					Payment Date:	November 26, 2004
					Record Date:	October 29, 2004

Trustree's Report to Certificateholders
Payment Summary

		Pass-Through	Interest	Original	Beginning	Principal
Class	CUSIP	Rate	Type	Balance	Balance	Paid
A1A	86359BJN2	2.102500%	Variable	66,500,000.00	36,375,056.61	6,221,731.01
A1B	86359BJP7	1.870000%	Variable	30,000,000.00	16,409,799.97	2,806,795.94
A1C	86359BMA6	2.850000%	Variable	26,617,000.00	14,559,321.53	2,490,282.92
A2	86359BJQ5	3.210000%	Variable	37,875,000.00	37,875,000.00	0.00
A3	86359BJR3	4.970000%	Variable	10,000,000.00	10,000,000.00	0.00
A4	86359BJS1	6.000000%	Variable	56,347,000.00	56,347,000.00	0.00
A5A	86359BJT9	5.530000%	Variable	17,000,000.00	17,000,000.00	0.00
A5B	86359BMB4	5.550000%	Variable	36,863,000.00	36,863,000.00	0.00
A6	86359BJU6	4.630000%	Variable	31,245,000.00	31,245,000.00	0.00
M1	86359BJV4	4.920000%	Variable	7,448,000.00	7,448,000.00	0.00
M2	86359BJW2	5.160000%	Variable	7,448,000.00	7,448,000.00	0.00
M3	86359BJX0	5.650000%	Variable	3,310,000.00	3,310,000.00	0.00
P	N/A	0.000000%	N/A	0.00	0.00	0.00
X	N/A	0.000000%	N/A	0.00	0.00	0.00
R	N/A	0.000000%	N/A	0.00	0.00	0.00
* Reflects the application of Net Fund Cap			Totals:	330,653,000.00	274,880,178.11	11,518,809.87

Distributions Per Certificate

Principal Detail

Interest Detail

Mortgage Loan Activity for related Payment Date:

Substitution of Mortgage Loans Information

Overcollateralization Information

Aggregate Delinquency information for related Payment Date:

Fees & Insurance Premium Information		Advance Information
Master Servicing Fees	61,825.92	Aggreg. Advances Required	1,523,072.85
Cert. Insurance Premium	2,764.73	Aggreg. Advances Made	1,523,072.85
			0.00

Net Fund Cap Shortfalls Summary

Realized Losses Incurred from Mortgage Loans Summary

Current Month	Since Cutoff
0.00	0.00

Payment from Cap Provider		Class A1A Cert. Interest Rate & Libor Info
Basis Risk Cap	0.00	Class A1A Interest Rate	2.1025%
Class X Cap	0.00	Libor rate	1.9325%

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2004-6XS

STRUCTURED ASSET SEC CORP MORT PASS THR CERTS SER 2004 6XS 8-K