-Jun-95        123,736             42              75.0
0938520   100.0        14-Feb-95             74         68,682              51.0
0942959   100.0        20-Jun-95         51,155             99              71.0
0938476    91.0        01-May-95         80,781             63              71.0
0939894    96.0        31-Aug-95         51,862             97              75.0
0931676    66.0        01-Feb-95        116,322             43              72.0
0940999   100.0        01-Jun-95        171,565             29              74.0
0939821    91.0        15-Jun-95         58,700             84              73.0
0940057    94.0        21-Jun-95            132         36,933              75.0
0939857   100.0        31-Dec-94         48,114            101              69.0
0938749    0.00                          31,983            152              53.0
0938749A   86.0        24-Mar-95         31,983              0               0.0
0938749B   90.0        09-Sep-94         54,540              0               0.0
0939572    98.0        01-Jun-95         42,936            111              67.0
0939560   100.0        16-Jun-95        175,240             27              69.0
0932504   100.0        15-Jun-95         96,230             50              61.0
                                                                  [PAGE 3 OF 14]
</TABLE>



<PAGE>

<PAGE>
                           Confederation Life Insurance Company
<TABLE>
<PAGE>

<CAPTION>
Loan          Prospectus     Property       Property                          Property                        Property
ID            ID             Type           Name                              Address                         City
<S>           <C>            <C>            <C>                               <C>                             <C>
0940860       111            Multifamily    ENCINO PALMS APARTMENTS           17600 BURBANK BOULEVARD         ENCINO
0940422       112            Office         MAIN STREET CENTER                Various                         Various
0940422A      112A           Office         MAIN STREET CENTER                1001 EAST MAIN                  ST. CHARLES
0940422B      112B           Office         NORTH AVENUE OFFICE PARK          1650, 1652, 1750 EAST MAIN ST.  ST. CHARLES
0940016       113            Retail         NAHATAN PLACE                     111 LENOX STREET                NORWOOD
0940471       114            Retail         FAIRYLAND 1 SHOPPING CENTER       Various                         Various
0940471A      114A           Retail         FAIRYLAND 1 SHOPPING CENTER       275 ROUTE 22, EAST              SPRINGFIELD
0940471B      114B           Retail         BLOCKBUSTER VIDEO CENTER          579-599 ROUTE 22 EAST           NORTH PLAINFIELD
0942467       115            Office         400 OXFORD DRIVE                  400 OXFORD DRIVE                MONROEVILLE
0934719       116            Retail         MERCADO FIESTA SHOPPING CENTER    S E C SOUTHERN AV & LONGMORE S  MESA
0940185       117            Retail         ADOBE SHOPPING  CENTER            2960--3096 CASTRO VALLEY BLVD   CASTRO VALLEY
010041        118            Retail         K-MART STORE NO. 7533             157 CRAFT DRIVE                 ALAMOSA
0942399       119            Warehouse      CENTENNIAL INDUSTRIAL PARK        #21-31 COLONIAL DR.             PISCATAWAY TWP.
0935566       120            Retail         HARBOR -- EDINGER PLAZA           11940 EDINGER AVE.              FOUNTAIN VALLEY
0942534       121            Warehouse      TEAGARDEN STREET                  2953,3041,3073 TEAGARDEN ST.    SAN LEANDRO
0942777       122            Industrial     630-640 DOWD AVENUE               630-640 DOWD AVENUE             ELIZABETH
0937952       123            Warehouse      CENTRAL AVENUE ASSOCIATES         558 CENTRAL AVENUE              NEW PROVIDENCE
0942340       124            Office         ONE NEEDHAM PLACE REALTY TRUST    50 CABOT STREET                 NEEDHAM
0931          125            Office         THOUSAND OAKS FINANCIAL PLAZA     195-325 EAST HILLCREST DRIVE    THOUSAND OAKS
0934215       126            Multifamily    NUTWOOD EAST APARTMENTS           2436-2458 E. NUTWOOD AVE.       FULLERTON
0938555       127            Multifamily    FOX RUN APARTMENTS                S W C ROUTE 72 & ROUTE 40       BEAR
0934720       128            Multifamily    SAVANNAH OAKS  APARTMENTS         1029 FRANKLIN ROAD              MARIETTA
0941589       129            Industrial     HUNTINGTON VALLEY  IND. CENTER    3971 MANN RD./1448 COUNTY LIN   LOWER MORELAND TOWNS
0938658       130            Retail         ARNOLD STATION SHOPPING CENTER    1450-1460 RITCHIE HIGHWAY       ARNOLD
0938038       131            Multifamily    AUTUMN RIDGE APARTMENTS           100 AUTUMD RIDGE TRAIL          ATLANTA
0938919       132            Multifamily    SOUTHGATE APARTMENTS              10A-20G FAIRVIEW AVENUE         PERKASIE BOROUGH
060041        133            Retail         K-MART STORE NO. 3969             1020 STRATFORD RD.              MOSES LAKE
080049        134            Retail         K-MART STORE NO. 7536             808 25TH AVE                    BROOKINGS
0941463       135            Multifamily    COOPERS POND APTS PHASE I         6225 N DALE MABRY HIGHWAY       TAMPA
0943411       136            Industrial     NET FRAME BUILDING                1545 BARBER LANE                MILPITAS0
0938972       137            Office         MOUNTAIN VIEW OFFICE PARK         850 BEAR TAVERN ROAD            EWING TOWNSHIP
0937125       138            Retail         BRIGGS CHANEY CENTER              13820 OLD COLUMBIA PIKE         SILVER SPRING
0935906       139            Retail         SHERMAN SQUARE                    12643 SHERMAN WAY               NORTH HOLLYWOOD
0941633       140            Warehouse      FEDERAL EXPRESS --PACHECO         115 CENTER AVENUE               PACHECO
0935360       141            Warehouse      PARKWAY INDUSTRIAL CTR, LOT 9     7225 STANDARD DRIVE             HANOVER
0942960       142            Retail         STAR MARKET PLUS                  535 TRAPELO ROAD                BELMONT
0934744       143            Office         BOEING AEROSPACE, BLDG 14         800 S W 39TH STREET             RENTON
0942455       144            Multifamily    TAREYTON APARTMENTS               FLOWERS MILL ROAD               MIDDLETOWN TOWNSHIP
0942303       145            Industrial     RANCHO SAN DIEGO BUSINESS PARK    2701-50-09 VIA ORANGE WAY       SAN DIEGO
0942364       146            Multifamily    MEADOWROCK APARTMENTS             1600 BECKY COURT                SANTA ROSA
0934525       147            Golf Course    POPPY HILLS GOLF COURSE           3200 LOPEZ ROAD                 PEBBLE BEACH
0940008       148            Office         BERKELEY CENTER BUILDING          2000 CENTER STREET              BERKEKEY
0935438       149            Office         ALEX BRWN BLDG, ALLEGHENEY PLZ    102 W PENNSYLVANIA AVENUE       TOWSON
0940203       150            Warehouse      AMBASSADOR I BUILDING             TINICUM ISLAND ROAD & 4TH AVE   TINICUM TOWNSHIP
                                                                                
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg       Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int         Debt
ID         State      Code        Group       Status           Balance      Type                   Rate      Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                  <C>         <C>
0940860     CA         91316       1           1              4,761,545      Amortizing            9.375      499,056
0940422     Vr         Vrs         1           1              4,736,943      Amortizing            9.125      488,184
0940422A   IL          60174                                          0                            0.000            0
0940422B   IL          60174                                          0                            0.000            0
0940016     MA         02062       1           1              4,731,047      Amortizing            8.375      461,628
0940471     Vr         Vrs         1           1              4,706,555      Amortizing            9.750      619,200
0940471A   NJ          07081                                          0                            0.000            0
0940471B   NJ          07060                                          0                            0.000            0
0942467     PA         15146       1           1              4,656,908      Amortizing            8.875      472,152
0934719     AZ         85201       1           1              4,651,353      Amortizing            9.000      492,429
0940185     CA         94546       1           1              4,602,517      Amortizing            9.400      485,148
010041      CO         81101       1           1              4,545,178      Amortizing            9.000      474,586
0942399     NJ         08854       2           1              4,530,151      Amortizing            9.250      463,992
0935566     CA         92728       1           1              4,520,422      Amortizing            9.000      474,900
0942534     CA         94577       1           1              4,520,005      Amortizing            9.250      493,284
0942777     NJ         07201       1           1              4,516,543      Amortizing           10.000      519,060
0937952     NJ         7974        1           1              4,505,966      Amortizing           10.250      555,840
0942340     MA         02192       1           1              4,478,770      Amortizing            8.750      443,964
0931        CA         91360       1           1              4,463,668      Amortizing            8.500      431,730
0934215     CA         92631       1           1              4,426,120      Amortizing            9.500      515,028
0938555     DE         19701       1           1              4,411,751      Amortizing            7.750      412,080
0934720     GA         30067       1           1              4,340,414      Amortizing            9.250      448,404
0941589     PA         19040       2           1              4.229,545      Amortizing           10.375      505,056
0938658     MD         21012       1           1              4,219,432      Amortizing            8.500      425,076
0938038     GA         30357       1           1              4,216,401      Amortizing            7.500      388,476
0938919     PA         18944       1           1              4,215,119      Amortizing            7.625      388,644
060041      WA         98837       1           1              4,187,257      Amortizing            9.000      442,140
080049      SD         57006       1           1              4,176,265      Amortizing            9.000      433,025
0941463     FL         33614       2           1              4,133,695      Interest Only         8.500      351,364
0943411     CA         95035       1           1              4,125,000      Interest Only         7.750      319,688
0938972     NJ         8648        1           1              4,114,180      Amortizing            9.875      453,516
0937125     MD         20904       1           1              4,107,632      Amortizing            9.750      453,636
0935906     CA         91605       1           1              4,096,561      Amortizing            9.750      454,404
0941633     CA         94553       2           1              4,090,582      Amortizing           10.050      446,808
0935360     MD         21076       1           1              4,073,880      Amortizing            9.625      447,780
0942960     MA         2178        1           1              4,046,315      Amortizing            9.875      505,176
0934744     WA         98055       1           1              4,027,802      Amortizing            8.875      422,496
0942455     PA         19047       1           1              3,948,569      Amortizing            9.375      435,972
0942303     CA         92078       2           1              3,948,560      Amortizing            9.250      404,760
0942364     CA         95403       1           1              3,943,971      Amortizing            9.250      431,628
0934525     CA         93953       1           1              3,934,913      Amortizing           10.000      857,544
0940008     CA         94704       2           1              3,917,003      Amortizing           10.125      467,844
0935438     MD         21204       1           1              3,897,512      Amortizing            9.250      549,528
0940203     PA         19153       1           1              3,892,708      Amortizing            9.250      404,760
 
<PAGE>

<CAPTION>
                                           Source                                 IO    Next Rate
Loan       Normalized                      of                Orig                End        Reset             Maturity
ID                NOI            DSCR      NOI               Date               Date         Date                 Date
<S>         <C>                  <C>       <C>          <C>              <C>            <C>                <C>
0940860       472,287            0.95      '94          01-Jan-90                                          01-Feb-2000
0940422       627,796            1.29      STAT         23-Oct-89                                            12-Nov-99
0940422A            0            0.00                                                                  
0940422B            0           0.00
0940016       487,297            1.06      '94          08-Sep-89                                            20-Sep-99
0940471       676,744            1.09      PF           05-Dec-89                                          25-Dec-2009
0940471A            0            0.00
0940471B            0            0.00
0942467       573,190            1.21      '94          10-Apr-91                                            15-Apr-99
0934719       709,345            1.44      '94          03-Mar-87                                            01-Apr-97
0940185       517,225            1.07      '94          25-Oct-89                                          01-Nov-2009
010041        560,738            1.18      PF           10-May-93                                          01-Feb-2018
0942399       612,177            1.32      '94          22-Apr-91                         05-May-96        05-May-2001
0935566       423,318            0.89      '94          01-Sep-87                                            30-Sep-97
0942534       693,668            1.41      STAT         03-Jun-91                                            10-Jun-96
0942777       623,508            1.20      '94          26-Jul-91                                          01-Aug-2011
0937952       847,941            1.53      STAT         10-Jun-88                                          01-Jul-2008
0942340       653,379            1.47      '94          06-Mar-91                                          25-Mar-2001
0931          692,760            1.60      STAT         01-Jan-96                                          31-Dec-2002
0934215       989,392            1.92      '94          01-Nov-86                                            01-Jan-97
0938555       623,445            1.51      '94          30-Nov-88                                            15-Dec-98
0934720       584,066            1.30      '94          10-Feb-87                                          15-Feb-2000
0941589       478,828            0.95      STAT         27-Aug-90                       15-Sep-2005        15-Sep-2005
0938658       432,510            1.02      STAT         01-Dec-88                                            01-Jan-99
0938038       551,272            1.42      '94          23-Jun-88                                            15-Jul-98
0938919       627,869            1.62      '94          17-Jan-89                                            20-Feb-99
060041        521,312            1.18      PF           18-Mar-93                                          01-Jun-2017
080049        500,284            1.16      PF           23-Jul-93                                          10-Aug-2018
0941463       581,528            1.66      '94          28-Jun-90        01-Jul-2005      01-Jul-99        01-Jul-2005
0943411       629,183            1.97      '94          03-Nov-92        01-Dec-2002                       01-Dec-2002
0938972       565,819            1.25      '94          17-Jan-89                                          01-Feb-2001
0937125       488,746            1.08      STAT         03-Feb-88                                            01-Mar-98
0935906       420,033            0.92      '93          01-Oct-87                                          01-Nov-2017
0941633       517,007            1.16      '94          13-Sep-90                       15-Apr-2000        15-May-2005
0935360       464,004            1.04      '94          27-Oct-87                                          01-Nov-2007
0942960       606,417            1.20      '94          20-Nov-91                                          15-Dec-2011
0934744       624,085            1.48      '94          24-Mar-87                                            01-Apr-97
0942455       640,551            1.47      '94          16-Apr-91                                            20-Apr-96
0942303       411,597            1.02      STAT         01-Mar-91                         15-Apr-96        15-Apr-2001
0942364       519,383            1.20      '94          19-Mar-91                                            15-Apr-96
0934525     2,051,525            2.39      '94          09-Mar-87                                          01-Apr-2002
0940008       498,381            1.07      '94          22-Aug-89                         15-Sep-99        15-Sep-2004
0935438       601,270            1.09      STAT         27-Aug-87                                            01-Sep-97
0940203       531,779            1.31      '94          08-Nov-89                                            10-Dec-99
 
<PAGE>

<CAPTION>
                        Sched      Cut-Off-Date            Prepay          Lockout
Loan        RTM         Amort      Prepay                  Expire           Expire      Year
ID          Mo.          Term      Status                    Date             Date      Built
<S>         <C>          <C>       <C>                <C>                <C>            <C>
0940860      49           300      YM                 01-Feb-2000                       1989
0940422      46           360      YM                   12-Nov-99                       Vrs
0940422A      0                                                                         1988
0940422B      0            0                                                            1986
0940016      44          301       Open                                                 1989
0940471     167          240       YM                 25-Nov-2009                       Vrs
0940471A      0            0                                                            1984
0940471B      0            0                                                            1988
0942467      39          300       YM                   15-Mar-99                       1991
0934719      14          360       YM                   01-Apr-97        31-Mar-94      1980
0940185     165          360       YM                 01-Nov-2009                       1989
010041      264          297       YM                 01-Feb-2018                       1993
0942399      64          360       YM                   05-May-96                       1980
0935566      20          300       YM                   30-Sep-97                       1986
0942534       5          300       YM                   10-May-96                       1971
0942777     186          300       YM                 01-Jul-2011                       1970
0937952     149          300       YM                 01-Jul-2008                       1973
0942340      62          300       YM                 25-Mar-2001                       1989
0931         84          300       Locked             01-Jul-2002        01-Jan-98      1983
0934215      11          324       Open                                                 1974
0938555      35          300       YM                   15-Nov-98                       1989
0934720      49          300       YM                 15-Feb-2000                       1975
0941589     116          300       YM                 15-Sep-2000                       1974
0938658      35          288       YM                   01-Jan-99                       1987
0938038      30          279       YM                   15-Jul-98                       1987
0938919      37          300       YM                   20-Feb-99                       1980
060041      256          290       YM                 01-Jun-2017                       1992
080049      271          300       YM                 10-Aug-2018                       1993
0941463     113            0       YM                   01-Jun-99                       1979
0943411      82            0       YM                 01-Dec-2002                       1982
0938972      60          336       YM                 01-Feb-2001                       1984
0937125      25          301       YM                   01-Mar-98                       1987
0935906     261          300       YM                 01-Nov-2017                       1987
0941633     112          360       YM                 31-Mar-2000                       1984
0935360     141          360       YM                 01-Nov-2007                       1976
0942960     191          240       YM                 15-Nov-2011                       1991
0934744      14          300       YM                   01-Mar-97                       1986
0942455       3          300       YM                   20-Apr-96                       1978
0942303      63          360       YM                   16-Mar-96                       1989
0942364       3          300       YM                   15-Apr-96                       1987
0934525      74          180       YM                 01-Apr-2002                       1986
0940008     104          300       YM                   12-Sep-99                       1970
0935438      19          182       YM                   01-Sep-97                       1968
0940203      47          360       YM                   10-Dec-99                       1988
 
<PAGE>

<CAPTION>
                        Occupancy              Size                          Orig
Loan                        as of        (Sq.Ft. or        Prin Bal           LTV
ID          Occup            Date            Units)            Size         Ratio
<S>         <C>         <C>            <C>                   <C>             <C>
0940860     100.0       16-Jun-95                57          83,536          72.0 
0940422      0.00                            70,554              67          73.0
0940422A    100.0       01-Jun-95            14,231               0           0.0
0940422B    98.00       01-Jun-95            56,323               0           0.0
0940016     70.00       31-Dec-95            46,582             102          73.0
0940471      0.00                            48,050              98          66.0
0940471A    95.00       23-Jun-95            34,050               0           0.0
0940471B   100.00       09-Aug-95            14,000               0           0.0
0942467     95.00       01-May-95            51,951              90          74.0
0934719     81.00       31-May-95            71,338              65          67.0
0940185     97.00       19-Jun-95            36,847             125          73.0
010041     100.00       20-Nov-95            91,266              50          82.0
0942399    100.00       31-Dec-94           143,690              32          72.0
0935566     84.00       10-Jun-95            41,376             109          73.0
0942534     94.00       05-Jun-95           151,049              30          65.0
0942777    100.00       29-Mar-95           203,225              22          71.0
0937952    100.00       30-Jun-95            91,819              49          72.0
0942340    100.00       17-Jun-95            41,922             107          74.0
0931        82.00       01-Aug-95           106,073              42          65.0
0934215     92.00       26-Jun-95               248          17,847          56.0
0938555     90.00       14-Jun-95               138          31,969          73.0
0934720     98.00       17-May-95               200          21,702          67.0
0941589    100.00       30-May-95           163,540              26          69.0
0938658     80.00       28-Feb-95            55,170              76          55.0
0938038     99.00       20-Jun-95               113          37,313          67.0
0938919     97.00       15-Jun-95               160          26,345          75.0
060041     100.00       20-Nov-95            91,266              46           0.0
080049     100.00       18-Nov-95            91,266              46           0.0
0941463     92.00       15-Jun-95               249          16,601          68.0
0943411    100.00       21-Jun-95            85,040              49          75.0
0938972    100.00       20-Jun-95            50,259              82          73.0
0937125     86.00       01-Aug-95            40,784             101          61.0
0935906     87.00       15-Jun-95            32,497             126          70.0
0941633    100.00       28-Jun-95            70,610              58          72.0
0935360    100.00       14-Jun-95            61,645              66          75.0
0942960    100.00       15-Jun-95            58,562              69          71.0
0934744    100.00       13-Feb-95            59,850              67          75.0
0942455    100.00       16-Jun-95               112          35,255          68.0
0942303    100.00       01-Apr-95            82,509              48          72.0
0942364     98.00       03-Jul-95               104          37,923          71.0
0934525    100.00       31-Dec-94            32,888             120          45.0
0940008     98.00       30-May-95            45,063              87          75.0
0935438     58.00       17-Jun-95            69,121              56          58.0
0940203    100.00       27-Apr-95            60,000              65          75.0
                                                                   [PAGE 4 OF 14]
</TABLE>



 
<PAGE>

<PAGE>


<PAGE>


                              Confederation Life Insurance Company
<TABLE>

<CAPTION>
Loan         Prospectus   Property       Property                         Property                         Property
ID           ID           Type           Name                             Address                          City
<S>          <C>          <C>            <C>                              <C>                              <C>
0934501      151          Multifamily    COLONY APARTMENTS                1750 FIRST STREET                SIMI VALLEY
0939122      152          Retail         SOUTH MACON PLAZA                1410-26 & 1502-60 ROCKY CREEK    MACON
0941141      153          Warehouse      MARFRED INDUSTRIES               12450 FOOTHILL BLVD.             PACOIMA
0934690      154          Retail         BURKE PLAZA                      6030 BURKE CENTER PARKWAY        BURKE
0940094      155          Multifamily    TWIN OAKS VILLAGE APARTMENTS     149 OAKLAND STREET               MANSFIELD
0934793      156          Retail         BELLEVUE VILLAGE SHOPPING CENT   10116 NE EIGHTH STREET           BELLEVUE
0938865      157          Retail         HOLLAND -- GROVES PLAZA          5225-75 Cochran St.              SIMI VALLEY
040041       158          Retail         K-MART STORE NO.4895             2948 S. STATE ROAD               IONIA
0937721      159          Retail         LEE JACKSON STATION              14005-14033 LEE JACKSON HWY      CHANTILLY
0942258      160          Garage/Park    SIXTH & PENN GARAGE              526 PENN AVENUE                  PITTSBURGH
0935190      161          Retail         COLMAR MANOR SHOPPING CENTER     3311-3831 BLADENBURG ROAD        BLADENBURG
0940793      162          Office         MONROE MEDICAL CENTER            14755 179TH AVENUE SE            MONROE
0940859      163          Industrial     2225 SOUTH 43RD AVENUE           2225 SOUTH 43RD AVENUE           PHOENIX
050041       164          Retail         K-MART STORE NO. 4735            1313 S BURR ST                   MITCHELL
0943095      165          Industrial     INTERSTATE BUSINESS PARK         251 BENIGNO BOULEVARD            BELLMAWR
0937939      166          Retail         PROVIDENCE SQUARE CENTER         1903-1949 W. BRANDON BOULEVARD   BRANDON
0935657      167          Retail         CAPITAL CORNER SHOPPING CTR.     6507-39 ANNAPOLIS ROAD           LANDOVER
0934665      168          Retail         CIPRIANO SQUARE SHOPPING CENTR   8819-27/8831-65 GREENBELT RD.    GREENBELT
0941281      169          Multifamily    THE AVALON APARTMENTS            300 MURCHISON DRIVE              MILLBRAE
020041       170          Retail         K-MART STORE NO. 4704            701 5TH AVENUE SOUTH             DEVILS LAKE
0933120      171          Retail         ORANGE TREE PLAZA                23512 EL TORO RD.                EL TORO
0941244      172          Warehouse      115 MAIN ROAD                    115 MAIN ROAD                    MONTVILLE
0942870      173          Retail         CENTER STAGE AT OAK RIDGE I      3750-3850 S. ILLINOIS AVENUE     OAK RIDGE
0935529      174          Industrial     PATAPSCO CENTRAL LTD. PTSHP.     815 CENTRAL AVENUE               LINTHICUM
0940483      175          Retail         CANYON TOWN CENTER               11909 CANYON ROAD                BEAVERTON
0939195      176          Retail         LYON VILLAGE                     2580 FAIR OAKS BOULEVARD         SACRAMENTO
0937851      177          Office         SUNNYSIDE PLAZA                  10001-10117 SE SUNNYSIDE         CLACKAMAS
0937022      178          Office         1500 HAMBURG PIKE                1501 HAMBURG PIKE                WAYNE TOWNSHIP
0935980      179          Retail         TOWER PLAZA                      505 BANKHEAD HIGHWAY             CARROLLTON
0935487      180          Retail         PARK PLAZA CENTER                STATE HWY 5 AT STEWART PKWY.     DOUGLASVILLE
0939134      181          Retail         ALPINE CREEK SHOPPING CENTER     1347 TAVERN ROAD                 ALPINE
0938221      182          Industrial     C H WESTSIDE ASSOCIATES          Various                          Various
0938221A     182A         Industrial     C H WESTSIDE ASSOCIATES          2940 W. WILLETTA & 1430 N 29TH   PHOENIX
0938221B     182B         Industrial     C H CENTRAL ASSOCIATES           2246 S CENTRAL/102 W WATKINS     PHOENIX
0933430      183          Office         5801 PEACHTREE DUNWOODY ROAD     5801 PEACHTREE DUNWOODY ROAD     ATLANTA
030041       184          Retail         K-MART STORE NO. 4796            205 S GREENVILLE DR.             GREENVILLE
0935920      185          Warehouse      CHARLES COUNTY ASSOCIATES        10700-11099 DE MARR ROAD         WHITE PLAINS
070041       186          Retail         K-MART STORE NO. 3950            15303 WEST BROADWAY              THREE RIVERS
0935256      187          Office         UNIVERSITY PARK I                985 UNIVERSITY AVENUE            LOS GATOS
0942868      188          Multifamily    LABOR RETREAT                    Various                          Various
0942868A     188A         Multifamily    LABOR RETREAT                    124 FOURTH STREET S E            MINNEAPOLIS
0942868B     188B         Multifamily    LABOR PLAZA APARTMENTS           500 TEDESCO STREET               MINNEAPOLIS
0941591      189          Warehouse      75 EAST UNION AVENUE ASSOCIATE   75 EAST UNION AVE.               EAST RUTHERFORD
0940665      190          Retail         LINCOLN HEIGHTS PLAZA            EAST 2502-30 29TH AVENUE         SPOKANE

<PAGE>

<CAPTION>
                       Prop                                       Sched                              Mtg       Annual
Loan        Prop       Zip         Loan        Lien                Prin      Amort                   Int         Debt
ID          State      Code        Group       Status           Balance      Type                   Rate      Service
<S>         <C>        <C>         <C>         <C>            <C>           <C>                   <C>         <C>
0934501     CA         93065       1           1              3,866,307      Amortizing            8.625      399,708
0939122     GA         31298       1           1              3,864,606      Amortizing           10.250      535,920
0941141     CA         91331       2           1              3,861,872      Amortizing            8.500      376,548
0934690     VA         22015       1           1              3,852,890      Amortizing            9.250      406,872
0940094     MA         02048       1           1              3,850,111      Amortizing            9.750      448,620
0934793     WA         98004       1           1              3,834,547      Amortizing            8.625      440,532
0938865     CA         93063       2           1              3,805,974      Amortizing            8.000      362,844
040041      MI         48846       1           1              3,785,249      Amortizing           10.000      427,998
0937721     VA         22021       1           1              3,732,573      IO then Amort         5.000      186,629
0942258     PA         15222       1           1              3,701,191      Amortizing           10.125      584,424
0935190     MD         20710       1           1              3,700,557      Amortizing           10.500      433,596
0940793     WA         98272       1           1              3,670,480      Amortizing            9.500      388,476
0940859     AZ         85009       1           1              3,642,972      Amortizing            9.500      386,263
050041      SD         57301       1           1              3,627,555      Amortizing           10.000      414,368
0943095     NJ         08099       1           1              3,605,925      Amortizing            8.875      417,894
0937939     FL         33511       2           1              3,603,685      Amortizing            8.250      356,520
0935657     MD         20815       1           1              3,586,875      Interest Only         6.500      233,147
0934665     MD         20770       1           1              3,577,697      Amortizing            9.250      377,808
0941281     CA         94030       1           1              3,534,829      Amortizing            9.750      572,064
020041      ND         58301       1           1              3,532,093      Amortizing           10.000      403,463
0933120     CA         92630       1           1              3,490,358      Amortizing           10.125      407,148
0941244     NJ         07005       1           1              3,478,013      Amortizing            9.750      373,740
0942870     TN         37830       1           1              3,476,537      Amortizing           10.000      395,292
0935529     MD         21090       1           1              3,460,734      Amortizing            9.250      370,884
0940483     OR         97005       1           1              3,427,398      Amortizing            9.750      371,160
0939195     CA         95825       1           1              3,425,605      Amortizing           10.375      391,140
0937851     OR         97315       1           1              3,386,064      Amortizing            8.750      345,600
0937022     NJ         07470       1           1              3,377,876      Amortizing           10.000      380,316
0935980     GA         30117       2           1              3,375,610      Amortizing            9.875      375,444
0935487     GA         30135       2           1              3,345,557      Interest Only         8.250      276,009
0939134     CA         91901       1           1              3,298,073      Amortizing           10.375      404,040
0938221     Vr         Vrs         1           1              3,272,515      Amortizing            8.625      329,196
0938221A    AZ         85009                                          0                            0.000            0
0938221B    AZ         85003                                          0                            0.000            0
0933430     GA         30328       2           1              3,193,316      Amortizing            9.000      337,188
030041      MI         48838       1           1              3,176,001      Amortizing           10.250      367,959
0935920     MD         20695       1           1              3,173,759      Amortizing           10.750      375,264
070041      MI         49093       1           1              3,111,459      Amortizing           10.250      361,290
0935256     CA         95030       1           1              3,084,100      Amortizing            8.875      322,632
0942868     Vr         Vrs         1           1              3,068,410      Amortizing           10.250      391,680
00942868A   MN         55401                                          0                            0.000            0
0942868B    MN         55401                                          0                            0.000            0
0941591     NJ         07073       1           1              3,054,663      Amortizing           10.375      364,764
0940665     WA         99200       1           1              3,052,022      Amortizing            9.750      329,916
 
<PAGE>

<CAPTION>
                                          Source                               IO        Next Rate
Loan      Normalized                      of               Orig               End            Reset          Maturity
ID               NOI            DSCR      NOI              Date              Date             Date              Date
<S>          <C>                <C>       <C>          <C>              <C>              <C>              <C>
0934501      546,812            1.37      '94          01-Dec-86                                          01-Jan-98
0939122      635,840            1.19      '94          01-Mar-89                                          20-Mar-2009
0941141      484,259            1.29      '94          01-Mar-90                         15-Apr-2000      15-Apr-2005
0934690      564,009            1.39      STAT         09-Feb-87                                          01-Nov-2013
0940094      524,428            1.17      '94          25-Sep-89                                          01-Oct-99
0934793      862,616            1.96      STAT         30-Mar-87                                          01-Apr-97
0938865      438,872            1.21      '94          01-Dec-88                         01-Jan-99        01-Jan-2004
040041       517,807            1.21      PF           17-Sep-92                                          01-Oct-2017
0937721      168,795            0.90      STAT         04-May-88        01-Apr-96                         01-May-98
0942258    1,325,745            2.27      '94          20-Feb-91                                          15-Mar-2006
0935190      602,609            1.39      '94          14-Sep-87                                          01-Oct-2007
0940793      592,808            1.53      '94          11-Jan-90                                          15-Feb-2000
0940859      587,989            1.52      STAT         14-Dec-89                                          01-Jan-2010
050041       476,628            1.15      PF           31-Dec-91                                          01-Jan-2017
0943095      664,239            1.59      '94          12-Jun-92                                          01-Jul-97
0937939      531,970            1.49      STAT         13-Jun-88                         15-Jun-96        15-Jun-2003
0935657      457,138            1.96      '94          06-Nov-87        25-May-99                         25-May-99
0934665      789,832            2.09      '94          09-Feb-87                                          01-Nov-2013
0941281      600,648            1.05      '94          19-Jun-90                                          15-Jul-2005
020041       460,760            1.14      PF           31-Dec-91                                          01-Jan-2017
0933120      494,412            1.21      '94          01-Feb-86                                          01-Mar-99
0941244      448,630            1.20      '94          12-Jun-90                                          12-Jul-2000
0942870      411,747            1.04      '94          09-Apr-92                                          15-Apr-2017
0935529      448,966            1.21      '94          19-Aug-87                                          01-Sep-97
0940483      638,578            1.72      '94          24-Oct-89                                          01-Nov-99
0939195      538,520            1.38      '94          30-Mar-89                                          01-Apr-2009
0937851      483,845            1.40      '94          05-Apr-88                                          01-Jun-98
0937022      429,655            1.13      '94          25-Jan-88                                          01-Feb-98
0935980      389,087            1.04      '94          15-Mar-88                         10-Apr-98        10-Apr-2003
0935487      270,189            0.98      STAT         06-Aug-87        10-Sep-2001      10-Nov-97        10-Sep-2001
0939134      499,799            1.24      '94          01-Jan-89                                          10-Mar-2009
0938221      349,338            1.06      STAT         16-Sep-88                                          01-Oct-98
0938221A           0                                                                                         
0938221B           0            0.00
0933430      468,189            1.39      STAT         21-Apr-86                         15-May-97        15-May-2001
030041       421,429            1.15      PF           05-Mar-92                                          01-Apr-2017
0935920      470,457            1.25      '94          20-Jun-88                                          01-Jul-2008
070041       413,535            1.14      PF           31-Jan-92                                          01-Feb-2017
0935256      415,211            1.29      STAT         12-May-87                                          01-Jun-99
0942868      561,515            1.43      '94          15-Nov-91                                          10-Dec-2011
0942868A           0            0.00
0942868B           0            0.00
0941591      492,537            1.35      '94          13-Aug-90                                          10-Sep-2000
0940665      393,903            1.19      STAT         06-Dec-89                                          01-Jan-2000
 
<PAGE>

<CAPTION>
                     Sched      Cut-Off-Date            Prepay         Lockout
Loan       RTM       Amort      Prepay                  Expire          Expire      Year
ID         Mo.        Term      Status                    Date            Date      Built
<S>        <C>         <C>      <C>                <C>                <C>           <C>
0934501     23         285      YM                 01-Jan-98                        1986
0939122    158         221      YM                 20-Mar-2009                      1985
0941141    111         311      YM                 15-Apr-2000                      1985
0934690    213         300      YM                 01-Nov-2013                      1983
0940094     44         244      Open                                                1975
0934793     14         244      YM                 01-Apr-97                        1966
0938865     95         303      YM                 01-Jan-99                        1987
040041     260         280      YM                 01-Oct-2017                      1992
0937721     27         202      YM                 01-May-98                        1986
0942258    122         180      YM                 15-Mar-2006                      1966
0935190    140         360      YM                 01-Oct-2007                      1987
0940793     49         360      YM                 15-Feb-2000                      1981
0940859    167         324      YM                 01-Jan-2010                      1989
050041     251         300      YM                 01-Jan-2017                      1991
0943095     17         216      YM                 01-Jun-97                        1966
0937939     89         300      YM                 15-Jun-96                        1984
0935657     40           0      YM                 25-May-99                        1987
0934665    213         299      YM                 01-Nov-2013                      1983
0941281    114         180      YM                 15-Jul-2005                      1989
020041     251         300      YM                 01-Jan-2017                      1991
0933120     37         306      YM                 01-Mar-99                        1979
0941244     54         360      YM                 12-Jul-2000                      1982
0942870    255         300      YM                 15-Apr-2017                      1992
0935529     19         303      YM                 01-Sep-97                        1987
0940483     45         360      YM                 01-Nov-99                        1989
0939195    158         360      YM                 01-Apr-2009                      1989
0937851     28         300      YM                 01-Jun-98                        1987
0937022     24         300      YM                 01-Feb-98                        1988
0935980     87         300      YM                 10-Apr-98                        1988
0935487     68           0      YM                 10-Nov-97                        1987
0939134    158         300      YM                 10-Mar-2009                      1979
0938221     32         303      YM                 01-Oct-98                        Vrs
0938221A     0                                                                      1980
0938221B     0           0                                                          1980
0933430     64         300      YM                 15-May-97                        1974
030041     254         300      YM                 01-Apr-2017                      1991
0935920    149         347      YM                 01-Jul-2008                      1988
070041     252         276      YM                 01-Feb-2017                      1991
0935256     40         286      YM                 01-Jun-99                        1977
0942868    191         240      YM                 10-Dec-2011                      Vrs
0942868A     0           0                                                          1975
0942868B     0           0                                                          1979
0941591     56         300      YM                 10-Sep-2000                      1968
0940665     47         360      YM                 01-Jan-2000                      1986

 
<PAGE>

<CAPTION>
                          Occupancy            Size                        Orig
Loan                          as of      (Sq.Ft. or      Prin Bal           LTV
ID           Occup             Date          Units)          Size         Ratio
<S>          <C>          <C>               <C>            <C>             <C>
0934501       98.0        17-Jul-95              88        43,935          74.0
0939122       89.0        06-Jun-95         101,255            38          63.0
0941141      100.0        31-Dec-94         100,000            39          62.0
0934690       90.0        20-Jun-95          38,463           100          74.0
0940094       99.0        01-Jun-95             140        27,501          67.0
0934793       99.0        09-Mar-95          83,908            46          50.0
0938865       87.0        01-Jun-95          34,985           109          73.0
040041       100.0        15-Nov-95          91,266            41           0.0
0937721       63.0        19-Dec-95          28,330           132          72.0
0942258      100.0        19-Jun-95          44,516            83          57.0
0935190      100.0        01-May-95          51,091            72          75.0
0940793      100.0        16-Jun-95          32,905           112          75.0
0940859      100.0        15-Jun-95         264,117            14          63.0
050041       100.0        22-Nov-95          91,266            40           0.0
0943095      100.0        01-Jul-95         264,460            14          64.0
0937939       88.0        01-Jul-95          62,105            58          72.0
0935657       96.0        01-Jun-95          39,044            92          75.0
0934665       92.0        13-Apr-95          35,793           100          74.0
094128        99.0        20-Jun-95              72        49,095          58.0
020041       100.0        15-Nov-95          86,479            41           0.0
0933120       95.0        08-May-95          59,907            58          70.0
0941244      100.0        31-Dec-94          76,160            46          74.0
0942870      100.0        26-Jun-95         107,806            32          75.0
0935529       86.0        03-Apr-95         140,267            25          75.0
0940483      100.0        20-Jun-95          25,695           133          70.0
0939195       88.0        06-Feb-95          29,742           115          66.0
0937851      100.0        22-Jun-95          40,883            83          76.0
0937022      99.0         18-Jul-95          32,200           105          69.0
0935980      96.0         17-Jul-95          87,990            38          75.0
0935487      81.0         27-Jun-95          46,494            72          75.0
0939134      99.0         01-Mar-95          71,405            46          64.0
0938221       0.0                           147,682            22          75.0
0938221A    100.0         19-Jun-95          42,342             0           0.0
0938221B    100.0         05-Apr-95         105,340             0           0.0
0933430     100.0         12-Apr-95          44,241            72          72.0
030041      100.0         15-Nov-95          91,266            35          75.0
0935920     100.0         08-May-95          89,120            36          65.0
070041      100.0         16-Nov-95          91,264            34          75.0
0935256      95.0         01-Jun-95          35,091            88          74.0
0942868       0.0                               144        21,308          66.0
0942868A     99.0         20-Jun-95              77             0           0.0
0942868B     97.0         14-Feb-95              67             0           0.0
0941591     100.0         31-Dec-94          95,000            32          68.0
0940665      96.0         22-Feb-95          57,162            53          72.0
                                                                 [PAGE 5 OF 14]
</TABLE>


 
<PAGE>

<PAGE>





                                            Confederation Life Insurance
<TABLE>

<CAPTION>
Loan           Prospectus       Property      Property                        Property                        Property
ID             ID               Type          Name                            Address                         City
<S>            <C>              <C>           <C>                             <C>                             <C>
0939018        191              Office        HAWTHORN BUSINESS PARK          935 LAKEVIEW PARKWAY            VERNON HILLS
0940410        192              Retail        GARFIELD CENTER PARTNERSHIP     320-330 Garfield Ave.           Alhambra
0937885        193              Warehouse     CARTWRIGHT HOLDING COMPANY      6840 NAVONE ROAD                STOCKTON
0941049        194              Warehouse     AMERICAN INDUSTRIAL CENTER      150,155,205,250 & 285 NATIONAL  LONGWOOD
0940808        195              Multifamily   THE CLOISTERS APARTMENTS        125-161 SO. MAPLE AVENUE        RIDGEWOOD
0940045        196              Retail        FAIRWOOD SQUARE                 S E PETROVITSKY / 140TH AVE     N RENTON
0933004        197              Office        WEST MAIN PLAZA                 25 S. RAYMOND AVE.              ALHAMBRA
0943149        198              Retail        CENTER STAGE AT OAK RIDGE I I   3750-3850 S. ILLINOIS AVENUE    OAK RIDGE
0940331        199              Retail        BARRY PLAZA                     3019-3059 NORTH PULASKI ROAD    CHICAGO
0942479        200              Warehouse     SUNRISE MEDICAL                 4083 EAST AIRPORT DRIVE         ONTARIO
0933661        201              Retail        NORTH RIVER SHOPPING CENTER     8800 ROSWELL ROAD               ATLANTA
0942315        202              Multifamily   APARTMENTS OF WESTGROVE         4973 FABER DRIVE                RALEIGH
0931019        203              Other         MCGINNIS CADILLAC INC.          12221 KATY FREEWAY              HOUSTON
0937861        204              Multifamily   CHANDLER APARTMENTS             12512 CHANDLER BLVD.            NORTH HOLLYWOOD
0937526        205              Office        NAPERVILLE OFFICE COURT         1801-1813 MILL STREET           NAPERVILLE
0941505        206              Warehouse     M D G REALTY TRUST              35 INDUSTRIAL PARKWAY           WOBURN
0935724        207              Office        200 WEBSTER STREET              200 WEBSTER STREET              OAKLAND
0941128        208              Office        ALLSTATE INSURANCE BUILDING     215 BIRCHWOOD AVENUE            CRANFORD
0940318        209              Multifamily   ROBBINS LANDING                 4300 ROBBINS LANDING LANE       ROBBINSDALE
0938117        210              Multifamily   PLANTATION RIDGE APARTMENTS     1805 ROSWELL ROAD               MARIETTA
0942637        211              Warehouse     WESTGATE BUSINESS CENTER PH 1   2561-2569 TERRITORIAL ROAD      ST. PAUL
0943654        212              Warehouse     NORTH POINT BUSINESS PARK       300-310-320 HARRIS AVE          SACRAMENTO
0937198        213              Office        136 SUMMIT AVENUE               136 SUMMIT AVENUE               MONTVALE
0934537        214              Office        12727 NORWALK BOULEVARD         12727 NORWALK BLVD.             NORWALK
0937204        215              Warehouse     AIRPORT BUSINESS CENTER V I     245 QUIGLEY                     NEW CASTLE
0937691        216              Warehouse     GATEWAY PROFESSIONAL CENTER     150-170 PROFESSIONAL CENTER DR  ROHNERT PARK
0943113        217              Warehouse     BATAVIA GLEN BUSINESS PARK      1030-90 N. BATAVIA ST.          ORANGE
0932980        218              Office        DAVCO OFFICE BUILDING           1657 CRAIN                      HIGHWAY CROFTON
0940537        219              Industrial    JAYCRAFT BUILDING               2780 VIA ORANGE WAY             SPRING VALLEY
0935138        220              Multifamily   BURBANK GARDEN ASSOCIATES       14614 BURBANK BLVD.             VAN NUYS
0941712        221              Office        777 NORTH CAPITOL STREET, N E   777 NORTH CAPITOL STREET, N E   WASHINGTON
0935384        222              Multifamily   JAMESTOWN VILLAGE I             1401-1657 N VAN DORN STREET     ALEXANDRIA
0935839        223              Office        THE ALBERT BUILDING             1010 B STREET                   SAN RAFAEL
0938713        224              Office        FAIRMOUNT COMMON                466 SOUTHERN BLVD.              CHATHAM TWP.
0934823        225              Warehouse     STANLEY DESJARDINS              7414 S HARL AVENUE              TEMPE
0939110        226              Office        COMMERCE PLACE BUSINESS PARK    5400 PATTON DRIVE               LISLE
0938403        227              Multifamily   TERRACE ROYALE APARTMENTS       9627 N E 195TH CIRCLE           BOTHELL
0940616        228              Retail        SOUTH BEACH PLACE               670 S GULFVIEW BOULEVARD        CLEARWATER
0937368        229              Warehouse     1716 FOURTH STREET              1716 FOURTH STREET              BERKELEY
0937010        230              Office        Gregory Professional Centre     140 GREGORY LANE                PLEASANT HILL
0932073        231              Office        ROBINSON BUILDING               227 NORTH FIRST STREET          SAN JOSE
0935116        232              Multifamily   THE COMMONS APARTMENTS          333 ENTERPRISE                  ROHNERT PARK
0940148        233              Office        5665 FLATIRON PARKWAY, LTD.     5665 FLATIRON PARKWAY           BOULDER
0938373        234              Mobile Home   VALENCIA LEA MOBILE HOME PARK   3850 E. ATLANTIC AVE.           HIGHLAND
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg           Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>        <C>         <C>             <C>            <C>                  <C>             <C>
0939018    IL         60061       2           1              3,047,119      Amortizing            7.750          283,512
0940410    CA         91801       1           1              3,002,533      Amortizing            8.500          290,408
0937885    CA         95205       2           1              3,003,068      Amortizing            9.625          380,940
0941049    FL         32750       2           1              2,975,192      Amortizing           10.000          326,460
0940808    NJ         07450       1           1              2,959,508      Amortizing            9.750          342,204
0940045    WA         98058       2           1              2,948,733      Amortizing            9.750          319,608
0933004    CA         91801       1           1              2,929,780      Amortizing           10.000          339,288
0943149    TN         37832       1           1              2,917,789      Amortizing            9.250          335,208
0940331    IL         60641       1           1              2,913,868      Amortizing            9.250          303,576
0942479    CA         91761       1           1              2,896,631      Amortizing            9.625          306,000
0933661    GA         30350       1           1              2,855,406      Amortizing            9.125          308,832
0942315    NC         27606       1           1              2,826,096      Amortizing            9.600          317,040
0931019    TX         77079       1           1              2,819,700      Amortizing           10.500          423,816
0937861    CA         91607       1           1              2,816,397      Amortizing            9.875          312,612
0937526    IL         60540       1           1              2,794,260      Amortizing            8.875          288,300
0941505    MA         1801        1           1              2,791,698      Amortizing            9.750          299,988
0935724    CA         94607       2           1              2,782,559      Amortizing            9.250          297,492
0941128    NJ         07016       1           1              2,770,988      Amortizing            9.500          314,532
0940318    MN         55425       1           1              2,754,653      Amortizing            9.500          292,620
0938117    GA         30062       1           2              2,750,540      Amortizing            8.875          296,616
0942637    MN         55114       1           1              2,719,974      Amortizing            9.500          284,052
0943654    CA         95838       2           1              2,716,025      Interest Only         7.500          203,702
0937198    NJ         7645        1           1              2,699,456      Interest Only         6.250          168,709
0934537    CA         90650       2           1              2,696,988      Amortizing            9.625          300,360
0937204    DE         19720       1           1              2,693,386      Amortizing            8.500          249,132
0937691    CA         94928       2           1              2,688,395      Amortizing            8.000          258,672
0943113    CA         92667       1           1              2,687,209      Amortizing            9.750          299,424
0932980    MD         21114       1           1              2,682,827      Amortizing            9.500          300,516
0940537    CA         92078       1           1              2,667,564      Amortizing            9.625          285,600
0935138    CA         91411       1           1              2,665,244      Amortizing            9.125          313,764
0941712    DC         20002       1           2              2,650,000      IO then Amorti        8.800          233,200
0935384    VA         22304       1           1              2,644,114      Amortizing            9.500          380,316
0935839    CA         94901       2           1              2,632,277      Amortizing            9.500          314,532
0938713    NJ         07928       1           1              2,631,434      Amortizing            8.000          250,236
0934823    AZ         85280       1           1              2,623,031      Amortizing            9.000          278,088
0939110    IL         60532       2           1              2,611,495      Amortizing           10.250          295,716
0938403    WA         98011       1           1              2,606,121      Amortizing            8.500          284,868
0940616    FL         34630       1           1              2,597,972      Amortizing            9.625          338,520
0937368    CA         94710       2           1              2,580,193      Amortizing            9.875          313,176
0937010    CA         94523       2           1              2,568,677      Amortizing            9.250          272,712
0932073    CA         95113       1           1              2,568,278      Amortizing            9.750          296,076
0935116    CA         94929       2           1              2,561,648      Amortizing            8.625          292,932
0940148    CO         80301       2           1              2,557,918      Amortizing            8.875          258,696
0938373    CA         92346       1           1              2,528,105      Amortizing           10.500          359,424
 
<PAGE>

<CAPTION>
                                          Source                                 IO      Next Rate
Loan      Normalized                      of                Orig                End          Reset            Maturity
ID               NOI            DSCR      NOI               Date               Date           Date                Date
<S>          <C>               <C>        <C>          <C>              <C>            <C>                <C>
0939018      282,149            1.00      '94          06-Mar-89                         08-Mar-99        08-Mar- 2009
0940410      475,888            1.64      STAT         01-Jan-96                                          31-Dec- 2002
0937885      587,145            1.54      '94          11-May-88                         01-Jul-96        01-Jun- 2002
0941049      446,621            1.37      STAT         19-Apr-90                       15-May-2000        15-May- 2020
0940808      459,829            1.34      '94          01-Feb-90                                          20-Feb- 2000
0940045      400,614            1.25      '94          07-Sep-89                         01-Oct-99        01-Oct- 2004
0933004      336,560            0.99      '94          01-Jan-86                                          01-Feb- 2001
0943149      440,172            1.31      '94          08-Sep-93                                          15-Oct- 2013
0940331      329,496            1.09      '94          01-Oct-89                                             01-Nov-99
0942479      475,822            1.55      '94          01-Apr-91                                             15-Apr-96
0933661      526,562            1.71      '94          18-Jun-86                                          01-Jul- 2000
0942315      484,974            1.53      '94          04-Apr-91                                             15-Apr-98
0931019      508,257            1.20      '94          14-Feb-83                                          01-Aug- 2007
0937861      357,323            1.14      '94          01-May-88                                          15-Jun- 2008
0937526      549,321            1.91      '94          06-Apr-88                                             01-May-98
0941505      271,201            0.90      STAT         28-Jun-90                                          01-Aug- 2000
0935724      351,727            1.18      '94          28-Sep-87                         15-Oct-97        15-Oct- 2002
0941128      343,533            1.09      '94          20-Mar-90                                          01-Mar- 2000
0940318      445,695            1.52      '94          05-Oct-89                                          10-Oct- 2014
0938117    1,262,350            0.91      '94          19-Jul-88                                             15-Jul-96
0942637      607,497            2.14      '94          21-Jun-91                                             01-Jul-96
0943654      210,307            1.03      STAT         15-Feb-94        15-Jan-2007      15-Jan-97        15-Jan- 2007
0937198      217,406            1.29      '94          10-Feb-88          15-Feb-99                          15-Feb-99
0934537      445,499            1.48      '94          01-Nov-86                         01-Dec-96        01-Dec- 2001
0937204      330,531            1.33      STAT         02-May-88                                          03-May- 2000
0937691      297,797            1.15      '94          09-May-88                         15-Jun-97        15-Jun- 2000
0943113      387,877            1.30      STAT         01-Jun-92                                          20-Jun- 2017
0932980      463,142            1.54      '94          18-Dec-85                                             01-Jan-99
0940537      333,650            1.17      '94          01-Nov-89                                          01-Jan- 2010
0935138      330,748            1.05      '94          01-May-87                                             10-Jun-97
0941712    3,601,300            1.15      '94          09-Aug-90          15-Aug-96                       15-Aug- 2000
0935384    1,159,877            3.05      '94          29-Jun-87                                          01-Jul- 2007
0935839      624,026            1.98      '94          24-Sep-87                         15-Oct-97        15-Oct- 2002
0938713      260,404            1.04      STAT         20-Dec-88                                             15-Feb-99
0934823      324,512            1.17      PF           09-Feb-87                                             01-Mar-97
0939110      379,871            1.28      '94          21-Feb-89                         01-Mar-96        01-Mar- 2003
0938403      316,001            1.11      '94          03-Oct-88                                             01-Nov-98
0940616      354,805            1.05      '94          11-Jan-90                                          15-Jan- 2010
0937368      632,232            2.02      '94          01-Feb-88                         01-Mar-98        01-Mar- 2003
0937010      262,298            0.96      '94          16-Mar-88                         10-Apr-98        10-Apr- 2003
0932073      367,436            1.24      '94          29-Apr-85                                          01-May- 2000
0935116      455,446            1.55      '93          29-Apr-87                         15-May-97        15-May- 2002
0940148      447,510            1.73      '94          27-Sep-89                         15-Oct-99        15-Oct- 2009
0938373      832,789            2.32      '93          01-Sep-88                                          10-Nov- 2008
 
<PAGE>

<CAPTION>
                    Sched        Cut-Off-Date          Prepay           Lockout
Loan       RTM      Amort        Prepay                Expire            Expire        Year
ID         Mo.       Term        Status                  Date              Date        Built
<S>        <C>        <C>        <C>              <C>                 <C>              <C>
0939018    158        302         YM                08-Mar-99                          1988
0940410     84        300         Locked          01-Jul-2002         01-Jan-98        1989
0937885     76        270         YM                01-Jun-96                          1985
0941049    292        360         YM              15-May-2000                          1986
0940808     49        300         YM              20-Feb-2000                          1968
0940045    104        360         YM                01-Oct-99                          1987
0933004     60        300         YM              01-Feb-2001                          1980
0943149    213        240         YM              15-Oct-2013                          1993
0940331     45        360         YM                01-Nov-99                          1987
0942479      3        360         YM                15-Apr-96                          1989
0933661     53        279         YM              01-Jul-2000                          1972
0942315     27        300         YM                15-Apr-98                          1987
0931019    138        180         YM              01-Aug-2007                          1974
0937861    149        360         YM              15-Jun-2008                          1978
0937526     27        300         YM                01-May-98                          1980
0941505     54        304         YM              01-Aug-2000                          1974
0935724     81        300         YM                08-Oct-97                          1984
0941128     49        300         YM              01-Mar-2000                          1974
0940318    225        360         YM              10-Oct-2014                          1976
0938117      6        264         YM                15-Jun-96                          1976
0942637      5        360         YM                01-Jun-96                          1991
0943654    132          0         YM                15-Jan-97                          1983
0937198     37          0         YM                15-Feb-99                          1978
0934537     70        304         YM                01-Dec-96                          1975
0937204     52        360         Open to 9/3/96                                       1986
0937691     53        291         YM                26-May-97                          1987
0943113    257        300         YM              20-Jun-2017                          1980
0932980     35        240         YM                01-Jan-99                          1985
0940537    167        360         YM              01-Jan-2010                          1989
0935138     17        240         YM                10-Jun-97                          1986
0941712     55        360         YM              15-Aug-2000                          1990
0935384    137        240         YM              01-Jul-2007                          1960
0935839     81        300         YM                05-Oct-97                          1928
0938713     37        304         YM                15-Feb-99                          1986
0934823     13        360         YM                01-Mar-97         01-Mar-95        1986
0939110     85        360         YM                01-Jan-96                          1987
0938403     33        243         YM                01-Nov-98                          1988
0940616    168        240         YM              15-Jan-2010                          1989
0937368     85        360         YM                26-Feb-98                          1950
0937010     87        300         YM                07-Apr-98                          1987
0932073     51        300         YM              01-May-2000                          1893
0935116     76        300         YM                12-May-97                          1978
0940148    165        316         YM                15-Oct-99                          1988
0938373    154        240         YM              10-Nov-2008                          1972
 
<PAGE>

<CAPTION>
                     Occupancy           Size                           Orig
Loan                     as of     (Sq.Ft. or         Prin Bal           LTV
ID       Occup            Date         Units)             Size         Ratio
<S>      <C>         <C>              <C>               <C>             <C>
0939018   49.0       31-May-95         47,104               65          74.0
0940410   78.0       02-Jun-95         52,685               57          75.0
0937885  100.0       29-Jun-95        201,400               15          75.0
0941049  100.0       22-Jun-95        160,450               19          75.0
0940808  100.0       18-Jul-95             54           54,806          72.0
0940045   92.0       28-Feb-95         32,910               90          75.0
0933004   97.0       19-May-95         33,224               88          70.0
0943149  100.0       05-Jun-95         71,440               41          68.0
0940331  100.0       01-Jun-95         35,389               82          75.0
0942479  100.0       11-Jun-95        100,253               29          72.0
0933661   93.0       01-May-95         99,050               29          45.0
0942315   75.0       12-Jun-95             97           29,135          71.0
0931019  100.0       08-Jun-95         37,475               75          50.0
0937861   95.0       23-Jun-95             63           44,705          67.0
0937526   83.0       15-Jun-95         66,557               42          57.0
0941505   96.0       01-Sep-95        107,118               26          52.0
0935724  100.0       14-Jun-95         25,300              110          74.0
0941128  100.0       26-Jun-95         38,652               72          70.0
0940318  100.0       26-Jun-95            110           25,042          72.0
0938117   96.0       09-Jun-95            454            6,058          72.0
0942637  100.0       16-Jun-95         78,045               35          71.0
0943654   85.0       10-Aug-95         52,710               52         114.0
0937198   94.0       30-Jun-95         29,366               92          73.0
0934537  100.0       03-May-94         40,500               67          75.0
0937204  100.0       15-Jun-95         71,215               38          75.0
0937691   93.0       17-Feb-95         39,955               67          74.0
0943113  100.0       01-Jun-95        131,401               20          45.0
0932980  100.0       24-Feb-95         30,000               89          75.0
0940537  100.0       01-Mar-95         69,651               38          73.0
0935138  100.0       11-Jun-95             47           56,707          73.0
0941712  100.0       15-Jun-95        211,614               13          69.0
0935384   95.0       27-Jun-95            225           11,752          46.0
0935839  100.0       01-Jun-95         56,581               47          60.0
0938713  100.0       22-Jun-95         29,882               88          70.0
0934823  100.0       15-Jun-95         60,688               43          75.0
0939110  100.0       14-Jun-95         38,832               67          75.0
0938403   98.0       31-Dec-94             80           32,577          67.0
0940616  100.0       19-Jun-95         21,058              123          75.0
0937368   51.0       29-Jun-95         70,000               37          75.0
0937010   85.0       31-Dec-94         30,147               85          72.0
0932073  100.0       06-Feb-95         26,201               98          75.0
0935116   94.0       24-Jul-95            100           25,616          74.0
0940148  100.0       21-Jun-95         41,107               62          71.0
0938373  100.0       15-May-95            281            8,997          55.0
                                                              [PAGE 6 OF 14]
</TABLE>





 
<PAGE>

<PAGE>
<TABLE>

<CAPTION>
Loan        Prospectus   Property      Property                         Property                         Property
ID          ID           Type          Name                             Address                          City
<S>         <C>          <C>           <C>                              <C>                              <C>
0939031     235          Retail        PRINCETON N. SHOPPING CENTER     1225 STATE ROAD, ROUTE 206       MONTGOMERY TWP
0939584     236          Office        CENTURY ENGINEERING BUILDING     32 WEST ROAD                     TOWSON
0939365     237          Office        THE GEO GROUP                    6960 FLANDERS DRIVE              SAN DIEGO
0924        238          Office        50 WEST CORPORATE CTR. PHASE I   3998 FAIR RIDGE DRIVE            FAIRFAX
0935189     239          Multifamily   633 S. BARRINGTON                633 S. BARRINGTON AVE.           LOS ANGELES
0942686     240          Retail        DEERWOOD STATION PLAZA           8221 SOUTHSIDE BOULEVARD         JACKSONVILLE
0934598     241          Retail        CLOVERLY VILLAGE CENTER          15440 NEW HAMPSHIRE              CLOVERLY
0934276     242          Retail        HURST FEDERATED SHOPPING CTR.    1301 WEST PIPELINE               HURST
0937757     243          Retail        VILLA NORTE                      3211 & 3251 Holiday Ct.          LA JOLLA
0934410     244          Retail        STONE HILL CENTER                900-980 ILLINOIS ROUTE 22        FOX RIVER GROVE
0937587     245          Industrial    HAYVENHURST AIRPORT BUSINESS     7625 HAYVENHURST AVE.            VAN NUYS
0941979     246          Retail        MIDDLESEX SHOPPING CENTER        700-728 UNION AVENUE             MIDDLESEX
0941566     247          Warehouse     HANMAR ASSOCIATES                2910,2920,2930 TURNPIKE DRIVE    UPPER MORELAND TWNSP
0935633     248          Multifamily   BEARDSLEE COVE APARTMENTS        18804-18632 BEARDSLEE            BOTHELL
0934318     249          Warehouse     KISTLER GRAPHICS, INC.           4000 DAHLIA STREET/5000 41ST     DENVER
0938219     250          Warehouse     THE CONCORD BUILDING             701 ASHLAND AVENUE               FOLCROFT BOROUGH
0932814     251          Office        VENTURA COMMERCENTER             4567 TELEPHONE RD/1711 WOOD PL   VENTURA
0938531     252          Warehouse     SUNRISE DISTRIBUTION CENTER      11261-11291 SUNRISE PARK DRIVE   RANCHO CORDOVA
0943719     253          Office        ASHFORD III OFFICE BUILDING      901 THREADNEEDLE                 HOUSTON
0934008     254          Warehouse     WESTINGHOUSE BUILDING            7121 STANDARD DRIVE              HANOVER
0931706     255          Retail        WALTON'S CORNER SHOPPING CTR.    3626 WALTON WAY                  AUGUSTA
0941578     256          Industrial    HANMAR ASSOCIATES                300,375 CONSTANCE DRIVE          WARMINSTER TOWNSHIP
0939845     257          Office        LAKE FALLS PROFESSIONAL BLDG.    6115 FALLS ROAD                  BALTIMORE
0932711     258          Warehouse     HUMBOLT BUSINESS PARK            10521-47 HUMBOLT STREET          LOS ALAMITOS
0942261     259          Multifamily   FULTON GARDEN ASSOCIATES         4610 FULTON AVE.                 SHERMAN OAKS
0937599     260          Office        INSERRA PLAZA                    20 RIDGE ROAD                    MAHWAH TOWNSHIP
0940392     261          Industrial    J M F INVESTMENT & LOAN CO       12323 SHERMAN WAY                NORTH HOLLYWOOD
0941347     262          Retail        WALNUT GARDENS SHOPPING CENTER   3003-3193 WALNUT STREET          BOULDER
0940240     263          Retail        HILLTOP PLAZA                    813 ROOSEVELT BOULEVARD          MONROE
0942601     264          Office        PEARL EAST OFFICE BUILDING       4875 PEARL EAST CIRCLE           BOULDER
0937710     265          Warehouse     AGOURA OAKS COMMERCE CENTER      29395, 97 & 99 AGOURA ROAD       AGOURA HILLS
0937381     266          Industrial    PROSPECT INDUSTRIAL PARK         2619-43 MIDPOINT DRIVE           FORT COLLINS
0942406     267          Warehouse     121 N. ENGLAND AVE.              121 N. ENGLAND AVE.              PISCATAWAY TWP.
0942739     268          Industrial    WEST MARINE                      10125 WESTLAKE DRIVE             CHARLOTTE
0934328     269          Multifamily   3969 ADAMS STREET                3969 ADAMS STREET                CARLSBAD
0932978     270          Retail        HARBOR SQUARE                    101/123 S HARBOR BLVD            SANTA ANA
0932632     271          Retail        BARRINGTON GATEWAY               2536 BARRINGTON AVE.             LOS ANGELES
0940653     272          Retail        FRIENDSHIP MALL                  2210 ROUTE 9                     HOWELL TWP.
0940252     273          Office        WILDWOOD MEDICAL CENTER          10401 OLD GEORGETOWN ROAD        BETHESDA
0934094     274          Multifamily   WESTLAKE VILLAGE APARTMENTS      955 WEST 19TH STREET             COSTA MESA
0934185     275          Warehouse     OLYMPIC / BUNDY CENTER           12100 W. OLYMPIC BLVD.           LOS ANGELES
0935037     276          Retail        BEVERLY CENTER                   362-370 N. BEVERLY DRIVE         BEVERLY HILLS
0935128     277          Multifamily   SYLMAR GARDEN ASSOCIATES         6310 SYLMAR AVENUE               VAN NUYS
0938154     278          Multifamily   PINE VIEW GARDENS                215 & 235 EAST MAIN STREET       SOMERVILLE

 
<PAGE>

<CAPTION>
                       Prop                                       Sched                              Mtg       Annual
Loan        Prop       Zip         Loan        Lien                Prin      Amort                   Int         Debt
ID          State      Code        Group       Status           Balance      Type                   Rate      Service
<S>         <C>         <C>       <C>         <C>             <C>            <C>                  <C>         <C>
0939031     NJ         08558       1           1              2,526,774      Amortizing            7.900      262,380
0939584     MD         21204       1           1              2,505,657      Amortizing            9.250      288,948
0939365     CA         92126       1           1              2,498,037      Amortizing            7.125      220,524
0924        VA         22033       1           1              2,486,906      Amortizing            8.500      240,536
0935189     CA         90049       1           1              2,472,909      Amortizing            9.500      270,600
0942686     FL         32256       1           1              2,461,089      Amortizing            9.875      309,996
0934598     MD         20904       1           1              2,458,116      Amortizing            9.000      290,412
0934276     TX         76053       1           1              2,440,919      Amortizing            9.500      269,412
0937757     CA         92038       1           1              2,440,071      Amortizing            8.625      245,748
0934410     IL         60021       1           1              2,438,437      Amortizing           10.250      311,268
0937587     CA         91388       1           1              2,422,096      Amortizing            9.250      257,148
0941979     NJ         08846       1           1              2,421,534      Amortizing           10.500      323,484
0941566     PA         19090       2           1              2,413,173      Amortizing           10.375      271,632
0935633     WA         98012       1           1              2,393,074      Amortizing            9.250      256,164
0934318     CO         80216       1           1              2,382,916      Amortizing           10.500      309,324
0938219     PA         19032       1           1              2,378,664      Amortizing            8.600      261,768
0932814     CA         93003       1           1              2,375,243      Amortizing            9.125      259,128
0938531     CA         94570       2           1              2,345,164      Amortizing            8.250      228,432
0943719     TX         77079       1           1              2,343,750      Interest Only         7.250      169,922
0934008     MD         21076       1           1              2,341,124      Amortizing            9.875      265,716
0931706     GA         30909       1           1              2,333,820      Amortizing           10.250      276,720
0941578     PA         18974       2           1              2,326,280      Amortizing           10.375      277,776
0939845     MD         21209       1           1              2,324,812      Amortizing            9.000      236,076
0932711     CA         90721       1           1              2,319,213      Amortizing            8.625      217,248
0942261     CA         91423       2           1              2,317,304      Amortizing            9.625      244,800
0937599     NJ         7430        1           1              2,307,166      Amortizing           10.250      263,460
0940392     CA         91605       2           1              2,300,980      Amortizing            8.250      241,080
0941347     CO         80301       1           1              2,279,336      Amortizing           10.000      250,116
0940240     NC         28110       1           1              2,268,567      Amortizing            9.250      233,748
0942601     CO         80301       1           1              2,246,953      Amortizing            9.750      239,196
0937710     CA         91301       1           1              2,242,298      Amortizing            8.500      207,275
0937381     CO         80525       1           1              2,237,574      Amortizing            9.375      262,128
0942406     NJ         8854        2           1              2,236,101      Amortizing            9.250      229,044
0942739     NC         28273       2           1              2,225,839      Amortizing            9.500      232,080
0934328     CA         92008       1           1              2,198,298      Amortizing            9.500      241,716
0932978     CA         92704       1           1              2,197,677      Amortizing            9.500      245,148
0932632     CA         90049       1           1              2,196,552      Amortizing            9.000      238,236
0940653     NJ         7731        1           1              2,191,213      Amortizing            9.625      234,600
0940252     MD         20814       1           1              2,170,084      Amortizing            9.250      242,532
0934094     CA         92627       2           1              2,153,517      Amortizing            9.875      252,636
0934185     CA         90064       1           1              2,152,670      Amortizing            9.875      269,352
0935037     CA         90210       2           1              2,149,863      Amortizing            9.250      255,624
0935128     CA         91401       1           1              2,149,398      Amortizing            9.125      253,032
0938154     NJ         08876       1           1              2,140,142      Amortizing           10.625      308,088
 
<PAGE>

<CAPTION>
                                         Source                                   IO      Next Rate
Loan     Normalized                      of                Orig                  End          Reset         Maturity
ID              NOI            DSCR      NOI               Date                 Date           Date             Date
<S>         <C>                <C>       <C>          <C>                <C>            <C>              <C>
0939031     605,388            2.31      '94          02-Mar-89                                          15-Mar-2009
0939584     417,107            1.44      '93          13-Jun-89                                            01-Jul-99
0939365     268,961            1.22      '94          01-Mar-89                                            01-Apr-99
0924        394,598            1.64      STAT         01-Jan-96                                          31-Dec-2002
0935189     220,823            0.82      '94          01-May-87                                            10-Jun-97
0942686     378,549            1.22      PF           25-Jul-91                                          20-Aug-2001
0934598     354,898            1.22      STAT         23-Dec-86                                            01-Feb-97
0934276     552,165            2.05      '94          25-Nov-86                                            01-Dec-96
0937757     244,308            0.99      '94          01-Jul-88                                            01-Aug-98
0934410     323,990            1.04      '94          10-Nov-86                                          05-Dec-2011
0937587     231,446            0.90      '94          01-Mar-88                                            01-May-98
0941979     687,749            2.13      STAT         05-Oct-90                                          10-Oct-2010
0941566     251,967            0.93      '94          27-Aug-90                         15-Sep-2000      15-Sep-2005
0935633     365,762            1.43      '94          24-Aug-87                                            05-Sep-97
0934318     327,407            1.06      PF           04-Nov-86                                          10-Nov-2001
0938219     257,021            0.98      '94          11-Oct-88                                            01-Nov-98
0932814     226,224            0.87      STAT         01-Dec-85                                          01-Jan-2000
0938531     271,091            1.19      '94          20-Oct-88                           10-Nov-98      10-Nov-2003
0943719     319,966            1.88      PF           09-Sep-94          15-Sep-2001                     15-Sep-2001
0934008     383,587            1.44      '94          23-Oct-86                                          01-Nov-2010
0931706     339,751            1.23      '94          09-May-85                                          10-Jun-2000
0941578     395,551            1.42      '94          27-Aug-90                         15-Sep-2000      15-Sep-2005
0939845     289,772            1.23      '94          03-May-90                                          10-Jun-2000
0932711     210,877            0.97      '94          01-Oct-85                                            12-Nov-98
0942261     263,286            1.08      '94          01-Feb-91                           10-Apr-96      10-Apr-2001
0937599     392,325            1.49      '93          22-Apr-88                                          15-May-2008
0940392     440,051            1.83      '94          01-Oct-89                           01-Dec-99      01-Dec-2004
0941347     448,454            1.79      STAT         25-Apr-90                                          15-May-2000
0940240     268,320            1.15      '94          16-Oct-89                                            01-Nov-99
0942601     305,764            1.28      '94          13-Jun-91                                          15-Jul-2001
0937710     215,121            1.04      '94          01-May-88                                          01-Nov-2001
0937381     330,234            1.26      '94          29-Mar-88                                          10-Apr-2003
0942406     328,154            1.43      STAT         22-Apr-91                           05-May-96      05-Apr-2001
0942739     291,957            1.26      '94          15-Jul-91                           15-Aug-96      15-Aug-2001
0934328     336,593            1.39      '94          01-Jan-87                                            01-Mar-97
0932978     208,949            0.85      STAT         01-Mar-86                                            01-Apr-99
0932632     240,445            1.01      '94          01-Sep-85                                          10-Oct-2000
0940653     282,115            1.20      '94          11-Dec-89                                          01-Jan-2000
0940252     250,266            1.03      STAT         08-Feb-90                                          01-Mar-2000
0934094     279,447            1.11      '93          01-Oct-86                           01-Nov-96      01-Nov-2001
0934185     390,865            1.45      STAT         11-Sep-86                                            01-Dec-96
0935037     473,104            1.85      '93          01-Apr-87                           20-May-97      20-May-2002
0935128     252,094            1.00      '94          01-May-87                                            10-Jun-97
0938154     358,681            1.16      '94          01-Aug-88                                          18-Sep-2008
 
<PAGE>

<CAPTION>
                      Sched         Cut-Off-Date          Prepay           Lockout
Loan        RTM       Amort         Prepay                Expire            Expire       Year
ID          Mo.        Term         Status                  Date              Date       Built
<S>         <C>        <C>          <C>                <C>               <C>             <C>
0939031     158         240         YM               15-Feb-2009                         1975 
0939584      41         240         YM                 01-Jul-99                         1969
0939365      38         302         YM                 01-Apr-99                         1989
0924         84         300         Locked           01-Jul-2002         01-Jan-98       1986
0935189      17         305         YM                 10-Jun-97                         1986
0942686      67         240         YM               20-Aug-2001                         1990
0934598      12         240         YM                 01-Feb-97         01-Mar-95       1986
0934276      10         360         YM                 01-Dec-96                         1973
0937757      31         272         YM                 01-Aug-98                         1976
0934410     191         300         YM               05-Dec-2011                         1981
0937587      27         305         YM                 01-May-98                         1987
0941979     177         240         YM               10-Oct-2010                         1960
0941566     116         360         YM               15-Sep-2000                         1983
0935633      20         304         YM                 05-Sep-97                         1986
0934318      70         300         YM               10-Nov-2001                         1975
0938219      33         240         YM                 01-Nov-98                         1973
0932814      47         266         Locked            01-Jan-2000                         1984
0938531      94         305         YM                 31-Oct-98                         1988
0943719      68           0         YM               15-Sep-2001                         1979
0934008     177         360         YM               01-Nov-2010                         1973
0931706      53         252         YM               10-Jun-2000                         1984
0941578     116         300         YM               15-Sep-2000                         1981
0939845      53         300         YM               10-Jun-2000                         1986
0932711      34         360         YM                 12-Nov-98                         1984
0942261      63         360         YM                 10-Apr-96                         1990
0937599     148         360         YM               15-Mar-2008                         1988
0940392     106         247         YM                 01-Dec-99                         1974
0941347      52         360         YM               15-May-2000                         1976
0940240      45         336         YM                 01-Nov-99                         1989
0942601      66         343         YM               15-Jun-2001                         1991
0937710      69         360         YM               01-Nov-2001                         1987
0937381      87         240         YM               10-Mar-2003                         1988
0942406      63         360         YM                 05-May-96                         1981
0942739      67         360         YM                 15-Aug-96                         1990
0934328      13         300         YM                 01-Mar-97                         1978
0932978      38         300         YM                 01-Apr-99                         1985
0932632      57         244         YM               10-Oct-2000                         1985
0940653      47         360         YM               01-Jan-2000                         1989
0940252      49         300         YM               01-Mar-2000                         1965
0934094      69         276         YM                 01-Nov-96                         1979
0934185      10         243         YM                 01-Dec-96                         1968
0935037      76         244         Open to 5/20/96                                      1931
0935128      17         244         YM                 10-Jun-97                         1986
0938154     152         240         YM               18-Sep-2008                         1973
 
<PAGE>

<CAPTION>
                       Occupancy          Size                            Orig
Loan                       as of    (Sq.Ft. or      Prin Bal               LTV
ID        Occup             Date        Units)          Size             Ratio
<S>       <C>          <C>             <C>            <C>                <C>
0939031    98.0        15-Jun-95        85,106            30              70.0 
0939584   100.0        15-Jun-95        30,300            83              69.0
0939365   100.0        05-Jun-95        33,144            75              74.0
0924       91.0        13-Jun-95        58,293            43              75.0
0935189   100.0        14-Jun-95            27        91,589              70.0
0942686    94.0        22-Jun-95        31,064            79              68.0
0934598   100.0        22-Feb-95        24,092           102              74.0
0934276   100.0        01-May-95        55,400            44              60.0
0937757    95.0        17-Jun-95        20,141           121              68.0
0934410   100.0        01-Sep-95        73,013            33              75.0
0937587    86.0        19-Jun-95        50,000            48              71.0
0941979   100.0        16-Jul-95        77,477            31              48.0
0941566   100.0        16-Jun-95        80,800            30              72.0
0935633    96.0        31-Mar-95            90        26,590              66.0
0934318   100.0        16-Jun-95       133,903            18              74.0
0938219    87.0        04-May-95        90,000            26              75.0
0932814    90.0        30-Jun-95        44,258            54              73.0
0938531   100.0        15-Jun-95        88,896            26              70.0
0943719    83.0        25-Aug-95        89,546            26              91.0
0934008   100.0        12-Jun-95        46,752            50              75.0
0931706   100.0        14-Jun-95        54,187            43              72.0
0941578   100.0        16-Jun-95        83,600            28              69.0
0939845   100.0        14-Jun-95        38,088            61              63.0
0932711    76.0        09-May-95        64,864            36              74.0
0942261   100.0        16-Jun-95            32        72,416              70.0
0937599   100.0        26-Jun-95        23,500            98              69.0
0940392   100.0        20-Jun-95        49,920            46              71.0
0941347   100.0        01-Jun-95        38,643            59              67.0
0940240    95.0        06-Jun-95        54,220            42              75.0
0942601   100.0        20-Jun-95        30,832            73              73.0
0937710    96.0        14-Jun-95        36,663            61              75.0
0937381   100.0        01-May-95        57,600            39              75.0
0942406   100.0        31-Dec-94        83,200            27              75.0
0942739   100.0        27-Jun-95       115,200            19              75.0
0934328    93.0        01-Mar-95            74        29,707              71.0
0932978   100.0        09-May-95        16,288           135              75.0
0932632    85.0        31-Aug-95        20,648           106              63.0
0940653    76.0        19-Jun-95        46,065            48              36.0
0940252    92.0        19-Jun-95        33,960            64              70.0
0934094    97.0        10-Jun-95            60        35,892              72.0
0934185    99.0        14-Jun-95        42,516            51              47.0
0935037    38.0        01-Jun-95        11,830           182              59.0
0935128    94.0        13-Jun-95            54        39,804              74.0
0938154    98.0        24-Jun-95            88        24,320              66.0
                                                                [PAGE 7 OF 14]
</TABLE>


 
<PAGE>

<PAGE>
                               Confederation Life Insurance Company
<TABLE>

<CAPTION>
Loan        Prospectus    Property       Property                          Property                             Property
ID          ID            Type           Name                              Address                              City
<S>         <C>           <C>            <C>                               <C>                                  <C>
939092      279           Multifamily    A M S PROPERTIES                  245 SPALDING DR.                     BEVERLY HILLS
942832      280           Multifamily    AVONDALE APARTMENTS               451 RIVERGATE WAY                    SACRAMENTO
933235      281           Office         MONTPELIER PROFESSIONAL CENTER    9811 MALLARD DRIVE                   LAUREL
941852      282           Warehouse      VALLEY BUSINESS CENTER            700 W MISSISSIPPI STREET             DENVER
940689      283           Office         TOWNSQUARE PROFESSIONAL BLDG      600 MT. PLEASANT AVE.                DOVER
931106      284           Multifamily    FLAGS WEST APARTMENTS             490 SIX FLAGS DRIVE                  AUSTELL
938105      285           Retail         CREEKSIDE COMMONS                 1101-1165 WEILAND ROAD               BUFFALO GROVE
937678      286           Retail         ARCHER CENTRAL PLAZA              5889-5915 ARCHER AVENUE              CHICAGO
937964      287           Retail         WANTAGE PLAZA                     1-1450 STATE RT. 23                  WANTAGE TOWNSHIP
933348      288           Retail         7126-7140 WISCONSIN AVENUE        7126-7140 WISCONSIN AVENUE           BETHESDA
939420      289           Office         CORINTH GARDENS                   2211 CORINTH AVENUE                  LOS ANGELES
935268      290           Office         UNIVERSITY PARK ASSOCIATES I I    987 University Avenue                Los Gatos
935050      291           Industrial     BOXMAKER BUILDING                 6412 SOUTH 190TH                     KENT
938282      292           Industrial     TURPANJIAN PROPERTIES             17321 S. VALLEY VIEW AVE.            CERRITOS
934550      293           Retail         McHenry Center                    2720 McHenry Avenue                  MODESTO
938750      294           Retail         BRICE SQUARE US                   280 AND MCNATT STREET                VIDALIA
941220      295           Industrial     111 URANIUM ROAD                  111 URANIUM ROAD                     SUNNYVALE
934069      296           Retail         ROSECROFT SHOPPING CENTER         3201-3297 BRINKLEY ROAD              TEMPLE HILLS
933727      297           Multifamily    AZALEA PARK APARTMENTS            2105 BOGARDE STREET                  DURHAM
934604      298           Office         RAMPART MEDICAL CENTER            7606 & 7608 NORTH UNION BLVD.        COLORADO SPRINGS
933533      299           Retail         COOPER CENTER                     8723 COOPER ROAD                     ALEXANDRIA
938956      300           Retail         9400 WHITTIER BLVD.               9400 WHITTIER BLVD.                  PICO RIVERA
938361      301           Warehouse      THORNDALE BUSINESS CENTER         1230-1300 MARK STREET                BENSENVILLE
943782      302           Retail         ROUTE 124 PLAZA                   18524-18658 WOODFIELD ROAD           GAITHERSBURG
938543      303           Retail         GARRITY SQUARE                    1855 DEERFIELD ROAD                  HIGHLAND PARK
938300      304           Retail         PINELAND PLAZA                    617 STOKES ROAD                      MEDFORD TOWNSHIP
935396      305           Multifamily    JAMESTOWN VILLAGE II              1161-1398 NORTH VAN DORN ST          ALEXANDRIA
891         306           Warehouse      BELTLINE CENTER                   2640-2660 YONKERS ROAD               RALEIGH
934045      307           Multifamily    HALLWOOD APARTMENTS               7415-7535 S W HALL BOULEVARD         BEAVERTON
939523      308           Warehouse      9279 CABOT DRIVE                  9279 CABOT DRIVE                     SAN DIEGO
939675      309           Warehouse      ENNISMORE OF ALBUQUERQUE          2121 EAST MAGNOLIA STREET            PHOENIX
939675      310           Office         WASHINGTON MEDICAL CENTER         2557 MOWRY AVENUE                    FREMONT
939298      311           Retail         NEAR NORTH PLAZA                  933-1003 WEST DIVERSEY PARKWAY       CHICAGO
938518      312           Office         WEST MAIN PLAZA                   55 S. RAYMOND AVE.                   ALHAMBRA
942431      313           Retail         PAYLESS DRUG STORE                949 Kendall Dr.                      SAN BERNARDINO
907         314           Retail         PALISADES HIGHLANDS PLAZA         516-544 PALISADES DR                 PACIFIC PALISADES
934355      315           Retail         ASHTON VILLAGE CENTER             1-31 OLNEY -- SANDY SPRING ROAD      ASHTON
934732      316           Warehouse      DEVCON ASSOCIATES 28              1283-1293 OLD MOUNTAIN VIEW          SUNNYVALE
938191      317           Office         ATTORNEY GENERAL BUILDING         4407 WOODVIEW DRIVE N E              LACEY
943101      318           Warehouse      SOUTH PLAINFIELD FIDELCO          3 AND 5 CENTURY ROAD                 SO. PLAINFIELD
940069      319           Industrial     ALPHA ANALYTICAL BUILDING         8 WALK-UP DRIVE                      WESTBOROUGH
935700      320           Retail         FLINT HILL BUILDING               11601-11631 NEBEL STREET             ROCKVILLE
934458      321           Office         PIKE PLACE                        316, 320 & 324 W. PIKE STREET        LAWRENCEVILLE
933454      322           Multifamily    CASA BALBOA                       6106 Beadnell Way                    San Diego
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg       Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int         Debt
ID         State      Code        Group       Status           Balance      Type                   Rate      Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                  <C>         <C>     
939092     CA         90212       1           1              2,134,327      Amortizing           10.375      297,000
942832     CA         95831       1           1              2,118,064      Amortizing           10.250      270,936
933235     MD         20708       1           1              2,117,131      Amortizing            9.625      238,260
941852     CO         80210       1           1              2,100,000      Interest Only         9.780      205,380
940689     NJ         07801       1           1              2,097,812      Amortizing            9.625      224,400
931106     GA         30001       1           1              2,087,115      Interest Only         7.500      156,534
938105     IL         60090       1           1              2,071,922      Amortizing            8.375      205,116
937678     IL         60638       1           1              2,068,904      Amortizing            8.875      213,468
937964     NJ         07461       1           1              2,063,330      Amortizing           10.000      289,512
933348     MD         20814       1           1              2,060,965      Amortizing            8.500      213,960
939420     CA         90064       1           1              2,056,683      Amortizing            8.500      198,924
935268     CA         95030       1           1              2,056,115      Amortizing            8.875      215,100
935050     WA         98032       1           1              2,018,528      Amortizing            9.125      215,136
938282     CA         90701       2           1              2,017,220      Amortizing            7.500      205,920
934550     CA         92807       2           1              2,016,329      Amortizing            9.500      221,988
938750     GA         30474       1           1              2,013,655      Amortizing           10.500      284,544
941220     CA         94086       2           1              2,000,805      Amortizing           10.000      260,556
934069     MD         20744       1           1              2,000,000      Interest Only         6.500      130,000
933727     NC         27705       1           1              1,996,424      Amortizing            9.000      214,296
934604     CO         80920       1           1              1,989,161      Amortizing            9.125      212,268
933533     VA         22309       2           1              1,986,052      Amortizing            9.750      224,568
938956     CA         90660       1           1              1,979,092      Amortizing            8.500      215,040
938361     IL         60106       1           1              1,973,833      Amortizing            8.625      197,856
943782     MD         20879       2           1              1,973,086      Amortizing            9.500      200,544
938543     IL         60035       2           1              1,972,839      Amortizing            9.125      206,088
938300     NJ         08055       1           1              1,949,197      Amortizing            9.000      200,556
935396     VA         22314       1           1              1,944,149      Amortizing            9.500      279,648
891        NC         27604       1           1              1,934,232      Amortizing            8.500      187,081
934045     OR         97005       1           1              1,927,763      Amortizing            9.750      217,152
939523     CA         92126       1           1              1,926,003      Amortizing           10.375      247,188
939675     AZ         85034       1           1              1,914,233      Amortizing           10.375      217,308
942996     CA         94538       1           1              1,914,224      Amortizing           10.125      285,720
939298     IL         60657       1           1              1,906,843      Amortizing            7.875      179,256
938518     CA         91801       1           1              1,896,327      Amortizing           10.375      217,308
942431     CA         92407       1           1              1,888,776      Amortizing           10.125      207,528
907        CA         90272       1           1              1,881,676      Amortizing            8.500      181,998
934355     MD         20861       1           1              1,875,962      Amortizing            9.750      210,792
934732     CA         94086       2           1              1,870,728      Amortizing            9.250      201,984
938191     WA         98503       1           1              1,867,528      Amortizing            8.875      191,784
943101     NJ         7080        1           1              1,864,447      Amortizing            9.750      227,652
940069     MA         1581        1           1              1,854,817      Amortizing            7.125      151,992
935700     MD         20852       1           1              1,845,804      Amortizing            8.875      191,868
934458     GA         30245       2           1              1,834,046      Amortizing            9.750      205,836
933454     CA         92117       1           1              1,832,367      Amortizing            9.875      209,556
 
<PAGE>

<CAPTION>
                                        Source                               IO        Next Rate
Loan    Normalized                      of                Orig              End            Reset           Maturity
ID             NOI            DSCR      NOI               Date             Date             Date               Date
<S>        <C>                <C>       <C>          <C>              <C>            <C>                <C>
939092     362,687            1.22      '94          01-Feb-89                                          10-Apr-2009
942832     226,141            0.83      '94          09-Oct-91                                          15-Nov-2011
933235     303,507            1.27      '94          27-Mar-86                                            01-Apr-99
941852     809,215            3.94      STAT         29-Jun-90        15-Aug-97                           15-Aug-97
940689     347,131            1.55      '94          19-Dec-89                                          01-Feb-2010
931106     263,325            1.68      '94          17-Jan-84        01-Feb-99                           01-Feb-99
938106     213,375            1.04      '94          16-Jun-88                                            30-Jun-98
937678     268,950            1.26      '94          27-Apr-88                                            01-May-98
937964     443,883            1.53      '94          19-Jul-88                                          10-Aug-2008
933348     314,364            1.47      '94          12-Mar-86                                            01-Apr-99
939420     344,594            1.73      STAT         01-Jan-96                                          31-Dec-2002
935268     239,500            1.11      STAT         12-May-87                                            01-Jun-99
935050     254,219            1.18      '94          01-Jun-87                                            01-Jun-97
938282     234,420            1.14      '94          01-Sep-88                         01-Oct-98        01-Oct-2003
934550     353,278            1.59      '94          21-Jan-87                         01-Feb-98        01-Feb-2002
938750     300,983            1.06      '94          05-Jan-89                                          15-Jan-2008
941220     447,041            1.72      STAT         21-Sep-90                       01-Oct-2000        01-Oct-2010
934069     484,942            3.73      STAT         17-Sep-86        25-May-99                           25-May-99
933727     249,555            1.16      '94          15-Jul-86                                            01-Aug-99
934604     327,897            1.54      '94          31-Mar-87                                            20-Apr-97
933533     251,679            1.12      STAT         09-Jun-86                         01-Jul-96        01-Jul-2001
938956     272,322            1.27      '94          01-Jan-89                                            01-Feb-99
938261     204,858            1.04      '94          09-Nov-88                                            05-Dec-98
943782     267,988            1.34      '93          10-Nov-94                       01-Dec-2001        01-Dec-2004
938543     193,262            0.94      '94          18-Oct-88                         01-Nov-98        01-Nov-2003
938300     249,327            1.24      '94          07-Feb-89                                            10-Mar-99
935396     851,828            3.05      '94          29-Jun-87                                          01-Jul-2007
891        253,543            1.36      STAT         01-Jan-96                                          31-Dec-2002
934045     254,085            1.17      '94          28-Aug-86                                            10-Sep-96
939523     271,365            1.10      '94          01-May-89                                            01-Jun-99
939675     353,282            1.63      STAT         02-Oct-89                                            01-Nov-99
942996     305,612            1.07      '94          24-Mar-92                                          15-Apr-2007
939298     197,632            1.10      '94          31-Mar-89                                            01-Apr-99
938518     307,879            1.42      '94          01-Nov-88                                          01-Dec-2008
942431     239,977            1.16      PF           01-Apr-91                                          01-May-2021
907        240,745            1.32      '94          01-Jan-96                                          31-Dec-2002
934355     269,117            1.28      '94          18-Nov-86                                            01-Dec-96
934732     212,840            1.05      STAT         29-Jan-87                         01-Mar-97        01-Apr-2002
938191     259,348            1.35      '94          15-Aug-88                                            01-Sep-98
943101     283,563            1.25      STAT         28-Jul-92                                          01-Aug-2012
940069     271,731            1.79      STAT         25-Sep-89                                            01-Oct-99
935700     205,199            1.07      '94          22-Oct-87                                            01-Nov-97
934458     252,152            1.23      '94          26-Nov-86                         15-Dec-96        15-Dec-2001
933454     294,441            1.41      '94          01-Apr-86                                            01-May-96
 
<PAGE>

<CAPTION>
                    Sched         Cut-Off-Date         Prepay           Lockout
Loan       RTM      Amort         Prepay               Expire            Expire        Year
ID         Mo.       Term         Status                 Date              Date        Built
<S>        <C>        <C>         <C>             <C>                 <C>              <C>
939092     159        214         YM              10-Apr-2009                          1963
942832     190        240         YM              15-Nov-2011                          1986
933235      38        300         YM                01-Apr-99         01-Apr-92        1975
941852      19          0         YM                15-Aug-97                          1982
940689     168        360         YM              01-Feb-2010                          1984
931106      36          0         YM                01-Feb-99                          1971
938105      29        300         YM                30-Jun-98                          1986
937678      27        300         YM                01-May-98                          1988
937964     151        240         YM              10-Aug-2008                          1968
933348      38        264         YM                01-Apr-99                          1960
939420      84        300         Locked          01-Jul-2002         01-Jan-98        1988
935268      40        286         YM                01-Jun-99                          1978
935050      16        300         YM                01-May-97                          1987
938282      92        240         YM                01-Oct-98                          1974
934550      72        360         YM                29-Jan-98                          1973
938750     144        240         YM              15-Jan-2007                          1988
941220     176        240         YM              19-Sep-2000                          1968
938069      40          0         YM                25-May-99                          1968
933727      42        264         YM                01-Aug-99                          1966
934604      15        304         YM                20-Apr-97                          1986
933533      65        300         YM                28-Jun-96                          1984
938956      36        244         YM                01-Feb-99                          1988
938361      35        300         YM                05-Nov-98                          1970
943782     106        360         YM              01-Dec-2001                          1986
938543      93        310         YM                01-Nov-98                          1988
938300      38        300         YM                10-Mar-99                          1988
935396     137        240         YM              01-Jul-2007                          1962
891         84        300         Locked          01-Jul-2002         01-Jan-98        1985
934045       8        304         YM                10-Sep-96                          1985
939523      40        360         YM                01-Jun-99                          1979
939675      45        360         YM                01-Nov-99                          1976
942996     135        180         YM              15-Jan-2007                          1977
939298      38        300         YM                01-Apr-99                          1982
938518     154        360         YM              01-Dec-2008                          1986
942431     303        360         YM              01-May-2021                          1991
907         84        300         Locked          01-Jul-2002         01-Jan-98        1987
934355      10        304         YM                01-Dec-96                          1986
934732      74        292         YM                19-Feb-97                          1978
938191      31        303         YM                01-Sep-98                          1988
943101     198        240         YM              01-Aug-2012                          1960
940069      44        360         YM                01-Oct-99                          1982
935700      21        300         YM                01-Nov-97                          1983
934458      71        300         YM                15-Dec-96                          1981
933454       3        300         YM                01-May-96         01-May-94        1980
 
<PAGE>

<CAPTION>
                     Occupancy          Size                            Orig
Loan                     as of    (Sq.Ft. or      Prin Bal               LTV
ID       Occup            Date        Units)          Size             Ratio
<S>      <C>         <C>             <C>            <C>                 <C>
939092   100.0       17-Jun-95            26        82,089              57.0
942832    97.0       19-Jun-95            76        27,869              62.0
933235    98.0       26-Sep-95        36,861            57              73.0
941852    97.0       19-Jun-95       202,540            10              33.0
940689   100.0       05-Apr-95        23,668            89              69.0
931106    85.0       13-Jun-95           156        13,379              58.0
938105   100.0       01-Mar-95        23,109            90              73.0
937678   100.0       16-Jan-95        29,171            71              74.0
937964   100.0       18-Jul-95       111,780            18              53.0
933348   100.0       04-Jul-95        20,502           101              70.0
939420    89.0       27-Jul-95        23,045            89              75.0
935268   100.0       14-Jun-95        19,880           103              75.0
935050   100.0       31-Mar-95        64,088            32              74.0
938282   100.0       09-May-95       124,604            16              59.0
934550    92.0       01-Jan-95        33,400            60              74.0
938750    97.0       21-Jun-95        61,361            33              61.0
941220   100.0       15-Jun-95       125,733            16              45.0
934069    87.0       26-Jun-95       119,010            17              72.0
933727    97.0       07-Jun-95           108        18,485              70.0
934604   100.0       07-Mar-95        23,227            86              75.0
933533    80.0       22-May-95        24,701            80              70.0
938956   100.0       02-Jun-95        17,389           114              74.0
938261    80.0       31-Jan-95        53,371            37              70.0
943782    90.0       24-Apr-95        26,300            75              53.0
938543    86.0       01-Sep-95        18,011           110              74.0
938300   100.0       18-May-95        18,331           106              75.0
935396    99.0       18-Jun-95           153        12,707              51.0
891       69.0       06-Jul-95        88,227            22              75.0
934045   100.0       01-Nov-94            76        25,365              76.0
939523   100.0       05-Jun-95        55,357            35              71.0
939675   100.0       01-Nov-95        52,000            37              75.0
942996   100.0       02-Jun-95        24,545            78              54.0
939298    94.0       31-Mar-94        16,547           115              70.0
938518    93.0       19-May-95        23,519            81              60.0
942431   100.0       16-Jun-95        23,672            80              71.0
907       79.0       31-May-95        25,040            75              75.0
934355    89.0       01-Jan-95        19,800            95              74.0
934732   100.0       29-Jun-95        43,681            43              73.0
938191   100.0       12-Oct-93        32,724            57              73.0
943101   100.0       31-Dec-94        92,104            20              56.0
940069   100.0       22-Apr-94        17,522           106              74.0
935700   100.0       13-Apr-95        19,999            92              75.0
934458    95.0       08-May-95        37,400            49              75.0
933454    95.0       31-Dec-94            88        20,822              69.0
                                                              [PAGE 8 OF 14]
</TABLE>


 
<PAGE>

<PAGE>
<TABLE>
<PAGE>

<CAPTION>
Loan         Prospectus    Property       Property                        Property                             Property
ID           ID            Type           Name                            Address                              City
<S>          <C>           <C>            <C>                             <C>                                  <C>
0938026      323           Retail         WOODLAWN SPECIALTY CENTER       1197 & 1199 JOHNSON FERRY ROAD       ATLANTA
0940306      324           Multifamily    PARKSIDE COURT APARTMENTS       1470-1480 PARKSIDE AVE.              EWING TOWNSHIP
0933752      325           Office         THE BILL MILBURN BUILDING       11911 BURNET ROAD                    AUSTIN
0939782      326           Retail         COPELAND'S SPORTS CENTER        11955 S W CANYON ROAD                BEAVERTON
0943435      327           Retail         VILLAGE AT VALLEY RANCH         9400 & 9448 MCARTHUR BLVD            IRVING
0939811      328           Office         SHEPARD PARK OFFICE CENTER      2177 YOUNGMAN AVE.                   ST. PAUL 
0969         329           Retail         HARBOR PLACE SHOPPING CENTER    415 EGG HARBOR RD                    WASH TOWNSHIP
0935736      330           Retail         5420 BUTLER ROAD                Various                              Various
00935736A    330A          Other          5420 BUTLER ROAD                5420 BUTLER ROAD                     BETHESDA
00935736B    330B          Retail         5437-5439 BUTLER ROAD           5437-5439 BUTLER ROAD                BETHESDA
0938695      331           Industrial     KIRKLAND BUSINESS CENTER        11800 N E, 112TH & 116TH STS         KIRKLAND
0942613      332           Warehouse      2555 MIDPOINT DRIVE             2555 MIDPOINT DRIVE                  FORT COLLINS
0937575      333           Retail         CLOVERLY CENTER                 15507-15537 NEW HAMPSHIRE AVE.       LOVERLY
0943630      334           Industrial     EAST COLLINS L P                1089 EAST COLLINS BOULEVARD          RICHARDSON
0934641      335           Multifamily    WILLOWGATE APARTMENTS           707-868 WILLOWGATE CIRCLE            LILBURN
0938129      336           Retail         PALMS PLAZA                     1155 S DALE MABRY HIGHWAY            TAMPA
0943071      337           Retail         PILGRIM SHOPPING CENTER         ROUTE 23 & CLARIDGE DR.              CEDAR GROVE & VERONA
0933178      338           Retail         1637 P STREET N W               1637 P STREET, N W                   WASHINGTON
0942248      339           Retail         CHULA VISTA CENTER              362-398 F ST.                        CHULA VISTA
0933946      340           Multifamily    ABCO CROWN VILLA LTD.           9909 HAZARD AVE.                     GARDEN GROVE
0934434      341           Office         WYNGATE MEDICAL PARK            5602-5654 SHIELDS DRIVE              BETHESDA
0939808      342           Industrial     SMURFIT FLEXIBLE PACKAGING      1228 EAST TOWER ROAD                 SCHAUMBURG
0940409      343           Retail         EAST ON ARAPAHOE                5340-5380 ARAPAHOE ROAD              BOULDER
0942947      344           Industrial     BOYD ENTERPRISES                815-849 W. 18th St.                  COSTA MESA
0933685      345           Office         THE OLNEY BUILDING              17904 GEORGIA AVENUE                 OLNEY
0939146      346           Warehouse      1975 WARTHMORE AVENUE           1975 SWARTHMORE AVENUE               LAKEWOOD
0920         347           Retail         CLEVELAND PLAZA SHOPPING CTR.   1213 CLEVELAND STREET                CLEARWATER
0937812      348           Multifamily    645 REDONDO AVENUE              645 REDONDO AVENUE                   LONG BEACH
0935402      349           Office         ARACOR BUILDING                 425 LAKESIDE DRIVE                   SUNNYVALE
0939029      350           Retail         HERITAGE WALK                   861 HOLCOMB BRIDGE ROAD              ROSWELL
0940949      351           Warehouse      BLOOMINGTON BUSINESS PARK       900 AND 1000 WEST 80TH STREET        BLOOMINGTON
0939213      352           Retail         CLOCKTOWER SQUARE S W C         PLAINFIELD RD & 75TH STR             NAPERVILLE
0931883      353           Retail         1390 VENTURA BOULEVARD          13901 VENTURA BLVD.                  SHERMAN OAKS
0938002      354           Office         GASKIN EYE CLINIC               100 QUEENS ROAD                      CHARLOTTE
0967         355           Retail         SIERRA MADRE                    2361-2393 COLORADO BOULEVARD         PASADENA
0968         356           Retail         CENTER SQUARE                   475 HURFFVILLE -- CROSS KEYS RD      WASHINGTON TOWNSHIP
0939389      357           Warehouse      4800 BUILDING                   4800 BENSON AVENUE                   BALTIMORE
0941542      358           Industrial     STREET ROAD INDUSTRIAL PARK     340 & 355 PATRICIA/744 NINA          WARMINSTER
0933193      359           Warehouse      DEVCON ASSOCIATES 37            320 S. MILPITAS BOULEVARD            MILPITAS
0937681      360           Retail         GROVE PLAZA                     2240 PLAZA BLVD.                     NATIONAL CITY
0935279      361           Warehouse      707 REMINGTON ROAD              707 REMINGTON ROAD                   SCHAUMBURG
0935         362           Office         CRAIG CORPORATE CENTER          500 CRAIG ROAD                       MANALAPAN
0940926      363           Industrial     CENTRAL SPUR PROPERTIES         2700 RYDIN ROAD                      RICHMOND
0934057      364           Warehouse      1201-1223 AVENUE J              1201-1223 AVENUE J                   GRAND PRAIRIE
 
<PAGE>

<CAPTION>
                       Prop                                       Sched                              Mtg       Annual
            Prop       Zip         Loan        Lien                Prin      Amort                   Int         Debt
ID          State      Code        Group       Status           Balance      Type                   Rate      Service
<S>         <C>        <C>         <C>         <C>            <C>            <C>                  <C>         <C>
0938026     GA         30328       1           1              1,831,090      Amortizing            9.000      236,280
0940306     NJ         8638        1           1              1,830,126      Amortizing            9.250      205,536
0933752     TX         78766       1           1              1,821,134      Amortizing            9.875      207,480
0939782     OR         97005       1           1              1,811,081      Amortizing            9.250      189,048
0943435     TX         75063       1           1              1,806,174      Amortizing            8.750      185,724
0939811     MN         55116       1           1              1,802,976      Amortizing            8.500      177,516
0969        NJ         7675        1           1              1,799,138      Amortizing            8.500      174,014
0935736     Vr         Vrs         1           1              1,799,727      Amortizing            8.875      187,068
0935736A    MD         20814                                          0                            0.000            0
0935736B    MD         20814                                          0                            0.000            0
0938695     WA         98034       1           1              1,787,876      Amortizing            8.125      172,188
0942613     CO         80525       2           1              1,768,664      Amortizing            9.625      220,044
0937575     MD         20904       1           1              1,761,895      Amortizing            8.500      176,376
0943630     TX         75210       1           1               1761,568      Amortizing            8.500      172,128
0934641     GA         30247       1           1              1,732,191      Amortizing            9.125      205,752
0938129     FL         33629       1           1              1,730,196      Amortizing            8.750      175,968
0943071     NJ         7009        2           1              1,728,144      Amortizing            8.750      239,868
0933178     DC         20005       1           1              1,725,615      Amortizing            9.500      192,504
0942248     CA         92010       1           1              1,721,517      Amortizing           10.375      225,720
0933946     CA         92644       2           1              1,714,725      Amortizing           10.000      217,092
0934434     MD         20814       1           1              1,713,220      Amortizing            9.250      205,536
0939808     IL         60195       1           1              1,710,226      Amortizing           11.000      240,552
0940409     CO         80306       2           1              1,708,196      Amortizing            9.375      179,364
0942947     CA         92627       2           1              1,704,245      Amortizing            9.750      254,256
0933685     MD         20832       1           1              1,700,964      Amortizing            9.500      188,724
0939146     NJ         8701        1           1              1,698,933      Amortizing           10.250      235,596
0920        FL         34618       1           1              1,692,291      Amortizing            8.500      163,680
0937812     CA         90814       1           1              1,692,809      Amortizing           10.125      191,556
0935402     CA         94086       2           1              1,648,900      Amortizing            9.000      173,460
0939029     GA         30075       1           1              1,644,586      Amortizing            8.000      156,396
0940949     MN         55420       2           1              1,644,222      Amortizing            9.375      172,176
0939213     IL         60565       1           1              1,643,625      Amortizing           10.500      189,252
0931883     CA         91423       1           1              1,637,037      Amortizing            9.500      185,280
0938002     NC         28204       2           1              1,630,656      Amortizing            8.500      163,032
0967        CA         91050       1           1              1,620,630      Amortizing            8.500      156,749
0968        NJ         7675        1           1              1,597,734      Amortizing            8.500      154,534
0939389     MD         21227       1           1              1,590,304      Amortizing            8.500      171,804
0941542     PA         18974       2           1              1,588,374      Amortizing           10.375      189,684
0933193     CA         95035       2           1              1,579,903      Amortizing            9.750      179,352
0937681     CA         92050       1           1              1,578,665      Amortizing            9.500      170,772
0935279     IL         60172       2           1              1,554,397      Amortizing            9.250      167,004
0935        NJ         7728        1           1              1,540,027      Amortizing            8.500      148,953
0940926     CA         94804       2           1              1,526,737      Amortizing            9.500      161,448
0934057     TX         75050       1           1              1,522,525      Amortizing            9.875      158,940
<PAGE>

<CAPTION>
                                            Source                                IO      Next Rate
Loan        Normalized                      of                Orig               End          Reset            Maturity
ID                 NOI            DSCR      NOI               Date              Date           Date                Date
<S>         <C>                   <C>       <C>          <C>             <C>            <C>                <C>  
0938026        248,346            1.05      '94          27-May-88                                          01-Jun-2003
0940306        337,939            1.64      '94          02-Nov-89                                            10-Nov-99
0933752        320,919            1.55      '94          27-Jun-86                                            01-Jul-96
0939782        341,821            1.81      '94          08-Aug-89                                            01-Sep-99
0943435        306,596            1.65      '94          19-Nov-92                                          01-Dec-2002
0939811        172,190            0.97      '94          01-Jun-89                                            05-Jul-99
0969           239,806            1.38      PF           01-Jan-96                                          31-Dec-2002
0935736        278,342            1.49      '93          07-Oct-87                                            01-Nov-97
0935736A             0            0.00
0935736B             0            0.00
0938695        513,874            2.98      STAT         14-Dec-88                                            01-Jan-99
0942613        300,246            1.36      '94          13-Jun-91                        15-Jul-96         15-Jul-2001
0937575        297,262            1.69      STAT         12-May-88                                            01-Jun-98
0943630        229,834            1.34      '94          01-Mar-94                                          01-Mar-2004
0934641        221,591            1.08      '94          17-Feb-87                                            01-Mar-97
0938129        240,072            1.36      '94          08-Aug-88                                            15-Aug-98
0943071        745,286            3.11      '94          15-Jun-92                        01-Jul-97         01-Jul-2002
0933178        298,681            1.55      '94          31-Mar-86                                            01-Apr-96
0942248        246,242            1.09      STAT         01-Feb-91                                          15-Mar-2011
0933946        269,227            1.24      '93          01-Sep-86                        01-Oct-96         01-Oct-2001
0934434        403,717            1.96      '94          18-Dec-86                                            01-Feb-97
0939808        399,426            1.66      '94          15-Nov-89                                          15-Dec-2009
0940409        296,328            1.65      STAT         08-Nov-89                        01-Dec-99         01-Dec-2009
0942947        649,200            2.55      '93          01-Dec-91                        01-Jan-97         01-Jan-2002
0933685        180,343            0.96      '94          30-Jun-86                                            01-Aug-96
0939146        256,863            1.09      '94          09-Mar-89                                          01-Apr-2009
0920           246,242            1.50      STAT         01-Jan-96                                          31-Dec-2002
0937812        297,706            1.55      STAT         01-May-88                                          01-Jun-2008
0935402        234,835            1.35      '94          29-Jun-87                        05-Aug-97         05-Aug-2002
0939029        143,073            0.91      STAT         08-Feb-89                                            15-Feb-99
0940949        179,348            1.04      STAT         27-Feb-90                      05-Mar-2000         05-Mar-2010
0939213        260,046            1.37      '94          23-Mar-89                                          15-Apr-2009
0931883        166,922            0.90      STAT         01-May-85                                          01-Jun-2000
0938002        260,463            1.60      '94          16-Jun-88                        01-Jul-98         01-Jul-2008
0967           194,495            1.24      PF           01-Jan-96                                          31-Dec-2002
0968           232,879            1.51      '94          01-Jan-96                                          31-Dec-2002
0939389        210,592            1.23      STAT         20-Apr-89                                            01-May-99
0941542        148,365            0.78      '94          27-Aug-90                      15-Sep-2000         15-Sep-2005
0933193        314,828            1.76      '94          12-Mar-86                        01-Apr-96         01-Apr-2001
0937681        177,089            1.04      '93          01-Mar-88                                            10-Apr-97
0935279        213,951            1.28      '94          01-Jun-87                        01-Jul-97         01-Jul-2002
0935           327,185            2.20      STAT         01-Jan-96                                          31-Dec-2002
0940926        222,019            1.38      '94          19-Mar-90                      01-Apr-2000         01-Apr-2005
0934057        181,965            1.14      STAT         12-Aug-86                                            31-Dec-99
 
<PAGE>

<CAPTION>
                       Sched         Cut-Off-Date         Prepay            Lockout
Loan        RTM        Amort         Prepay               Expire             Expire       Year
ID          Mo.         Term         Status                 Date               Date       Built
<S>         <C>          <C>         <C>             <C>                  <C>             <C>
0938026      88          192         YM              01-Jun-2003                          1987
0940306      46          300         YM                10-Nov-99                          1974
0933752       6          304         YM                01-Jul-96          27-Jun-89       1982
0939782      43          288         Open                                                 1989
0943435      82          300         YM                18-Nov-97                          1986
0939811      42          303         YM                05-Jul-99                          1982
0969         84          300         Locked          01-Jul-2002          01-Jan-98       1988
0935736      21          300         YM                01-Nov-97                          Vrs
0935736A      0            0                                                              1986
0935736B      0            0                                                              1986
0938695      35          300         YM                01-Jan-99                          1968
0942613      66          240         YM                15-Jul-96                          1991
0937575      28          300         YM                01-Jun-98                          1974
0943630      97          300         YM              01-Mar-2004                          1983
0934641      13          240         YM                01-Mar-97                          1980
0938129      31          300         YM                15-Aug-98                          1983
0943071      77          180         YM                01-Jul-97                          1960
0933178       2          300         YM                01-Apr-96          01-Apr-89       1985
0942248     182          240         YM              15-Mar-2011                          1960
0933946      68          244         YM                01-Oct-96                          1973
0934434      12          300         YM                01-Feb-97          01-Jan-95       1978
0939808     167          240         YM              15-Dec-2009                          1968
0940409     167          342         YM                01-Dec-99                          1989
0942947      71          180         YM                01-Jan-97                          1960
0933685       6          300         YM                01-Aug-96                          1978
0939146     158          240         YM              01-Apr-2009                          1988
0920         84          300         Locked          01-Jul-2002          01-Jan-98       1954
0937812     148          360         YM              01-Jun-2008                          1988
0935402      79          300         YM                02-Aug-97                          1977
0939029      37          300         YM                15-Feb-99                          1989
0940949     170          360         YM              05-Mar-2000                          1987
0939213     159          360         YM              15-Apr-2009                          1988
0931883      52          260         YM              01-Jun-2000                          1985
0938002     149          300         YM                01-Jul-98                          1985
0967         84          300         Locked          01-Jul-2002          01-Jan-98       1985
0968         84          300         Locked          01-Jul-2002          01-Jan-98       1987
0939389      39          240         YM                01-May-99                          1976
0941542     116          300         YM              15-Sep-2000                          1983
0933193      62          302         YM                22-Mar-96                          1981
0937681      15          288         YM                10-Apr-97                          1988
0935279      77          300         YM                01-Jul-97                          1986
0935         84          300         Locked          01-Jul-2002          01-Jan-98       1988
0940926     110          360         YM              17-Mar-2000                          1974
0934057      47          360         YM                31-Dec-99                          1981
 
<PAGE>

<CAPTION>
                       Occupancy            Size                            Orig
Loan                       as of      (Sq.Ft. or      Prin Bal               LTV
ID        Occup             Date          Units)          Size             Ratio
<S>       <C>          <C>               <C>            <C>                 <C>
0938026   100.0        30-Jun-95          13,060           140              75.0
0940306    97.0        14-Jun-95              96        19,064              53.0
0933752   100.0        06-Mar-95          27,000            67              74.0
0939782   100.0        31-Dec-94          29,672            61              67.0
0943435    93.0        21-Mar-95          26,393            68              68.0
0939811   100.0        27-Apr-95          21,836            83              73.0
0969       61.0        05-Jun-95          30,130            60              75.0
0935736     0.0                           25,500            71              71.0
0935736A  100.0        01-Mar-95          19,000             0               0.0
0935736B   77.0        18-May-94           6,500             0               0.0
0938695    95.0        14-Feb-95         110,747            16              47.0
0942613   100.0        01-May-95          47,500            37              68.0
0937575   100.0        01-Jan-95          28,060            63              75.0
0943630   100.0        13-Mar-95          64,155            27              94.0
0934641    95.0        18-May-95              61        28,397              72.0
0938129    95.0        11-Jul-95          33,050            52              64.0
0943071   100.0        31-Dec-94         180,193            10              34.0
0933178   100.0        03-Mar-95          14,800           117              75.0
0942248    92.0        01-Jan-95          48,609            35              41.0
0933946    95.0        31-Dec-93              61        28,110              61.0
0934434    96.0        01-Feb-95          23,640            72              75.0
0939808   100.0        02-Nov-94          75,127            23              61.0
0940409   100.0        01-Mar-95          22,691            75              75.0
0942947   100.0        09-May-95         153,761            11              28.0
0933685    84.0        31-Dec-94          27,726            61              75.0
0939146   100.0        31-Dec-94          55,000            31              59.0
0920       67.0        07-Jun-95          75,820            22              63.0
0937812    90.0        09-May-95              59        28,692              71.0
0935402   100.0        29-Jun-95          25,695            64              72.0
0939029   100.0        06-Apr-95          19,025            86              75.0
0940949    90.0        01-Mar-95          40,200            41              72.0
0939213   100.0        08-Mar-95          15,350           107              75.0
0931883    85.0        11-Jul-95          14,843           110              60.0
0938002   100.0        31-Mar-95          17,838            91              70.0
0967       76.0        30-May-95          15,955           102              75.0
0968       74.0        11-Jul-95          34,125            47              75.0
0939389    84.0        31-Dec-94          66,211            24              64.0
0941542   100.0        30-May-95          48,700            33              69.0
0933193   100.0        05-Jun-95          35,460            45              69.0
0937681    83.0        05-Jun-95          16,007            99              74.0
0935279   100.0        15-Aug-95          49,860            31              74.0
0935      100.0        20-Jun-95          30,848            50              40.0
0940926   100.0        01-Dec-94          36,699            42              75.0
0934057   100.0        01-Oct-95          60,000            25              75.0
                                                                  [PAGE 9 OF 14]
</TABLE>

 
<PAGE>

<PAGE>
                      Confederation Life Insurance Company
<TABLE>
<PAGE>

<CAPTION>
Loan           Prospectus     Property      Property                           Property                        Property
ID             ID             Type          Name                               Address                         City
<S>            <C>            <C>           <C>                                <C>                             <C>
0935025        365            Multifamily   TARZANA COURT APARTMENTS           5544 YOLANDA AVENUE             TARZANA
0943496        366            Office        PACIFICA UNION PLACE               141 UNION BOULEVARD             LAKEWOOD
0933119        367            Office        TRIPLEX DIRECT MARKETING           20 LEVERONI COURT               NOVATO
0939006        368            Retail        15 SOUTH PLAZA                     694 ROUTE 15 SOUTH              JEFFERSON TWP.
0933363        369            Warehouse     ATG INCORPORATED                   47375 Fremont Boulevard         Fremont
0938397        370            Retail        LA MESA CENTER                     8372 Center Dr.                 La Mesa
0940823        371            Warehouse     CROW --SOUTHPORT BUSINESS PARK     5921-5937 LOOP 610 SOUTH        HOUSTON
0941529        372            Warehouse     JOHN CRANE WAREHOUSE FACILITY      17080 MILL FOREST ROAD          CLEAR LAKE CITY
0939602        373            Warehouse     AMERICAN INTERNATIONAL             1040 AVENIDA ACASO              CAMARILLO
0934288        374            Warehouse     SHERWIN WILLIAMS COMPANY           1450 AVENUE R                   GRAND PRAIRIE
0939833        375            Multifamily   TIMBERLAWN APARTMENTS              15850 NORTHEAST 40TH STREET     REDMOND
0933788        376            Warehouse     SOUTHLAWN BUILDINGS                14650 SOUTHLAWN LANE            ROCKVILLE
0939225        377            Warehouse     VOORHEES CORPORATE PARK            701 COOPER ROAD                 VOORHEES TOWNSHIP
0972           378            Warehouse     HUNTINGTON COMMERCE CENTER         15121 GRAHAM ST.                HUNTINGTON BEACH
0933703        379            Warehouse     2629-2649 TERMINAL BOULEVARD       2629-2649 TERMINAL BOULEVARD    MOUNTAIN VIEW
0938257        380            Office        FLOURNEY CORPORATION HEADQTRS      900 BROOKSTONE CENTER PARKWAY   COLUMBUS
0918           381            Retail        SENECA PARK PLAZA                  13501 CLOPPER RD.               GERMANTOWN
0932401        382            Retail        VON'S SUPERMARKET / GROCERY        12565 CARSON STREET             HAWAIIAN GARDENS
0935876        383            Retail        WINN DIXIE PLAZA                   2134-2200 S. ATLANTIC AVENUE    DAYTONA BEACH SHORES
0934811        384            Retail        WHALEY'S SHOPPING CENTER           533 SOUTH HOWARD AVENUE         TAMPA
0935451        385            Warehouse     GILLESPI BUSINESS CENTER I I       2135 DEFOOR HILLS ROAD          ATLANTA
0934227        386            Industrial    WESCOTURF BUILDING                 2101 CANTU COURT                SARASOTA
0939614        387            Retail        THE MARKET                         430 MARKET STREET               ELMWOOD PARK
0932863        388            Office        BING HONG MAH & JEAN B. MAH        636-638 Webster Street       Oakland
0934639        389            Multifamily   COUNTRY QUARTERS APTS              2180-2246 COUNTRY QUARTERS WAL  SNELLVILLE
0942698        390            Retail        PABLO VILLAGE CENTER               1222 S. 3RD STREET              JACKSONVILLE BEACH
0933518        391            Multifamily   TAMARA COLONIAL ESTATES            372 S E 194TH AVENUE            PORTLAND
0937654        392            Retail        IRVING -- KIMBALL SHOPPING CENT    3401-3417 WEST IRVING PARK ROA  CHICAGO
0933855        393            Warehouse     848 EAST GISH ROAD                 848 EAST GISH ROAD              SAN JOSE
0939687        394            Office        970 DEWING AVENUE                  970 DEWING AVENUE               LAFAYETTE
0933207        395            Industrial    12532 BARRINGER ST.                12532 Barringer St.             So. El Monte
0937915        396            Retail        LARCHMONT BOULEVARD BUILDING       242-252 N. LARCHMONT BLVD.      LOS ANGELES
0938831        397            Retail        CLINTON SQUARE                     6415 OLD ALEXANDRIA FERRY RD    CLINTON
0937484        398            Office        1409 KINGS HIGHWAY, NORTH          1409 KINGS HIGHWAY, NORTH       CHERRY HILL TOWNSHIP
0937551        399            Warehouse     2101-2144 HELLMAN AVE.             2101-2144 HELLMAN AVE.          ONTERIO
0940641        400            Retail        NORTH BEACH VILLAGE SHPG CTR       1505 3RD STREET NORTH           JACKSONVILLE BEACH
0934859        401            Multifamily   CHATEAU BRENTANA APARTMENTS        11666 MONTANA AVE.              LOS ANGELES
0934033        402            Warehouse     LORAL BUILDING                     7235 STANDARD DRIVE             HANOVER
0935086        403            Office        WESTLAKE OFFICE PLAZA              2835 Townsgate Rd.              THOUSAND OAKS
0937423        404            Office        105 SOUTH MAPLE AVENUE             105 MORRIS AVENUE               SPRINGFIELD
0931603        405            Retail        COSTA VILLA SHOPPING CENTER        1155 COAST VILLAGE ROAD         SANTA BARBARA
0931238        407            Retail        IRA FOREST CENTER                  15611-19 VENTURA BLVD.          ENCINO
0939742        409            Multifamily   BAYFRONT VILLAS APARTMENTS         3201 58TH STREET SOUTH          GULFPORT
0940434        410            Retail        BERWYN PLAZA                       6901 WEST OGDEN AVENUE          BERWYN
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                             Mtg.           Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                  Int.             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                   <C>            <C>
0935025    CA         91356       1           1              1,520,755      Amortizing            7.875          147,384
0943496    CO         80215       1           1              1,510,314      Amortizing            9.500          180,108
0933119    CA         94948       2           1              1,508,382      Amortizing            9.625          233,172
0939006    NJ         7438        1           1              1,503,854      Amortizing            8.250          145,956
0933363    CA         94538       2           1              1,502,778      Amortizing            9.500          164,832
0938397    CA         92042       1           1              1,501,316      Amortizing            8.500          149,184
0940823    TX         77033       1           1              1,495,097      Amortizing            8.500          144,607
0941529    TX         77598       1           1              1,491,335      Amortizing           10.125          164,952
0939602    CA         93010       1           1              1,486,916      Amortizing           10.375          169,500
0934288    TX         75050       1           1              1,477,318      Amortizing           10.250          188,988
0939833    WA         98052       1           1              1,474,358      Amortizing            8.750          161,124
0933788    MD         20850       1           1              1,464,699      Amortizing            9.500          162,516
0939225    NJ         08043       1           1              1,462,078      Amortizing            8.000          138,864
0972       CA         92649       1           1              1,458,216      Amortizing            8.500          141,040
0933703    CA         94043       1           1              1,456,346      Amortizing            9.250          177,192
0938257    GA         31904       1           1              1,454,304      Amortizing           10.625          169,116
0918       MD         20874       1           1              1,429,718      Amortizing            8.500          138,284
0932401    CA         90716       1           1              1,413,916      Amortizing           10.250          167,652
0935876    FL         32116       1           1              1,413,683      Amortizing           10.375          207,900
0934811    FL         33679       1           1              1,409,771      Amortizing            8.875          158,316
0935451    GA         33038       2           1              1,396,893      Amortizing            9.250          165,012
0934227    FL         34232       1           1              1,382,801      Amortizing           10.000          157,968
0939614    NJ         07407       1           1              1,377,669      Amortizing           10.500          169,956
0932863    CA         94607       1           1              1,377,556      Amortizing           10.125          160,896
0934639    GA         30087       1           1              1,367,455      Amortizing            9.125          146,316
0942698    FL         32250       1           1              1,367,250      Amortizing            9.875          172,224
0933518    OR         97233       1           1              1,364,003      Amortizing            9.750          154,656
0937654    IL         60618       1           1              1,363,562      Amortizing            8.875          140,700
0933855    CA         95112       2           1              1,354,884      Amortizing            7.500          129,612
0939687    CA         94549       2           1              1,352,459      Amortizing            8.750          136,008
0933207    CA         91733       1           1              1,351,384      Amortizing            9.875          154,548
0937915    CA         90004       2           1              1,332,559      Amortizing            9.250          154,560
0938831    MD         20815       1           1              1,312,529      Interest Only         6.500           85,314
0937484    NJ         08034       1           1              1,309,651      Amortizing            9.750          144,348
0937551    CA         91761       2           1              1,305,877      Amortizing            9.500          141,264
0940641    FL         32250       2           1              1,300,141      Amortizing            9.875          172,224
0934859    CA         90049       2           1              1,296,458      Amortizing            9.250          154,152
0934033    MD         21076       1           1              1,285,311      Amortizing            9.875          145,884
0935086    CA         91361       1           1              1,282,543      Amortizing            9.125          136,692
0937423    NJ         07081       1           1              1,279,061      Amortizing            8.750          130,716
0931603    CA         93108       1           1              1,273,134      Amortizing            9.625          145,548
0931238    CA         91436       1           1              1,259,393      Amortizing            8.875          138,816
0939742    FL         33707       1           1              1,234,497      Amortizing            9.000          139,512
0940434    IL         60402       1           1              1,234,259      Amortizing            9.250          128,340
 
<PAGE>

<CAPTION>
                                        Source                               IO       Next Rate
Loan        Normalized                  of                Orig              End            Reset           Maturity
ID                 NOI        DSCR      NOI               Date             Date             Date               Date
<C>            <C>            <C>       <C>          <C>              <C>              <C>              <C>
0935025        125,121        0.85      '94          01-Apr-87                                          15-May-2001
0943496        613,896        3.41      STAT         01-Jun-93                                          05-Oct-2012
0933119        460,892        1.98      '94          17-Mar-86                         01-Apr-96        01-Apr-2001
0939006        167,211        1.15      '94          04-Jan-89                                            15-Feb-99
0933363        217,321        1.32      '93          18-Nov-86                         01-Dec-97        01-Dec-2001
0938397        173,928        1.17      '94          01-Nov-88                                            01-Dec-98
0940823        221,995        1.54      STAT         01-Jan-96                                          31-Dec-2002
0941529        195,471        1.19      '94          05-Jul-90                                          01-Aug-2000
0939602        186,750        1.10      PF           01-Apr-89                                            15-May-99
0934288        207,293        1.10      PF           04-Nov-86                                          01-Dec-2003
0939833        537,735        3.34      '94          12-Jul-89                                            01-Aug-99
0933788        159,400        0.98      STAT         15-Jul-86                                            15-Jul-96
0939225        139,920        1.01      '94          16-Mar-89                                            01-Apr-99
0972           201,123        1.43      STAT         01-Jan-96                                          31-Dec-2002
0933703        255,844        1.44      '94          02-Jul-86                                          01-Aug-2002
0938257        175,987        1.04      PF           16-Mar-89                                          01-Apr-2009
0918           237,484        1.72      STAT         01-Jan-96                                          31-Dec-2002
0932401        473,338        2.82      '94          31-Jul-85                                          01-Sep-2000
0935876        228,390        1.10      '94          29-Oct-87                                          10-Nov-2007
0934811        218,332        1.38      '94          16-Mar-87                                            15-Apr-99
0935451        142,814        0.87      STAT         28-Jul-87                         15-Aug-97        01-Aug-2002
0934227        253,132        1.60      '93          06-Nov-86                                            10-Dec-99
0939614        311,690        1.83      '94          02-Apr-90                                          16-Mar-2000
0932863        304,498        1.89      '94          13-Jan-86                                          01-Feb-2001
0934639        140,664        0.96      '94          05-Feb-87                                            01-Mar-97
0942698        188,932        1.10      '93          25-Jul-91                                          20-Aug-2001
0933518        187,562        1.21      PF           30-Apr-86                                            01-May-96
0937654        184,630        1.31      '94          27-Apr-88                                            01-May-98
0933855        147,758        1.14      '94          30-Jun-86                         15-Jul-96          15-Jul-99
0939687        152,934        1.12      STAT         01-Jun-89                         01-Jul-99        01-Jul-2004
0933207        200,498        1.30      STAT         01-Apr-86                                            01-May-96
0937915        146,767        0.95      STAT         01-May-88                         01-Jul-98        01-Jul-2008
0938831        229,533        2.69      STAT         12-Dec-88        25-May-99                           25-May-99
0937484        111,153        0.77      '94          15-Apr-88                                            01-May-98
0937551        192,555        1.36      '93          01-Mar-88                         10-Apr-98        10-Apr-2003
0940641        209,100        1.21      '93          14-Dec-89                         20-Nov-99        20-Dec-2009
0934859        274,816        1.78      '94          01-Apr-87                         20-May-97        20-May-2002
0934033        242,859        1.66      '94          23-Oct-86                                          01-Oct-2006
0935086        140,350        1.03      STAT         01-Apr-87                                            01-Jun-97
0937423        148,457        1.14      '94          31-Mar-88                                            01-May-98
0931603        172,683        1.19      '94          12-Apr-85                                          15-Apr-2000
0931238        191,621        1.38      '94          11-Jul-84                                            01-Aug-99
0939742        261,344        1.87      '94          24-May-89                                            15-Jun-99
0940434        168,507        1.31      '94          12-Dec-89                                          01-Jan-2000
 
<PAGE>

<CAPTION>
                    Sched         Cut-Off-Date            Prepay        Lockout
Loan       RTM      Amort         Prepay                  Expire         Expire        Year
ID         Mo.       Term         Status                    Date           Date        Built
<C>        <C>        <C>         <C>                <C>              <C>              <C>
0935025     64        276         YM                 15-May-2001                       1986
0943496    201        233         YM                  5-Oct-2012                       1984
0933119     62        181         YM                   29-Mar-96                       1985
0939006     37        300         YM                   15-Feb-99                       1989
0933363     70        324         YM                   21-Nov-97      01-Dec-91        1986
0938397     34        300         YM                   01-Dec-98                       1989
0940823     84        300         Locked             01-Jul-2002      01-Jan-98        1981
0941529     54        360         YM                 01-Aug-2000                       1990
0939602     40        360         YM                   15-May-99                       1986
0934288     94        300         YM                 01-Dec-2003      01-Dec-92        1979
0939833     42        240         YM                   01-Jul-99                       1987
0933788      6        300         YM                   15-Jul-96                       1968
0939225     38        303         YM                   01-Apr-99                       1987
0972        84        300         Locked             01-Jul-2002      01-Jan-98        1986
0933703     78        208         YM                 01-Aug-2002                       1974
0938257    158        360         YM                 01-Apr-2009                       1987
0918        84        300         Locked                Jul-2002      01-Jan-98        1985
0932401     55        300         YM                 01-Sep-2000                       1979
0935876    142        240         YM                 10-Nov-2007                       1964
0934811     39        240         YM                   15-Apr-99                       1987
0935451     79        300         YM                   15-Aug-97                       1968
0934227     47        262         YM                      Dec-99                       1986
0939614     50        300         YM                 16-Mar-2000                       1959
0932863     60        300         YM                 02-Feb-2001                       1985
0934639     13        360         YM                   01-Mar-97                       1985
0942698     67        240         YM                 20-Aug-2001                       1988
0933518      3        360         YM                   01-May-96                       1974
0937654     27        303         YM                   01-May-98                       1987
0933855     42        252         YM                   12-Jul-96      15-Jul-89        1982
0939687    101        309         YM                   06-Jun-99                       1985
0933207      3        300         YM                   01-May-96                       1974
0937915    149        244         YM                    01Jul-98                       1923
0938831     40        0           YM                   25-May-99                       1980
0937484     27        360         YM                   01-May-98                       1968
0937551     87        360         YM                   10-Apr-98                       1987
0940641    167        240         YM                   20-Nov-99                       1989
0934859     76        300         YM                   20-May-97                       1969
0934033    128        360         YM                 01-Oct-2006                       1971
0935086     16        360         YM                   01-Jun-97                       1986
0937423     27        300         YM                   01-May-98                       1987
0931603     51        300         Locked             15-Apr-2000                       1984
0931238     42        243         Locked               01-Aug-99                       1980
0939742     41        242         YM                   15-Jun-99                       1964
0940434     47        360         YM                 01-Jan-2000                       1983
 
<PAGE>

<CAPTION>
                     Occupancy          Size                           Orig
Loan                     as of    (Sq.Ft. or      Prin Bal              LTV
ID        Occup           Date        Units)          Size            Ratio
<C>      <C>         <C>              <C>           <C>                 <C>
0935025   91.00      03-Jun-94            24        63,365              73.0
0943496  100.00      01-Jul-95        63,419            24              42.0
0933119  100.00      21-Feb-95        29,442            51              75.0
0939006   88.00      01-Jan-95        17,748            85              70.0
0933363  100.00      05-Jun-95        41,000            37              74.0
0938397   81.00      11-Apr-95        14,598           103              73.0
0949823  100.00      22-Dec-94       110,037            14              75.0
0941529  100.00      12-Jun-95        40,500            37              71.0
0939602  100.00      06-May-94        40,335            37              71.0
0934288  100.00      01-Jul-94        73,037            20              71.0
0939833  100.00      26-Oct-94            40        36,859              70.0
0933788   78.00      28-Feb-95        45,212            32              75.0
0939225   85.00      18-May-95        32,756            45              73.0
0972      92.00      25-Jun-95        67,551            22              75.0
0933703  100.00      23-Jan-95        43,985            33              73.0
0938257  100.00      23-May-95        24,694            59              61.0
0918      58.00      17-Jul-95        24,752            58              75.0
0932401  100.00      20-Jun-95        35,000            40              68.0
0935876  100.00      29-Mar-95        51,063            28              72.0
0934811  100.00      31-Dec-94        20,464            69              75.0
0935451   91.00      02-May-95        47,993            29              71.0
0934227  100.00      25-Oct-94        41,814            33              70.0
0939614  100.00      31-Dec-94        20,104            69              42.0
0932863  100.00      23-May-95        18,000            77              75.0
0934639   98.00      18-May-95            40        34,186              69.0
0942698   92.00      30-Apr-95        19,910            69              59.0
0933518   94.00      12-Dec-94            70        19,486              71.0
0937654  100.00      16-Jan-95        14,000            97              75.0
0933855  100.00      06-Feb-95        28,668            47              75.0
0939687  100.00      22-Jun-95        10,737           126              72.0
0933207  100.00      09-Jun-95        94,431            14              41.0
0937915  100.00      22-Jun-95         8,485           157              75.0
0938831  100.00      01-Jan-95        18,961            69              72.0
0937484  100.00      01-May-95        16,042            82              72.0
0937551   93.00      01-Jun-95        66,122            20              70.0
0940641  100.00      01-Apr-95        20,725            63              67.0
0934859  100.00      31-Mar-95            36        36,013              48.0
0934033  100.00      29-Jun-95        30,000            43              74.0
0935086  100.00      16-Jan-95        10,675           120              74.0
0937423  100.00      31-Dec-94        13,437            95              74.0
0931603  100.00      01-Dec-94        12,344           103              69.0
0931238   89.00      31-Mar-95        14,406            87              46.0
0939742   91.00      24-Mar-95           121        10,202              37.0
0940434  100.00      31-Dec-94        18,138            68              74.0
                                                             [PAGE 10 OF 14]
</TABLE>


 
<PAGE>

<PAGE>
                               Confederation Life Insurance Company
<TABLE>

<CAPTION>
Loan           Prospectus       Property      Property                        Property                        Property
ID             ID               Type          Name                            Address                         City
<S>            <C>              <C>           <C>                             <C>                             <C>
0930267        411              Office        TOWNLAKE OFFICE BUILDING        155 SOUTH FIRST STREET          AUSTIN
0932097        412              Industrial    J K & R BUILDING                33200 Transit Avenue            Union City
0938488        413              Industrial    1415 GARDENA PARTNERSHIP        1415 GARDENA AVE.               GLENDALE
0931834        414              Office        CIGNA HEALTH PLAN CLINIC        24902 Moulton Pkwy.             Laguna Hills
0938087        415              Retail        FRAZER SHOPPING CENTER          477 LANCASTER AVENUE            FRAZER (E.WHITELAND)
0938592        416              Retail        INTERNATIONAL CORNER PLAZA      2905 INTERNATIONAL DRIVE        ORLANDO
0935979        417              Warehouse     COOK ASSOCIATES                 7608 FULLERTON ROAD             SPRINGFIELD
0934124        418              Office        T S & H OFFICE BUILDING         209 FAYETTEVILLE STREET MALL    RALEIGH
0937228        419              Retail        BARRY PLAZA                     11651 Santa Monica Blvd.        LOS ANGELES
0935815        420              Retail        G. I. JOE'S                     700 N W EASTMAN PARKWAY         GRESHAM
0940197        421              Retail        MIAMI CIRCLE SHOWROOM           727-737 MIAMI CIRCLE            ATLANTA
0610           422              Warehouse     2500-2520 PARK CENTRAL          2500-2520 PARK CENTRAL          DECATUR
0934264        423              Industrial    2320 ORANGETHORPE AVE.          2320 ORANGETHORP AVE.           ANAHEIM
0935967        424              Retail        CASCADES AT LAKE ST. GEORGE     3382-3392 TAMPA ROAD.           PALM HARBOR
0939961        425              Office        SHELL RIDGE PROFESSIONAL PARK   108 LA CASA VIA                 WALNUT CREEK
0940604        426              Retail        OAKES VILLAGE RETAIL CENTER     4704 S. OAKES STREET            TACOMA
0939729        427              Office        1321 N. HARBOR BLVD.            1321 N. Harbor Blvd.            Fullerton
0937666        428              Retail        KIMBALL PLAZA                   3214-3224 NORTH KIMBALL AVENUE  CHICAGO
0937514        429              Warehouse     WIN COMMUNICATIONS              6755 JIMMY CARTER BOULEVARD     NORCROSS
0930210        430              Multifamily   FRONT ROYALE APARTMENTS         10107 WESTVIEW DRIVE            HOUSTON
0935426        431              Office        PROFESSIONAL CENTER / HINSDALE  105 EAST FIRST STREET           HINSDALE
0941657        432              Multifamily   QUINCY MANOR APARTMENTS         3603 55TH AVENUE                HYATTSVILLE
0940136        433              Multifamily   POSSUM PARK APARTMENTS          630 KIRKWOOD HIGHWAY            NEWARK
0932267        434              Office        LAKE AVENUE CORPORATE CENTER    660 SOUTH POINTE COURT          COLORADO SPRINGS
0973           435              Retail        BLACK HORSE PIKE PLAZA          835-55 NORTH BLACK HORSE PIKE   WASHINGTON TOWNSHIP
0933211        436              Office        1725 & 1735 SPRUCE STREET       1725 & 1735 SPRUCE STREET       RIVERSIDE
0934586        437              Warehouse     MERRI - PARK BUILDING           8305 MERRIFIELD                 FAIRFAX
0939641        438              Retail        HOUGHTON PLAZA                  935-967 --180TH AVENUE NE       KIRKLAND
0935852        439              Retail        DARTMOOR SHOPPING CENTER        1024 MCHENRY AVENUE             CRYSTAL LAKE
0939390        440              Warehouse     COLLEGE WEST BUSINESS PARK      Various                         Various
0939390A       440A             Warehouse     COLLEGE WEST BUSINESS PARK      1955 UNIVERSITY STREET          LISLE
0939390B       440B             Warehouse     COLLEGE WEST BUSINESS PARK      1944 UNIVERSITY STREET          LISLE
0932954        441              Industrial    CYANTEK BUILDING                3055 OSGOOD COURT               FREMONT
0931664        442              Warehouse     SEGALE BUSINESS WAREHOUSE       18240-18340 SOUTHCENTER PARKWY  SEATTLE
0934446        443              Office        2880 CLEVELAND AVENUE           Various                         Various
0934446A       443A             Office        2880 CLEVELAND AVENUE           2880 CLEVELAND AVENUE           SANTA ROSA
0934446B       443B             Retail        HERRINGTON SQUARE               93-121 SOUTHWEST BLVD           ROHNERT PARK
0939870        444              Industrial    SUN TECHNOLOGY PARK             805-809 Aldo Avenue             Santa Clara
0942480        445              Warehouse     DOWEL ASSOCIATES                35-37 NATIONAL ROAD             EDISON
0937460        446              Retail        PEOPLE'S PLAZA                  100 RYDERS LANE                 MILLTOWN
0934252        447              Office        9410 ANNAPOLIS ROAD             9410 ANNAPOLIS ROAD             LANHAM
0901           448              Retail        BRENTWOOD SQUARE                1231-1233 BRENTWOOD RD. NE     WASHINGTON
0939596        449              Industrial    2042 CORTE DEL NOGAL            2042 CORTE DEL NOGAL            CARLSBAD
0943708        450              Retail        ANCHORAGE SQUARE PLAZA          1747 HOOPER AVENUE              TOMS RIVER
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg           Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                   <C>            <C>
0930267    TX         78704       1           1              1,233,546      Amortizing            8.875          191,004
0932097    CA         94587       1           1              1,226,326      Amortizing            9.875          142,380
0938488    CA         91204       1           1              1,224,092      Amortizing            8.750          124,068
0931834    CA         92653       1           1              1,220,751      Amortizing            9.125          134,832
0938087    PA         19355       1           1              1,220,372      Amortizing            8.500          121,416
0938592    FL         32815       1           1              1,216,986      Amortizing            8.750          115,296
0935979    VA         22153       1           1              1,215,841      Amortizing            9.125          128,316
0934124    NC         27604       1           1              1,213,992      Amortizing           10.250          155,640
0937228    CA         90025       1           1              1,212,599      Amortizing            9.000          117,612
0935815    OR         97030       1           1              1,208,331      Amortizing            9.750          134,028
0940197    GA         30324       1           1              1,201,946      Amortizing            9.625          157,980
0610       GA         30035       1           1              1,193,719      Amortizing            8.500          115,458
0934264    CA         92807       1           1              1,194,826      Amortizing            9.375          174,492
0935967    FL         34618       1           1              1,193,667      Amortizing           10.000          135,420
0939961    CA         94598       1           1              1,193,160      Amortizing           10.250          134,424
0940604    WA         98409       1           1              1,192,995      Amortizing            9.625          127,500
0939729    CA         92635       1           2              1,178,769      Amortizing            9.875          139,164
0937666    IL         60618       1           1              1,175,483      Amortizing            8.875          121,296
0937514    GA         30071       1           1              1,163,766      Amortizing           10.000          136,272
0930210    TX         77043       1           1              1,157,223      Amortizing            8.750          181,872
0935426    IL         60521       1           1              1,154,025      Amortizing            9.500          126,132
0941657    MD         20784       2           1              1,151,991      Amortizing            9.930          149,832
0940136    DE         19711       1           1              1,147,298      Amortizing            9.500          131,064
0932267    CO         80906       1           1              1,145,208      Amortizing           10.000          131,952
0973       NJ         08012       1           1              1,142,225      Amortizing            8.500          110,477
0933211    CA         92507       1           1              1,140,990      Amortizing            9.625          128,232
0934586    VA         22216       2           1              1,118,878      Amortizing            9.500          136,308
0939641    WA         98033       1           1              1,111,804      Amortizing           10.750          129,948
0935852    IL         60014       2           1              1,109,754      Amortizing            9.500          121,031
0939390    Vr         Vrs         1           1              1,107,736      Amortizing            7.750          102,936
0939390A   IL         60532                                          0                            0.000                0
0939390B   IL         60532                                          0                            0.000                0
0932954    CA         94538       2           1              1,105,745      Amortizing            9.625          126,792
0931664    WA         98188       1           1              1,087,408      Amortizing           12.500          321,696
0934446    Vr         Vrs         1           1              1,081,198      Amortizing            9.875          134,988
0934446A   CA         95406                                          0                            0.000                0
0934446B   CA         94928                                          0                            0.000                0
0939870    CA         95054       2           1              1,080,808      Amortizing            8.500          106,296
0942480    NJ         91068       1           1              1,057,283      Amortizing            9.500          130,872
0937460    NJ         08850       1           1              1,057,209      Amortizing            7.875          112,248
0934252    MD         20706       1           1              1,055,493      Amortizing            9.750          131,376
0901       DC         20018       1           1              1,048,983      Amortizing            8.500          101,459
0939596    CA         92008       1           1              1,048,743      Amortizing           10.500          120,756
0943708    NJ         08534       1           1              1,038,544      Amortizing            8.500           96,888
 
<PAGE>

<CAPTION>
                                            Source                                 IO        Next Rate
Loan        Normalized                      of                Orig                End            Reset         Maturity
ID                 NOI            DSCR      NOI               Date               Date             Date             Date
<S>            <C>                <C>       <C>          <C>                   <C>         <C>              <C>
0930267        304,043            1.59      '94          10-Sep-75                                          15-Sep-2005
0932097        219,307            1.54      '94          16-May-85                                          01-Jun-2005
0938488        144,756            1.17      '94          10-Oct-88                                          10-Nov-98
0931834        169,164            1.25      '94          25-Apr-85                                          01-May-2000
0938087        189,497            1.56      '94          17-Oct-88                                          01-Nov-98
0938592        116,102            1.01      '94          16-Nov-88                                          05-Aug-2002
0935979        235,485            1.84      '94          21-Jan-88                                          01-Feb-98
0934124        192,130            1.23      '94          23-Oct-86                                          01-Nov-2003
0937228        213,839            1.82      '93          01-Feb-88                                          01-Mar-2003
0935815        306,461            1.36      PF           14-Oct-87                                          01-Nov-97
0940197        203,400            1.29      '94          21-Sep-89                                          15-Oct-2009
0610           175,589            1.52      STAT         01-Jan-96                                          31-Dec-2002
0934264        294,684            1.69      '94          01-Jan-87                                          01-Feb-97
0935967        184,944            1.37      '94          25-Nov-87                                          15-Dec-97
0939961        153,827            1.14      STAT         17-Aug-89                                          01-Sep-96
0940604        173,470            1.36      '94          31-Jan-90                                          10-Feb-2000
0939729        261,297            1.09      '93          01-Jun-89                                          01-Jan-2000
0937666        146,844            1.21      '94          27-Apr-88                                          01-May-98
0937514        137,683            1.01      '93          25-May-88                                          01-Jun-98
0930210        310,819            1.71      '94          12-Dec-72                                          01-Jun-2005
0935426        154,637            1.23      '94          02-Jul-87                                          30-Jul-2007
0941657        678,608            4.53      '94          13-Aug-90                         01-Sep-2000      01-Sep-2010
0940136        191,036            1.46      '94          26-Oct-89                                          10-Nov-99
0932267        131,773            1.00      PF           21-Nov-85                                          01-Jun-96
0973           167,486            1.52      PF           01-Jan-96                                          31-Dec-2002
0933211        179,059            1.40      '94          01-Mar-86                                          15-Apr-99
0934586        297,728            2.18      '94          16-Dec-86                         01-Feb-97        01-Feb-2002
0939641        173,301            1.33      '94          31-Jul-89                                          10-Aug-99
0935852        168,678            1.39      '94          21-Oct-87                         01-Nov-97        01-Nov-2002
0939390        141,651            1.38      '94          13-Apr-89                                          01-May-99
0939390A             0            0.00
0939390B             0            0.00
0932954        214,736            1.69      '94          03-Feb-86                         01-Mar-96        01-Mar-2001
0931664        446,217            1.39      '94          13-Jun-85                                          01-Jul-2000
0934446        121,319            0.90      '94          15-Dec-86                                          01-Jan-2003
0934446A             0            0.00
0934446B             0            0.00
0939870        566,857            5.33      '94          01-Aug-89                         01-Sep-99        01-Sep-2004
0942480        192,752            1.47      '94          19-Jun-91                                          01-Jul-96
0937460        189,854            1.69      STAT         13-Apr-88                                          01-May-98
0934252        159,108            1.21      '94          30-Oct-86                                          01-Nov-96
0901           190,354            1.88      STAT         01-Jan-96                                          31-Dec-2002
0939596        199,987            1.66      '94          01-May-89                                          01-Jun-99
0943708        181,942            1.88      PF           12-Aug-94                                          01-Sep-2004
 
<PAGE>

<CAPTION>
                     Sched      Cut-Off-Date            Prepay          Lockout
Loan        RTM      Amort      Prepay                  Expire           Expire      Year
ID          Mo.       Term      Status                    Date             Date      Built
<S>         <C>        <C>      <C>                <C>                <C>            <C>
0930267     116        360      Declining          15-Sep-2005        15-Oct-87      1975
0932097     112        300      YM                 01-Jun-2005                       1984
0938488      34        303      YM                 10-Nov-98                         1986
0931834      51        252      Locked             01-May-2000                       1984
0938087      33        300      YM                 01-Nov-98                         1988
0938592      79        360      YM                 05-Aug-2002                       1988
0935979      24        303      YM                 01-Feb-98                         1987
0934124      93        300      YM                 01-Nov-2003                       1925
0937228      85        360      YM                 01-Jan-2003                       1929
0935815      21        360      YM                 01-Nov-97                         1987
0940197     165        240      YM                 01-Oct-2009                       1974
0610         84        300      Locked             01-Jul-2002        01-Jan-98      1974
0934264      12        180      YM                 01-Feb-97          01-Feb-95      1976
0935967      23        303      YM                 15-Dec-97                         1986
0939961       7        360      YM                 01-Sep-96                         1989
0940604      49        360      YM                 10-Feb-2000                       1989
0939729      47        251      YM                 01-Jan-2000                       1978
0937666      27        300      YM                 01-Apr-98                         1987
0937514      28        324      YM                 01-Jun-98                         1976
0930210     112        144      Declining          01-Jun-2005                       1972
0935426     138        360      YM                 30-Jul-2007                       1986
0941657     175        240      YM                 01-Sep-2000                       1950
0940136      46        300      YM                 10-Oct-99                         1967
0932267       4        300      YM                 01-Jun-96                         1985
0973         84        300      Locked             01-Jul-2002        01-Jan-98      1986
0933211      39        300      YM                 15-Apr-99                         1983
0934586      72        242      YM                 29-Jan-97                         1972
0939641      43        360      YM                 10-May-99                         1988
0935852      81        300      YM                 01-Nov-97                         1987
0939390      39        303      YM                 01-Apr-99                         Vrs
0939390A      0          0                                                           1988
0939390B      0          0                                                           1988
0932954      61        300      YM                 27-Feb-96                         1985
0931664      53        180      YM                 01-Jul-2000                       1978
0934446      83        300      YM                 01-Jan-2003                       Vrs
0934446A      0          0                                                           1977
0934446B      0          0                                                           1970
0939870     103        300      YM                 29-Aug-99                         1985
0942480       5        240      YM                 01-Jul-96                         1969
0937460      27        240      YM                 01-May-98                         1985
0934252       9        240      YM                 01-Nov-96                         1986
0901         84        300      Locked             01-Jul-2002        01-Jan-98      1987
0939596      40        348      YM                 01-Jun-99                         1984
0943708     103        360      YM                 01-Sep-2004                       1987
 
<PAGE>

<CAPTION>
                      Occupancy            Size                      Orig
Loan                      as of      (Sq.Ft. or      Prin Bal         LTV
ID         Occup           Date          Units)          Size       Ratio
<S>       <C>         <C>                <C>              <C>        <C>
0930267   100.00      20-Jun-95          65,375            19        74.0
0932097   100.00      15-Feb-95          53,184            23        45.0
0938488    90.00      02-Jun-95          24,462            50        69.0
0931834   100.00      14-Apr-95           9,775           125        68.0
0938087   100.00      25-Apr-95          17,800            69        75.0
0938592    87.00      31-May-95           8,900           137        74.0
0935979    89.00      24-Apr-95          28,800            42        69.0
0934124   100.00      10-Jan-95          22,000            55        70.0
0937228   100.00      01-Oct-94           9,860           123        60.0
0935815   100.00      28-Oct-94          55,120            22        58.0
0940197   100.00      09-May-95          34,340            35        70.0
0610       73.00      01-May-95         113,980            10        52.0
0934264   100.00      15-Jun-95          51,583            23        70.0
0935967   100.00      01-Apr-95          13,183            91        74.0
0939961   100.00      06-Apr-95           9,356           128        75.0
0940604   100.00      11-Oct-95          14,700            81        74.0
0939729    82.00      02-Jun-95          27,106            43        66.0
0937666   100.00      16-Jan-95           9,608           122        71.0
0937514   100.00      02-May-95          55,860            21        70.0
0930210    95.00      01-Jun-95             195         5,934        75.0
0935426   100.00      27-Mar-95          11,901            97        73.0
0941657    93.00      31-Dec-94             315         3,657        23.0
0940136    98.00      30-Apr-95              57        20,128        68.0
0932267   100.00      03-Apr-95          14,694            78        71.0
0973       93.00      05-Jun-95          22,780            50        75.0
0933211    93.00      21-Apr-95          17,580            65        74.0
0934586   100.00      31-Jan-95          35,855            31        62.0
0939641   100.00      01-Jun-95          13,377            83        70.0
0935852   100.00      25-Nov-94          14,468            77        74.0
0939390                                  37,720            29        73.0
0939390A  100.00      31-Dec-94          21,039             0         0.0
0939390B  100.00      31-Dec-94          16,682             0         0.0
0932954   100.00      05-Jun-95          15,840            70         75.0
0931664   100.00      31-Dec-94         154,584             7         52.0
0934446                                  21,390            51         74.0
0934446A  100.00      16-Oct-95          11,020             0          0.0
0934446B   88.00      16-Oct-95          10,370             0          0.0
0939870    94.00      29-Jun-95          69,460            16         61.0
0942480   100.00      01-Apr-95          49,714            21         59.0
0937460   100.00      01-Dec-94          23,810            44         46.0
0934252   100.00      23-Mar-95          20,659            51         73.0
0901       88.00      23-Jun-95          34,077            31         75.0
0939596   100.00      31-Dec-94          48,000            22         43.0
0943708    82.00      08-Jan-95          23,233            45         66.0
                                                           [Page 11 of 14]
</TABLE>


 
<PAGE>

<PAGE>


                              Confederation Life Insurance Company

<TABLE>

<CAPTION>
Loan           Prospectus       Property      Property                        Property                            Property
ID             ID               Type          Name                            Address                             City
<S>            <C>              <C>           <C>                             <C>                                 <C>
0930751        451              Retail        BEST BUY                        11219 NORTH FREEWAY                 HOUSTON
0935281        452              Multifamily   ENVOY APARTMENTS                2336 S W OSAGE STREET               PORTLAND
0938099        453              Office        Pollard Medical Center          825 Pollard Road                    Los Gatos
0934422        454              Warehouse     FEDERAL EXPRESS BUILDING        2195 S RARITAN STREET               ENGLEWOOD
0931160        455              Warehouse     401 E. ACACIA STREET            401 E. ACACIA STREET                TRACY
0937770        456              Office        7257 LINCOLN AVENUE BUILDING    7257 LINCOLN AVENUE                 LINCOLNWOOD
0933739        457              Multifamily   CHALET ROBAIRE                  872 WESTGATE AVE.                   LOS ANGELES
0941165        458              Warehouse     5936-5940 PEACHTREE ROAD        5936-5940 PEACHTREE ROAD            ATLANTA
0931755        459              Warehouse     CENTER AVENUE PROPERTIES        111 Center Avenue                   Pacheco
0934938        460              Office        WILMETTE EXECUTIVE CENTER       444 SKOKIE BOULEVARD                WILMETTE
0935347        461              Office        JOHN GRUBB REALTORS             1301 Ygnacio Valley Road            Walnut Creek
0937992        462              Office        LA CUMBRE MEDICAL DENTAL GROUP  200 NORTH LA CUMBRE ROAD            SANTA BARBARA
0939109        463              Warehouse     MILLTOWN COURT ASSOCIATES       2 MILLTOWN COURT                    UNION TOWNSHIP
0934379        464              Office        ALAMO MEDICAL CENTER            1505 St. Alphonsus Way              Alamo
0934343        465              Office        AMERICAN RED CROSS              444 SHERMAN STREET                  DENVER
0939730        466              Warehouse     8745/8747 MAGNOLIA AVENUE       8745/8747 MAGNOLIA AVENUE           SANTEE
0943174        467              Office        17440 DALLAS PARKWAY            17440 DALLAS PARKWAY                DALLAS
0933790        468              Office        WILLIAM GAMMON INSURANCE BLDG.  1615 GUADALUPE STREET               AUSTIN
944            469              Office        MIDDLEBROOK TECH PARK, BLD. I   12401 MIDDLEBROOK RD                GERMANTOWN
0935104        470              Retail        CHAPMAN CENTER                  1317-1343 E. CHAPMAN                FULLERTON
0933673        471              Office        22 W. 600 BUTTERFIELD ROAD      22 W. 600 BUTTERFIELD ROAD          GLEN ELLYN
0938579        472              Industrial    152 VETERANS DRIVE              152 VETERANS DRIVE                  NORTHVALE BORO
0937733        473              Retail        RIVER BEND PLAZA                1926-1992 RIVER ROAD                DES PLAINS
0939699        474              Warehouse     PACIFIC WESTERN HOLDING CO.     2515-2525 PIONEER AVENUE            VISTA
0934872        475              Office        CODDINGTON PLAZA                1440-1450 Guerneville Road          Santa Rosa
0931780        476              Warehouse     3341 AND 3365 FITZGERALD ROAD   3341 AND 3365 FITZGERALD ROAD       RANCHO CORDOVA
0933272        477              Office        5464 & 5480 BALTIMORE DRIVE     5464 & 5480 BALTIMORE DRIVE         LA MESA
0935554        478              Retail        BIG 5 SPORTING GOODS            235 N. AZUSA AVE.                   WEST COVINA
0932218        479              Warehouse     PEACHTREE INDUSTRIAL CENTER     2080 PEACHTREE INDUSTRIAL CT        CHAMBLEE
0935580        480              Warehouse     11260 OLD ROSWELL ROAD          11260 OLD ROSWELL ROAD              ROSWELL
0931172        481              Industrial    WILLIAM & EVELYN HARNESS        377 E. ACACIA STREET                TRACY
0932735        482              Office        5 THOMAS MELLON CIRCLE          5 THOMAS MELLON CIRCLE              SAN FRANCISCO
0937095        483              Warehouse     PARKWAY CENTER I                7267 PARK CIRCLE DRIVE              HANOVER
0943228        484              Multifamily   THE PINERY APART. PHASE I I     12803 NORTHBOROUGH DRIVE            HOUSTON
0933284        485              Retail        MC FADDEN - HARBOR PLAZA        3701 W. MC FADDEN AVENUE            SANTA ANA
0940157        486              Retail        NUNES PLACE                     2687 - 2723 CASTRO VALLEY BLVD      CASTRO VALLEY
0934513        487              Industrial    ENCINAS BUSINESS PARK           6100 AVENIDA ENCINAS                CARLSBAD
0943393        488              Office        W Z I BUILDING                  4700 Stockdale Hwy.                 Bakersfield
0933776        489              Multifamily   THE MAYETTE APARTMENTS          3725 MAYETTE AVENUE                 SANTA ROSA
0932679        490              Warehouse     BATAVIA PARK                    982 A & B N. BATAVIA ST.            ORANGE
0937976        491              Warehouse     LIVE OAK BUSINESS CENTER        5957-5975 CATTLEMAN LANE            SARASOTA
0941530        492              Bank          BANK OF AMERICA BUILDING        7700 EL CAMINO REAL                 CARLSBAD
0933053        493              Retail        4367 WOODMAN AVENUE             4367 WOODMAN AVENUE                 SHERMAN OAKS
0930854        494              Retail        THE CORNERS                     701 UNIVERSITY                      FORT WORTH
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg           Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int             Debt
ID         State      Code        Group       Status           Balance      Type                   Rate          Service
<S>        <C>        <C>         <C>         <C>            <C>            <C>                  <C>             <C>
0930751    TX         77037       1           1              1,038,056      Amortizing           10.375          141,312
0935281    OR         97205       1           1              1,035,277      Amortizing            9.375          123,792
0938099    CA         95030       2           1              1,033,457      Amortizing            8.875          105,888
0934422    CO         80110       1           1              1,032,634      Amortizing            9.875          116,916
0931160    CA         95376       1           1              1,026,351      Amortizing            8.500          110,664
0937770    IL         60646       1           1              1,025,515      Amortizing            9.375          109,800
0933739    CA         90049       1           1              1,021,659      Amortizing            9.875          128,976
0941165    GA         30343       2           1              1,005,022      IO then Amort         8.875           89,196
0931755    CA         94553       2           1              1,004,833      Amortizing            9.750          108,264
0934938    IL         60091       1           1              1,002,482      Amortizing            8.875          105,036
0935347    CA         94598       1           1              1,000,636      Amortizing            9.500          120,576
0937992    CA         93110       2           1                994,848      Amortizing            8.500          109,188
0939109    NJ         07083       1           1                992,213      Amortizing            8.000          103,968
0934379    CA         94507       1           1                991,782      Amortizing           10.125          150,480
0934343    CO         80203       1           1                989,538      Amortizing            9.500          113,520
0939730    CA         92071       1           1                964,636      Amortizing            9.250          109,248
0943174    TX         75287       1           1                962,111      Amortizing            9.750          125,508
0933790    TX         78701       1           1                959,310      Amortizing            9.750          108,072
0944       MD         20874       1           1                957,674      Amortizing            8.500           92,627
0935104    CA         92631       1           1                951,237      Amortizing            9.500          114,612
0933673    IL         60137       1           1                939,609      Amortizing            9.875          107,052
0938579    NJ         07647       1           1                927,935      Amortizing            8.875           98,004
0937733    IL         60018       2           1                925,449      Amortizing            7.875           88,164
0939699    CA         92083       1           1                913,821      Amortizing            9.000           93,732
0934872    CA         95401       2           1                913,104      Amortizing            9.000           96,564
0931780    CA         95670       2           1                911,885      Amortizing           10.125          101,100
0933272    CA         92041       1           1                911,742      Amortizing            9.500          101,580
0935554    CA         91791       1           1                908,425      Amortizing           10.250          134,292
0932218    GA         30341       1           1                906,457      Amortizing           10.000          115,812
0935580    GA         30201       1           1                904,396      Amortizing            9.500           98,736
0931172    CA         95376       1           1                892,475      Amortizing            8.500           96,240
0932735    CA         94100       1           2                892,346      Amortizing            8.500          142,200
0937095    MD         21076       1           1                878,544      Amortizing           10.375          109,992
0943228    TX         77067       1           1                873,856      Amortizing            8.500           88,622
0933284    CA         92704       1           1                868,285      Amortizing            9.625           97,452
0940157    CA         94546       1           1                861,870      Amortizing            9.875          114,816
0934513    CA         92009       1           1                848,589      Amortizing            9.750          217,944
0943393    CA         93309       1           1                842,327      Amortizing            9.000           88,608
0933776    CA         95405       2           1                832,649      Amortizing           10.000           95,580
0932679    CA         92667       1           1                828,761      Amortizing           10.250          109,188
0937976    FL         34239       2           1                827,554      Amortizing            8.375           81,912
0941530    CA         92003       1           1                817,710      Amortizing           10.250          224,352
0933053    CA         91423       1           1                813,483      Amortizing            9.625          102,168
0930854    TX         76114       1           1                813,275      Amortizing           14.750          134,460
 
<PAGE>

<CAPTION>
                                      Source                               IO        Next Rate
Loan      Normalized                  of                Orig              End            Reset            Maturity
ID               NOI        DSCR      NOI               Date             Date             Date                Date
<S>        <C>              <C>       <C>          <C>              <C>              <C>              <C>
0930751      162,106        1.15      '94          21-Jan-80                                          01-Feb-2010
0935281      220,396        1.78      '94          08-Jun-87                                          01-Jul-97
0938099      142,487        1.35      '94          27-Sep-88                         01-Nov-98        01-Nov-2003
0934422      128,019        1.09      '94          26-Nov-86                                          10-Dec-96
0931160      149,935        1.35      STAT         23-Apr-84                                          10-May-99
0937770      185,871        1.69      '94          02-May-88                                          10-May-98
0933739      154,895        1.20      '94          01-Jul-86                                          01-Aug-96
0941165      110,680        1.24      STAT         24-May-90        10-May-96        10-May-96        10-Jun-2000
0931755       97,375        0.90      STAT         02-Apr-85                         01-May-2000      01-May-2005
0934938      137,377        1.31      STAT         27-Apr-87                                          01-May-97
0935347      145,328        1.21      '94          15-Jun-87                                          01-Jul-2002
0937992      190,313        1.74      '94          01-Jul-88                         15-Aug-98        15-Aug-2003
0939109      298,856        2.87      '94          24-Feb-89                                          01-Mar-99
0934379      263,420        1.75      '94          25-Nov-86                                          01-Jan-2007
0934343      113,672        1.00      PF           24-Nov-86                                          20-Dec-96
0939730      183,715        1.68      '94          01-Jun-89                                          01-Jul-99
0943174      163,717        1.30      '94          23-Apr-90                                          01-May-2000
0933790      135,898        1.26      '94          28-Aug-86                                          01-Sep-96
0944         161,965        1.75      STAT         01-Jan-96                                          31-Dec-2002
0935104      127,547        1.11      '93          01-May-87                                          01-Jul-97
0933673      197,863        1.85      '94          27-Jun-86                                          01-Aug-96
0938579      122,102        1.25      '94          31-Oct-88                                          01-Nov-98
0937733      72,048         0.82      '94          11-May-88                         01-Jun-97        31-May-2000
0939699      91,140         0.97      '93          01-May-89                                          01-Jul-99
0934872      188,632        1.95      '94          09-Apr-87                         15-May-97        15-May-2002
0931780      100,852        1.00      '94          10-Apr-85                         01-May- 2000     01-May-2005
0933272      110,546        1.09      '94          01-Apr-86                                          10-Apr-96
0935554      171,239        1.28      '94          01-Aug-87                                          01-Sep-2007
0932218      199,064        1.72      '94          29-May-85                                          01-Jun-97
0935580       99,850        1.01      PF           05-Aug-87                                          01-Sep-97
0931172      115,321        1.20      '94          23-Apr-84                                          10-May-99
0932735    1,027,120        1.21      '94          16-Dec-85                                          01-Feb-98
0937095      136,411        1.24      PF           02-Feb-88                                          01-Mar-2013
0943228      137,014        1.55      PF           01-Jun-92                                          05-Jul-99
0933284      124,695        1.28      '94          01-May-86                                          01-Jun-96
0940157      153,991        1.34      '94          04-Oct-89                                          15-Nov-2009
0934513      397,488        1.82      '94          01-Dec-86                                          01-Jan-2001
0943393      229,067        2.59      '94          03-Aug-92                                          31-Aug-2002
0933776      141,380        1.48      '94          08-Jul-86                         15-Aug-96        01-Aug-2001
0932679      185,389        1.70      '94          01-Oct-85                                          01-Nov-2010
0937976      117,769        1.44      '94          15-Jun-88                         15-Jul-98        15-Jul-2003
0941530      276,104        1.23      '94          01-Jun-90                                          10-Aug-2000
0933053      123,967        1.21      '93          01-Mar-86                                          01-Apr-96
0930854      161,035        1.20      '94          30-Jun-81                                          01-Jul-2011
 
<PAGE>

<CAPTION>
                    Sched         Cut-Off Date            Prepay        Lockout
Loan       RTM      Amort         Prepay                  Expire         Expire      Year
ID         Mo.       Term         Status                    Date           Date      Built
<S>        <C>        <C>         <C>                <C>              <C>             <C>
0930751    168        359         Declining          01-Feb-2010      01-Mar-90       1980
0935281     17        243         YM                 01-Jul-97                        1930
0938099     93        304         YM                 29-Oct-98                        1984
0934422     11        360         YM                 10-Dec-96                        1980
0931160     40        242         Locked             10-May-99                        1973
0937770     28        360         YM                 10-May-98                        1987
0933739      6        244         YM                 01-Aug-96        01-Aug-94       1972
0941165     53        300         YM                 10-May-96                        1970
0931755    111        360         YM                 28-Apr-2000      02-Apr-88       1985
0934938     15        360         YM                 01-May-97                        1980
0935347     77        300         YM                 01-Jul-2002                      1970
0937992     91        240         YM                 15-Aug-98                        1967
0939109     37        244         YM                 01-Mar-99                        1976
0934379    131        180         YM                 01-Jan-2007                      1976
0934343     11        360         YM                 20-Dec-96                        1964
0939730     41        240         YM                 01-Jul-99                        1973
0943174     51        214         Open                                                1982
0933790      8        304         YM                 01-Sep-96                        1984
944         84        300         Locked             01-Jul-2002      01-Jan-98       1984
0935104     17        240         YM                 01-Jul-97                        1967
0933673      6        304         YM                 01-Aug-96                        1983
0938579     33        278         YM                 01-Nov-98                        1962
0937733     52        293         YM                 01-Jun-97                        1987
0939699     41        302         YM                 01-Jul-99                        1988
0934872     76        360         YM                 12-May-97                        1980
0931780    111        360         YM                 28-Apr-2000                      1984
0933272      3        300         YM                 10-Apr-96        10-Apr-94       1980
0935554    139        240         YM                 01-Sep-2007                      1967
0932218     16        240         YM                 01-Jun-97                        1968
0935580     19        298         YM                 01-Sep-97                        1984
0931172     40        242         Locked             10-May-99                        1981
0932735     24        120         YM                 01-Feb-98         01-Jan-90      1981
0937095    205        300         YM                 01-Mar-2013                      1974
0943228     42        275         YM                 05-Jul-99                        1979
0933284      4        349         YM                 01-Jun-96                        1982
0940157    166        240         YM                 15-Nov-2009                      1987
0934513     59         96         Locked             01-Jan-2001                      1970
0943393     79        264         Open                                31-Aug-94       1987
0933776     67        305         YM                 12-Aug-96        15-Aug-91       1971
0932679    177        206         Locked             01-Nov-2010                      1971
0937976     90        300         YM                 15-Jul-98                        1988
0941530     55        120         YM                 10-Aug-2000                      1981
0933053      2        240         YM                 01-Apr-96                        1986
0930854    185        360         Declining          01-Jul-2011      01-Jul-91       1978
 
<PAGE>

<CAPTION>
                      Occupancy              Size                      Orig
Loan                      as of        (Sq.Ft. or      Prin Bal         LTV
ID        Occup            Date            Units)          Size       Ratio
<S>      <C>          <C>                  <C>          <C>            <C> 
0930751  100.00       01-Jun-95            25,258           41         74.0
0935281   95.00       01-Mar-95                42       24,649         66.0
0938099   82.00       28-Sep-95            11,924           87         60.0
0934422  100.00       01-Jun-94            30,332           34         74.0
0931160  100.00       11-Jan-95            63,487           16         72.0
0937770  100.00       29-Apr-95            15,420           67         75.0
0933739   94.00       05-Jul-95                18       56,759         71.0
0941165  100.00       02-May-95            44,100           23         72.0
0931755   92.00       22-Jun-95            27,529           37         70.0
0934938   96.00       01-Apr-95            18,137           55         74.0
0935347  100.00       06-Apr-95            12,050           83         68.0
0937992  100.00       01-Nov-95            12,270           81         51.0
0939109  100.00       29-Mar-95            50,000           20         48.0
0934379  100.00       26-May-95            13,000           76         58.0
0934343  100.00       19-Oct-93            45,426           22         36.0
0939730  100.00       01-May-95            34,540           28         66.0
0943174   99.00       01-Mar-95            52,615           18         63.0
0933790  100.00       11-Oct-95             9,520          101         75.0
944       73.00       17-Jul-95            34,274           28         64.0
0935104   91.00       02-Jun-95            10,985           87         75.0
0933673  100.00       31-Dec-94            11,880           79         74.0
0938579  100.00       31-Dec-94            26,000           36         67.0
0937733   87.00       31-Oct-94            10,005           93         72.0
0939699   79.00       11-Apr-95            21,086           43         69.0
0934872  100.00       06-Feb-95            23,457           39         69.0
0931780  100.00       31-Mar-95            38,400           24         74.0
0933272   93.00       30-Aug-95            16,027           57         75.0
0935554  100.00       09-Jun-95            10,867           84         74.0
0932218  100.00       11-May-95            60,467           15         63.0
0935580   41.00       27-Apr-95            16,864           54         75.0
0931172  100.00       11-Jan-95            50,000           18         72.0
0932735   92.00       21-Jun-95            97,229            9         64.0
0937095  100.00       23-Feb-95            15,040           58         70.0
0943228   88.00       01-Jun-95               160        5,462         76.0
0933284  100.00       09-May-95            27,860           31         71.0
0940157  100.00       24-May-95             8,056          107         67.0
0934513   98.00       31-Dec-94           103,700            8         35.0
0943393  100.00       31-Dec-94            30,053           28         40.0
0933776  100.00       27-Jun-95                32       26,020         72.0
0932679   98.00       19-Jun-95            41,600           20         70.0
0937976  100.00       31-Dec-94            18,507           45         74.0
0941530  100.00       31-Dec-94            18,000           45         45.0
0933053   85.00       26-Oct-94             7,125          114         64.0
0930854   83.00       01-Jan-95            21,658           38         65.0
                                                            [PAGE 12 OF 14]
</TABLE>




 
<PAGE>

<PAGE>
                    Confederation of Life Insurance Company
<TABLE>

<CAPTION>
Loan           Prospectus       Property      Property                        Property                          Property
ID             ID               Type          Name                            Address                           City
<S>            <C>              <C>           <C>                             <C>                               <C>
0937927        495              Office        PIKE PLACE OFFICE BUILDING IV   318 WEST PIKE STREET              LAWRENCEVILLE
0930578        496              Multifamily   VINEYARD APARTMENTS             7473 CALLAGHAN ROAD               SAN ANTONIO
0943642        497              Retail        CONTEMPORARY PLAZA              3262 THOUSAND OAKS BLVD.          THOUSAND OAKS
0934239        498              Warehouse     2021 OMEGA ROAD                 2021 OMEGA ROAD                   SAN RAMON
0943290        499              Office        221 BUILDING                    221 FIRST AVENUE WEST             SEATTLE
0934136        500              Retail        CARPENTER PLAZA                 2912 LEGACY                       PLANO
0933995        501              Retail        F & M DISTRIBUTORS              1608 LARKIN AVENUE                CREST HILL
0933582        502              Office        THE HOUSING CENTER              15555 S W BANGY ROAD              LAKE OSWEGO
0933168        503              Office        3630 WILSHIRE BLVD              3630 WILSHIRE BLVD.               LOS ANGELES
0938178        504              Office        1827 JEFFERSON PLACE            1827 JEFFERSON PLACE              WASHINGTON
0941499        505              Warehouse     TURF CARE PRODUCTS BUILDING     7730 THE BLUFFS NORTHWEST         ATLANTA
0937216        506              Retail        WILSON PLAZA                    S W C WILSON AND PRAIRIE STS      BATAVIA
0943678        507              Retail        FOX LAKE COMMONS                2 WEST GRAND AVENUE               FOX LAKE
937            508              Retail        NATCHEZ TRACE                   1115 POWDER SPRINGS ROAD          MARIETTA
0931901        509              Office        DOMINION SQUARE                 5700 DIVISION ST.                 RIVERSIDE
0939547        510              Warehouse     320 CERRITOS AVENUE             320 CERRITOS AVENUE               GLENDALE
0931913        511              Office        THE POMEROY FAMILY TRUST        44 PLAZA SQUARE                   ORANGE
0934963        512              Warehouse     COLORWEB PROPERTIES             2114 MCDANIEL DRIVE               CARROLTON
0939493        513              Office        WHITEMARSH BUSINESS CTR I I I   5219 & 5221 MILITIA HILL ROAD     PLYMOUTH MEETING
0941669        514              Multifamily   MONROE GARDENS                  3603 55TH AVENUE                  HYATTSVILLE
0943617        515              Retail        NORTHGATE SHOPPING CENTER       12311 NACOGDOCHES                 SAN ANTONIO
0930507        516              Warehouse     CHROMALLOY -- PARK 10           17015 PARK ROW B                  HOUSTON
0935505        517              Multifamily   HAMPTON PLACE APARTMENTS        1915 WEST WATERS AVENUE           TAMPA
0934847        518              Multifamily   BEDFORD TERRACE APARTMENTS      1054 S. BEDFORD ST.               LOS ANGELES
0934860        519              Multifamily   CASA OVERLANDA                  1932 OVERLAND AVE.                LOS ANGELES
0939651        520              Retail        HANDY ANDY HOME IMPROVEMENT     ROUTE 30 AND THEODORE STREET      CREST HILL
0935074        521              Private Sch   COLORADO INSTITUTE OF ART       300 E NINTH AVENUE                DENVER
0935463        522              Retail        4483 CONNECTICUT AVENUE, N W    4483 CONNECTICUT AVENUE, N W      WASHINGTON
0943332        523              Retail        THEOPHILOS CENTER               2521 RUTLAND DRIVE                AUSTIN
0934562        524              Retail        SONG PLAZA                      8201 S E POWELL BLVD              PORTLAND
0943423        525              Retail        MCGEE 407 JOINT VENTURE         1301 W. HIGHWAY 407               LEWISVILLE
0943238        526              Retail        ERINDALE PLAZA                  3632-3662 LITHIA PINECREST RD     BRANDON
0932449        527              Office        HERITAGE SQUARE                 4028 HOLCOMB BRIDGE ROAD          ATLANTA
0935308        528              Office        317 E. CARRILLO STREET          317 E. CARRILLO ST.               SANTA BARBARA
0943563        529              Office        PERRIN OAKS GARDEN OFFICES      10615 PERRIN BEITEL ROAD          SAN ANTONIO
0933958        530              Warehouse     6225 E 38TH AVENUE              6225 E 38TH AVENUE                DENVER
0941694        531              Warehouse     SMSL ASSOCIATES                 6 MEADOW ROAD                     LYNDHURST
0938737        532              Industrial    TAFT - VINELAND BUSINESS CTRE   943 & 955 TAFT -- VINELAND ROAD   ORLANDO
0935359        533              Retail        17240 S E MC LOUGHLIN BLVD.     17240 S E MC LOUGHLIN BLVD.       PORTLAND
0930283        534              Multifamily   CYNTHIA SQUARE APARTMENTS       10202 CHALLENGE DRIVE             JACINTO CITY
0930568        535              Office        PLAZA 451                       451 S W TENTH STREET              RENTON
0934975        536              Retail        495 NORTH G ST.                 495 NORTH G St.                   SAN BERNARDINO
0934367        537              Industrial    MT HOOD CHEMICAL BUILDING       4456 N W YEON AVENUE              PORTLAND
0931615        538              Office        7442 N. FIGUEROA ST.            7442 N. FIGUEROA ST.              LOS ANGELES
 
<PAGE>

<CAPTION>
                      Prop                                       Sched                              Mtg            Annual
Loan       Prop       Zip         Loan        Lien                Prin      Amort                   Int              Debt
ID         State      Code        Group       Status           Balance      Type                   Rate           Service
<S>        <C>        <C>        <C>          <C>              <C>          <C>                  <C>             <C>
0937927    GA         30243       1           1                812,107      Amortizing            9.750           91,140
0930578    TX         78229       1           1                794,238      Amortizing            9.625           93,840
0943642    CA         91360       1           1                782,300      Amortizing            8.750           78,936
0934239    CA         94583       1           1                779,209      Amortizing            9.750           87,564
0943290    WA         98119       1           1                770,358      Amortizing            9.375          154,464
0934136    TX         75086       1           1                733,924      Amortizing            9.750           82,488
0933995    IL         60435       1           1                732,260      Amortizing           10.250           94,068
0933582    OR         97035       1           1                732,091      Amortizing           10.000           84,252
0933168    CA         90010       1           1                720,360      Amortizing            9.750           82,236
0938178    DC         20036       1           1                717,895      Amortizing            9.250           82,800
0941499    GA         30001       1           1                714,376      Amortizing           10.375          118,548
0937216    IL         60510       1           1                709,662      Amortizing           10.000           79,836
0943678    IL         60020       1           1                700,176      Amortizing            8.000           66,348
0937       GA         30064       1           1                688,665      Amortizing            8.500           66,608
0931901    CA         92506       1           1                687,133      Amortizing            9.500           72,468
0939547    CA         91204       1           1                681,532      Amortizing            7.875           63,912
0931913    CA         92666       1           1                681,512      Amortizing            9.250           75,816
0934963    TX         75006       1           1                674,075      Amortizing            9.125           71,772
0939493    PA         19462       1           1                666,087      Amortizing            8.875           67,656
0941669    MD         20784       2           1                664,649      Amortizing            9.930           86,436
0943617    TX         78232       1           1                658,591      Amortizing            8.750           66,600
0930507    TX         77056       1           1                653,319      Amortizing            7.750          111,540
0935505    FL         33604       1           1                650,308      Amortizing            8.500           62,898
0934847    CA         90035       2           1                648,226      Amortizing            9.250           77,076
0934860    CA         90025       2           1                648,226      Amortizing            9.250           77,076
0939651    IL         60435       1           1                636,946      Amortizing            8.125           78,384
0935074    CO         80209       1           1                625,980      Amortizing            9.500           90,036
0935463    DC         20036       1           1                625,763      Interest Only         6.500           40,674
0943332    TX         78758       1           1                624,095      Amortizing            8.250           62,445
0934562    OR         97266       1           1                615,391      Amortizing            9.500           64,524
0943423    TX         75067       1           1                613,707      Amortizing            9.500           66,840
0943238    FL         33594       1           1                608,177      Amortizing            9.250           86,460
0932449    GA         30342       1           1                604,171      Amortizing            8.500           55,956
0935308    CA         93101       2           1                604,119      Amortizing            9.125           71,124
0943563    TX         78217       1           1                602,318      Amortizing            8.750           61,056
0933958    CO         80207       1           1                596,531      Amortizing           10.125           69,144
0941694    NJ         07071       1           1                593,847      Amortizing           10.375          161,088
0938737    FL         32824       1           1                582,180      Amortizing            8.625           75,168
0935359    OR         97277       1           1                581,169      Amortizing            9.750           84,576
0930283    TX         77029       1           1                577,257      Amortizing            9.000          115,152
0930568    WA         98055       1           1                575,138      Amortizing            9.625           76,500
0934975    CA         92410       2           1                573,571      Amortizing            9.250           61,704
0934367    OR         97210       1           1                570,294      Amortizing            9.625           84,240
0931615    CA         90041       1           1                567,835      Amortizing            9.875           66,024
 
<PAGE>

<CAPTION>
                                        Source                               IO          Next Rate
Loan        Normalized                  of                Orig              End              Reset         Maturity
ID                 NOI        DSCR      NOI               Date             Date               Date             Date
<S>            <C>            <C>       <C>          <C>              <C>              <C>              <C>
0937927        108,230        1.19      '94          11-Jul-88                                            15-Dec-96
0930578        102,319        1.09      '94          23-Aug-78                                          01-Sep-2008
0943642        167,206        2.12      '94          21-Mar-94                                          01-Apr-2001
0934239        187,796        2.14      '94          10-Nov-86                                          01-Dec-2001
0943290        334,797        2.17      '94          19-Oct-92                                          01-Nov-2002
0934136        102,805        1.25      '94          12-Nov-86                                            01-Dec-96
0933995        155,156        1.65      '94          10-Sep-86                                            01-Oct-96
0933582        126,411        1.50      '94          04-Jun-86                                            01-Jul-96
0933168        132,515        1.61      '94          01-Mar-86                                            01-Apr-96
0938178         87,279        1.05      PF           01-Aug-88                                            01-Sep-98
0941499        141,093        1.19      '94          05-Jul-90                                          01-Aug-2005
0937216        126,261        1.58      '94          10-Mar-88                                            20-Mar-98
0943678         76,105        1.15      '94          29-Apr-94                                          15-May-2004
937             96,243        1.44      STAT         01-Jan-96                                          31-Dec-2002
0931901         75,466        1.04      '94          23-May-85                                            15-Jun-98
0939547         94,802        1.48      '94          01-May-89                                            01-Jun-99
0931913        118,143        1.56      '94          21-May-85                                          01-Jun-2000
0934963        111,740        1.56      '94          14-May-87                                            09-Jun-97
0939493         78,661        1.16      '94          25-May-89                                            10-Jun-99
0941669        299,160        3.46      '94          13-Aug-90                         01-Sep-2000      01-Sep-2010
0943617        108,024        1.62      '94          18-Jan-94                                          01-Feb-2001
0930507        123,711        1.11      '94          15-Nov-78                                          01-Dec-2003
0935505         90,098        1.43      '94          01-Jan-96                                          31-Dec-2002
0934847        135,211        1.75      '94          01-Apr-87                           20-May-97      20-May-2002
0934860         88,339        1.15      '94          01-Apr-87                           20-May-97      20-May-2002
0939651        169,337        2.16      '94          01-May-89                                            01-Jun-99
0935074        154,810        1.72      '94          20-May-87                                            20-Jun-97
0935463         86,859        2.14      '94          29-Jul-87        25-May-99                           25-May-99
0943332        214,668        3.44      '94          13-Mar-92                                            30-Apr-97
0934562        113,275        1.76      '94          05-Dec-86                                            15-Jan-99
0943423         82,610        1.24      '93          19-Oct-92                                          01-Nov-2002
0943238        131,004        1.52      STAT         01-Jun-92                                          15-Jun-2002
0932449         71,040        1.27      '94          20-Aug-85                                            01-Apr-99
0935308         94,460        1.33      '94          01-Jun-87                           01-Jul-97      01-Jul-2002
0943563         86,804        1.42      '94          08-Nov-93                                          01-Dec-2000
0933958        104,884        1.52      '94          03-Sep-86                                            05-Oct-96
0941694        215,167        1.34      '94          24-Aug-90                                          06-Sep-2000
0938737         89,451        1.19      '93          03-Nov-88                                            15-Dec-98
0935359        136,651        1.62      '94          16-Jun-87                                          01-Jul-2007
0930283        225,651        1.96      '94          29-Oct-74                                          15-Oct-2002
0930568        105,460        1.38      '93          28-Jun-79                                          01-Jul-2009
0934975         87,689        1.42      '94          01-Apr-87                           01-Jun-97      01-Jun-2002
0934367        124,301        1.48      '94          26-Jan-87                                            01-Feb-97
0931615         99,278        1.50      '94          25-Apr-85                                          01-May-2000

<PAGE>

<CAPTION>

                       Sched         Cut-Off-Date          Prepay           Lockout
Loan       RTM         Amort         Prepay                Expire            Expire        Year
ID         Mo.          Term         Status                  Date              Date        Built
<S>        <C>           <C>         <C>              <C>                 <C>              <C>
0937927     11           302         YM                 15-Dec-96                          1988
0930578    151           248         Declining        01-Sep-2008         01-Sep-88        1977
0943642     62           300         Declining          30-Mar-99                          1985
0934239     70           304         YM               01-Dec-2001                          1982
0943290     81           120         YM               01-Nov-2002                          1960
0934136     10           360         YM                 01-Dec-96                          1986
0933995      8           244         YM                 01-Oct-96                          1961
0933582      5           360         YM                 01-Jul-96         30-Jan-91        1981
0933168      2           300         YM                 01-Apr-96                          1932
0938178     31           240         YM                 01-Sep-98                          1900
0941499    114           180         YM               01-Aug-2005                          1990
0937216     26           342         YM                 20-Mar-98                          1987
0943678    100           300         Open                                                  1986
937         84           300         Locked           01-Jul-2002         01-Jan-98        1983
0931901     29           300         YM                 15-Jun-98                          1984
0939547     40           300         YM                 01-Jun-99                          1989
0931913     52           254         YM               01-Jun-2000                          1909
0934963     17           360         YM                 09-Jun-97                          1987
0939493     41           302         YM                 10-Jun-99                          1988
0941669    175           240         YM               01-Sep-2000                          1957
0943617     60           300         YM               01-Feb-2001                          1984
0930507     94           120         Declining        01-Dec-2003                          1978
0935505     84           300         Locked           01-Jul-2002         01-Jan-98        1984
0934847     76           228         YM                 20-May-97                          1965
0934860     76           228         YM                 20-May-97                          1966
0939651     40           183         YM                 01-Jun-99                          1961
0935074     17           184         YM                 20-Jun-97                          1957
0935463     40             0         YM                 25-May-99                          1925
0943332     15           300         Open                                                  1883
0934562     36           300         YM                 15-Jan-99                          1983
0943423     81           300         YM               01-Nov-2002                          1984
0943238     77           180         YM               15-Jun-2002                          1988
0932449     38           360         YM                 01-Apr-99                          1984
0935308     77           244         YM                 01-Jul-97                          1982
0943563     58           300         YM               01-Dec-2000                          1983
0933958      9           290         YM                 05-Oct-96                          1973
0941694     56           120         YM               06-Sep-2000                          1968
0938737     35           185         YM                 15-Dec-98                          1988
0935359    137           180         YM               01-Jul-2007                          1987
0930283     81           335         Declining        15-Oct-2002         10-Oct-84        1975
0930568    161           360         Declining        01-Jul-2009         01-Jul-89        1979
0934975     76           360         YM                 01-Jun-97                          1987
0934367     12           184         YM                 01-Feb-97                          1971
0931615     51           240         Locked           01-May-2000                          1966
 
<PAGE>

<CAPTION>
                      Occupancy                Size                      Orig
Loan                      as of          (Sq.Ft. or      Prin Bal         LTV
ID        Occup            Date              Units)          Size       Ratio
<S>      <C>          <C>                    <C>           <C>           <C>
0937927  100.00       08-May-95              13,000            62        75.0 
0930578   77.00       25-Jan-95                  74        10,733        75.0
0943642   97.00       01-Jun-95              18,725            42        38.0
0934239  100.00       04-Apr-95              21,089            37        71.0
0943290   97.00       31-Dec-94              44,695            17        33.0
0934136  100.00       21-Mar-95               6,300           117        75.0
0933995  100.00       25-Nov-94              28,000            26        71.0
0933582  100.00       21-Nov-94              15,869            46        70.0
0933168  100.00       25-May-95              10,480            69        36.0
0938178  100.00       03-May-93               5,385           133        67.0
0941499  100.00       15-May-95              29,547            24        67.0
0937216  100.00       01-Jan-95              11,160            64        75.0
0943678   89.00       07-Apr-95              19,430            36        67.0
0937      88.00       31-May-95              15,600            44        75.0
0931901   55.00       30-Mar-95              13,031            53        69.0
0939547  100.00       02-Jun-95               9,800            70        72.0
0931913   40.00       29-Jun-95              11,612            59        75.0
0934963  100.00       21-Mar-95              28,000            24        75.0
0939493  100.00       18-May-95               8,400            79        73.0
0941669   89.00       01-Jan-95                 105         6,330        25.0
0943617   82.00       01-Jun-95              46,218            14        62.0
0930507  100.00       31-Dec-94              60,100            11        75.0
0935505   79.00       30-Nov-94                  49        13,272        75.0
0934847  100.00       31-Dec-94                  24        27,009        50.0
0934860  100.00       31-Dec-94                  21        30,868        48.0
0939651  100.00       24-Nov-94              60,000            11        55.0
0935074  100.00       31-Dec-94              14,864            42        62.0
0935463  100.00       31-Dec-94               3,000           209        69.0
0943332   97.00       20-Jun-95              29,898            21        43.0
0934562  100.00       28-Oct-94              13,916            44        71.0
0943423  100.00       31-Dec-94              15,539            39        67.0
0943238  100.00       23-Jun-95              19,597            31        83.0
0932449   87.00       02-May-95               9,150            66        73.0
0935308  100.00       27-Jan-95               5,550           109        74.0
0943563   88.00       31-Aug-95              30,373            20        49.0
0933958  100.00       25-Oct-94              48,484            12        52.0
0941694  100.00       31-Dec-94              30,000            20        42.0
0938737  100.00       30-Mar-95              29,550            20        70.0
0935359   54.00       31-Dec-94              10,400            56        75.0
0930283  100.00       28-Feb-95                 122         4,732        75.0
0930568   90.00       14-Feb-94              21,218            27        66.0
0934975  100.00       16-Jun-95               5,900            97        75.0
0934367  100.00       01-Mar-95              46,386            12        75.0
0931615  100.00       26-Apr-95               8,500            67        69.0
                                                               [PAGE 13 OF 14]
</TABLE>


 
<PAGE>

<PAGE>
                             Confederation Life Insurance Company
<TABLE>

<CAPTION>
Loan            Prospectus       Property      Property                        Property                        Property
ID              ID               Type          Name                            Address                         City
<S>             <C>              <C>           <C>                             <C>                             <C>
0930143         539              Multifamily   THE ARRANGEMENT APARTMENTS      BURTON DRIVE & OLTORF ROAD      AUSTIN
0943733         540              Retail        EL MERCADO SHOPPING CENTER      9055 MARBACH RD.                SAN ANTONIO
0934392         541              Warehouse     WESCO                           1333 STATE COLLEGE PARKWAY      ANAHEIM
0938294         542              Warehouse     WHITESELL CONSTRUCTION COMPANY  1816 UNDERWOOD BLVD             DELRAN TOWNSHIP
0943265         543              Warehouse     SHEN LIANG U S A, INC.          2110 MCDANIEL DRIVE             CARROLLTON
0930581         544              Industrial    EVERSPRING ENTERPRISES          2301 CENTURY CENTER BOULEVARD   IRVING
0710            545              Warehouse     6160-6190 BOATROCK BLVD.        6160-6190 BOATROCK BLVD.        ATLANTA
0935591         546              Multifamily   VICTORIA APARTMENTS             3518 ROSWELL ROAD NW            ATLANTA
0941487         547              Retail        BONITA CENTRE EAST              4500-4538 BONITA ROAD           CHULA VISTA
0943484         548              Retail        ASPENGLEN SHOPPING CENTER       4494 STATE HIGHWAY 6 NORTH      HOUSTON
0943502         549              Office        SHERWOOD FOREST OFFICE BLDG.    1303-1315 SHERWOOD FOREST       HOUSTON
0933910         550              Office        99202 ARGONNE ROAD              99202 ARGONNE ROAD              SPOKANE
0965            551              Industrial    1985 SWARTHMORE AVE.            1985 SWARTHMORE AVE.            LAKEWOOD
0934549         552              Warehouse     TILTON EQUIPMENT BUILDING       1295 OLD ALPHARETTA ROAD        FORSYTH COUNTY
0943307         553              Office        RIGHT BANK BUILDING             1401 BLAKE STREET               DENVER
0938944         554              Industrial    3415 EMPIRE BOULEVARD           3415 EMPIRE BOULEVARD           ATLANTA
0930866         555              Office        5465 BLAIR ROAD OFFICE BLDG.    5465 BLAIR ROAD                 DALLAS
0934653         556              Office        HELTZER SALES CORPORATION       5135 GOLF ROAD                  SKOKIE
0931417         557              Warehouse     3308 INDUSTRIAL DRIVE           3308 INDUSTRIAL DRIVE           SANTA ROSA
0952            558              Retail        BELMONT SQUARE SHOPPING CENTER  6347-6359 BELMONT AVE.          CHICAGO
0943599         559              Warehouse     3821 AIRPORT DRIVE              1909 E. 38 1/2 STREET           AUSTIN
0931482         560              Retail        LYONS STATION PLAZA             23402-34 Lyons Ave.             Newhall
0943319         561              Industrial    7248 S TUCSON WAY               7248 S TUCSON WAY               ENGLEWOOD
0943575         562              Warehouse     THE WORK CENTER                 5340 RITTIMAN ROAD              SAN ANTONIO
0935098         563              Restaurant    CHILI'S BAR & GRILL             329 W. SPRING VALLEY ROAD       RICHARDSON
0943680         564              Warehouse     10151 I H 35 NORTH              10151 I H 35 NORTH              SAN ANTONIO
 
<PAGE>

<CAPTION>
                       Prop                                       Sched                             Mtg.      Annual
Loan        Prop       Zip         Loan        Lien                Prin      Amort                   Int        Debt
ID          State      Code        Group       Status           Balance      Type                   Rate     Service
<S>         <C>        <C>         <C>         <C>              <C>          <C>                   <C>       <C>
0930143     TX         78741       1           1                564,895      Amortizing            8.750     119,875
0943733     TX         78245       1           1                546,344      Amortizing            8.500      58,584
0934392     CA         92806       1           1                522,696      Amortizing            9.750      58,668
0938294     NJ         08075       1           1                522,477      Amortizing           10.500      65,160
0943265     TX         75212       1           1                504,764      Amortizing            9.000      71,201
0930581     TX         75062       1           1                485,063      Amortizing            9.875      64,604
0710        GA         30336       1           1                483,601      Amortizing            8.500      46,774
0935591     GA         30305       1           1                460,483      Amortizing           10.250      94,836
0941487     CA         92002       1           1                453,230      Amortizing            9.750     126,708
0943484     TX         77084       1           1                449,329      Amortizing            8.500      42,444
0943502     TX         77043       1           1                437,412      Amortizing            9.250      46,437
0933910     WA         99212       1           1                379,373      Amortizing           10.250      58,908
0965        NJ         08701       1           1                371,361      Amortizing            8.500      35,918
0934549     GA         30201       1           1                362,376      Amortizing           10.000      81,396
0943307     CO         80202       1           1                355,822      Amortizing            8.500      36,235
0938944     GA         30354       2           1                340,003      Amortizing            7.750      41,592
0930866     TX         75231       1           1                331,163      Interest Only         8.500      28,149
0934653     IL         60077       1           1                322,139      Amortizing           10.000      70,932
0931417     CA         95401       2           1                317,711      Amortizing            9.875      42,564
0952        IL         60634       1           1                312,553      Amortizing            8.500      30,230
0943599     TX         78722       1           1                300,000      Amortizing            8.000      26,424
0931482     CA         91381       1           2                273,813      Amortizing           10.125      32,532
0943319     CO         80112       1           1                249,075      Amortizing            8.500      25,365
0943575     TX         78218       1           1                167,719      Amortizing            8.500      16,680
0935098     TX         75081       1           1                126,897      Amortizing            9.750     102,012
0943680     TX         78233       1           1                125,131      Amortizing            8.500      12,324
 
<PAGE>

<CAPTION>
                                         Source                                 IO      Next Rate
Loan    Normalized                       of                Orig                End          Reset           Maturity
ID             NOI             DSCR      NOI               Date               Date           Date               Date
<S>        <C>                <C>        <C>          <C>              <C>              <C>              <C>
0930143    259,801             2.17      '94          28-Mar-74                                          01-Apr-2002
0943733     75,766             1.29      '94          29-Jul-94                                          15-Aug-2004
0934392     76,383             1.30      '94          01-Dec-86                                            01-Jan-97
0938294    197,798             3.04      '94          29-Sep-88                                          01-Oct-2013
0943265    582,714             8.18      '93          29-May-92                                            01-Jul-97
0930581    130,000             2.01      '94          25-Oct-79                                          01-Nov-2009
0710        88,045             1.88      STAT         01-Jan-96                                          31-Dec-2002
0935591    136,111             1.44      '94          15-Sep-87                                          10-Oct-2002
0941487    413,042             3.26      '94          15-May-90                                          15-Jun-2000
0943484     97,688             2.30      '94          11-Mar-93                                          15-Mar-2003
0943502    104,340             2.25      '94          30-Mar-93                                          10-Apr-2003
0933910     76,832             1.30      '94          21-Aug-86                                          01-Sep-2006
0965        57,796             1.61      STAT         01-Jan-96                                          31-Dec-2002
0934549     83,038             1.02      '94          11-Dec-86                                          15-Dec-2001
0943307     50,925             1.41      '93          05-Apr-92                                            05-Apr-97
0938944    106,973             2.57      '94          04-Jan-89                         01-Feb-99        01-Feb-2009
0930866     37,293             1.32      '94          21-May-81        01-Feb-2011                       01-Feb-2011
0934653    146,661             2.07      '94          28-Jan-87                                          01-Mar-2002
0931417     54,108             1.27      '93          28-Aug-84                         10-Sep-99        01-Sep-2004
0952        37,788             1.25      '94          01-Jan-96                                          31-Dec-2002
0943599     65,534             2.48      '94          04-Jan-94          01-Feb-96                       01-Feb-2004
0931482    344,867             2.63      '94          07-Feb-85                                          01-Mar-2000
0943319     68,362             2.70      '93          01-Apr-92                                            05-Apr-97
0943575     42,832             2.57      '94          15-Nov-93                                          01-Dec-2000
0935098    152,866             1.50      '94          20-May-87                                            01-Jun-97
0943680     20,384             1.65      '94          01-Jul-94                                          15-Jul-2004
 
<PAGE>

<CAPTION>
                     Sched         Cut-Off-Date         Prepay           Lockout
Loan       RTM       Amort         Prepay               Expire            Expire        Year
ID         Mo.        Term         Status                 Date              Date        Built
<S>        <C>         <C>         <C>             <C>                 <C>              <C>
0930143     74         336         Declining       01-Apr-2002         28-Feb-84        1973
0943733    103         240         YM              15-Aug-2004                          1984
0934392     11         300         YM                01-Jan-97                          1978
0938294    212         300         YM              01-Oct-2013                          1972
0943265     17         180         YM                01-Jul-97                          1983
0930581    165         360         Declining       01-Nov-2009         01-Dec-90        1979
0710        84         300         Locked          01-Jul-2002         01-Jan-98        1975
0935591     81         180         YM              10-Oct-2002                          1962
0941487     53          66         YM              15-Jun-2000                          1982
0943484     86         360         YM              15-Mar-2003                          1982
0943502     87         300         YM              10-Apr-2003                          1982
0933910    127         240         YM              01-Sep-2006                          1985
0965        84         300         Locked          01-Jul-2002         01-Jan-98        1989
0934549     71         120         YM              15-Dec-2001                          1985
0943307     15         300         Open                                                 1888
0938944    156         180         YM                01-Feb-99                          1958
0930866    180           0         Open                                                 1981
0934653     73         180         YM              01-Mar-2002                          1969
0931417    104         300         YM                10-Sep-99                          1984
0952        84         300         Locked          01-Jul-2002         01-Jan-98        1987
0943599     96         360         YM              01-Feb-2004                          1985
0931482     49         300         YM              01-Mar-2000                          1977
0943319     15         300         YM                05-Apr-97                          1984
0943575     58         299         Open                                                 1982
0935098     16         120         YM                01-Jun-97                          1983
0943680    102         300         YM              15-Jul-2004                          1983
 
<PAGE>

<CAPTION>
                       Occupancy          Size                            Orig
Loan                       as of    (Sq.Ft. or      Prin Bal               LTV
ID         Occup            Date        Units)          Size             Ratio
<S>       <C>          <C>              <C>           <C>                 <C>
0930143    91.00       01-Jun-95           112         5,044              74.0
0943733    57.00       28-Feb-95        20,028            27              49.0
0934392   100.00       02-Jun-95        16,800            31              75.0
0938294   100.00       10-Apr-95        34,707            15              50.0
0943265   100.00       01-Jul-94        44,800            11              70.0
0930581   100.00       21-Mar-95        40,000            12              74.0
0710      100.00       01-May-95        66,168             7              45.0
0935591   100.00       01-Jan-95            40        11,512              61.0
0941487   100.00       05-Jun-95        22,777            20              22.0
0943484    94.00       30-Jun-95        19,195            23              88.0
0943502   100.00       08-Jun-95        30,498            14              60.0
0933910   100.00       20-Dec-94         8,900            43              69.0
0965      100.00       13-Jun-95        37,500            10              37.0
0934549   100.00       27-Apr-95        13,644            27              75.0
0943307    81.00       08-Mar-95        14,739            24              75.0
0938944   100.00       15-May-95        34,805            10              75.0
0930866   100.00       18-Oct-94         6,811            49              74.0
0934653   100.00       13-Mar-95        12,500            26              66.0
0931417    49.00       08-Apr-94        10,950            29              73.0
0952       88.00       31-May-95         8,053            39              57.0
0943599   100.00       01-Jun-95        15,443            19              68.0
0931482    92.00       01-Mar-95        28,556            10              49.0
0943319   100.00       01-Jun-94         7,956            31              95.0
0943575   100.00       31-Mar-95        16,284            10              69.0
0935098   100.00       01-Jul-94         6,176            21              47.0
0943680   100.00       09-Jan-95         8,619            15              85.0
                                                               [PAGE 14 OF 14]
</TABLE>







<PAGE>




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