SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C.  20549

                                  FORM 10-K



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


(Mark One)
[ x] Annual Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the fiscal year ended DECEMBER 31, 2001

__________________ or

[    ] Transition Report Pursuant to Section 13 or 15d of the Securities
    Exchange Act of 1934
For the transition period from _____________  to ________

Commission file Number   333-35026-19

  Structured Asset Securities Corporation
(Exact name of registrant as specified in its charter)

  Delaware                        74-2440850
(State or other jurisdiction      (I.R.S. Employer
of incorporation or organization)  Identification No.)

200 Vesey Street
New York, New York                                           10285

(Address of Principal Executive Offices)            (Zip Code)

Registrant's telephone number, including area code:(212) 526-7000

  Securities registered pursuant to Section 12(b) of the Act
        NONE
  Securities registered pursuant to Section 12(g) of the Act

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


                                   PART I

Item 2.  Properties
  Not applicable on reliance of Relief Letters

Item 3. Legal Proceedings
     There were no legal proceedings.

Item 4. Submission of Matters to a Vote of Security Holders
     There were no matters submitted to a vote of the Security Holders.

                                    PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder matters
  There were less than 300 participants in the DTC system
  holding positions in the Cede certificates.
  The following were Noteholders and Certificateholders of record
  as of the end of the reporting year.
  Structured Asset Securities Corporation
  Mortgage Pass-Through Certificates:
  Series 2001-SB1 Class A1        Cede & Co.
  Series 2001-SB1 Class A2        Cede & Co.
  Series 2001-SB1 Class A3        Cede & Co.
  Series 2001-SB1 Class A4        Cede & Co.
  Series 2001-SB1 Class A5        Cede & Co.
  Series 2001-SB1 Class AIO       Cede & Co.
  Series 2001-SB1 Class APO       Cede & Co.
  Series 2001-SB1 Class B1        Cede & Co.
  Series 2001-SB1 Class B2        Cede & Co.
  Series 2001-SB1 Class B3        Cede & Co.
  Series 2001-SB1 Class B4        Cede & Co.
  Series 2001-SB1 Class B5        Cede & Co.
  Series 2001-SB1 Class B6        Cede & Co.



































  There is no established public trading market for the notes.

Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosu Information required by Item 304 of Reg. S-K.

       There were no changes in and/or disagreements with Accountants on
       Accounting and Financial Disclosures.

                                    PART IV

Item 12.  Security Ownership of Certain Beneficial Owners and Management
  The Notes are represented by one or more notes registered in the name of
  Cede & Co., the nominee of The Depository Trust Company.  An investor
  holding Notes is not entitled to receive a certificate representing such
  Note, except in limited circumstances.  Accordingly, Cede & Co. is the
  sole holder of Notes, which it holds on behalf of brokers, dealers,
  banks and other participants in the DTC system.  Such participants may
  hold Notes for their own accounts or for the accounts of their customers.
  The address of Cede & Co. is:
  Cede & Co.
  c/o The Depository Trust Company
  Seven Hanover Square
  New York, New York 10004

Item 13.  Certain Relationships and Related Transactions.
  There has not been, and there is not currently proposed, any transactions
  or series or transactions, to which any of the Trust, the Registrant,
  the Trustee or the Servicer is a party with any Noteholder who, to the
  knowledge of the Registrant and Servicer, owns of record or beneficially
  more than five percent of the Notes.


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

  (a) 1.  Not Applicable
        2.  Not Applicable
        3.  Exhibits
             99.1  Annual Summary Statement
             99.2  Annual Statement as to Compliance.
             99.3  Annual Independent Public
                      Accountant's Servicing Report.

  (b)   Reports on Form 8-K
  The registrant has filed Current Reports on Form 8-K with the
  Securities and Exchange Commission dated:
  July 25, 2001; August 27, 2001;September 25, 2001;
  October 25, 2001; November 26, 2001;December 26, 2001


  (c)    See (a) 3 above

  (d)    Not Applicable



                  SIGNATURES

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

Structured Asset Securities Corporation
Mortgage Pass-Through Certificates: Series 2001-SB1

  /s/  Eve Kaplan,  Vice President
      US Bank, NA



Date:  March 31, 2002


                  EXHIBIT INDEX

  Exhibit Number  Description
           99.1   Annual Summary Statement
           99.2   Annual Statement of Compliance
           99.3   Report of Independent Accountants




       EXHIBIT 99.1 -- Summary of Aggregate Amounts or End of Year
       Amounts for the period ending December 31, 2001

  Structured Asset Securities Corporation
  Mortgage Pass-Through Certificates: Series 2001-SB1
              Summary of Aggregate Amounts or End of Year Amounts

  Pool Balance                     $401,700,470.32
  Principal Collections             $28,306,219.32
  Realized Loss                              $0.00
  Gross Interest Collections (1)     $8,111,292.09
  Servicer Fees                        $522,811.06
  Trustee Fees                          $12,548.32

  (1) Includes prepayment premiums if applicable.

  Deliquency Information
                  Number          Stated Principal Bal
  30-59 days                  217    $9,757,234.14
  60-89 days                   58    $2,546,024.76
  90+ days                     60    $2,487,232.31
  Foreclosures                  4      $252,447.36
  Bankruptcies                  2      $104,820.27
  REO Properties                             $0.00


  Certificate     Balance         Interest         Principal

  Class A1         $56,141,768.50    $1,062,756.30 $11,858,231.50
  Class A2        $116,666,906.67    $2,015,940.16  $4,582,093.33
  Class A3                  $0.00        $6,735.21  $1,891,000.00
  Class A4        $143,117,426.40            $0.00  $6,322,573.60
  Class A5         $46,053,433.72      $805,573.38  $2,730,566.28
  Class AIO        $28,983,232.47      $518,588.26          $0.00
  Class APO         $1,793,100.84            $0.00    $143,662.16
  Class B1         $10,531,963.74      $179,857.58    $216,036.26
  Class B2          $7,371,786.68      $125,890.27    $151,213.32
  Class B3          $5,265,001.97       $89,912.06    $107,998.03
  Class B4          $4,212,589.51       $71,939.69     $86,410.49
  Class B5          $3,158,217.26       $53,933.85     $64,782.74
  Class B6          $7,388,274.34      $126,171.90    $151,551.66
















       EXHIBIT 99.2 -- Servicer's Annual Statement of Compliance
  To be supplied upon receipt by the Trustee

       EXHIBIT 99.3 -- Report of Independent Auditors
  To be supplied upon receipt by the Trustee