UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K ~~Current~~CURRENT ~~Report~~REPORT Pursuant Toto Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~April~~September 2627, 2004 ~~STRUCTURED ASSET SECURITIES CORPORATION.~~ (asDate ~~depositor,~~of ~~Aurora~~earliest ~~Loan~~event ~~Services,~~reported) ~~Master~~Structured ~~Servicer,~~Asset ~~The~~Securities ~~Murrayhill~~Corporation ~~Company~~ (as ~~Credit~~Depositor ~~Risk~~under ~~Manager,~~the ~~and~~Trust ~~Deutsche~~Agreement, ~~Bank~~dated ~~National~~as ~~Trust~~January ~~Company~~1, as2004, ~~Trustee).~~providing ~~STRUCTURES~~for ~~ASSET~~the ~~INV~~issuance ~~LOAN~~of TRMortgage ~~MORT PASS~~Pass-~~THR~~Through ~~CERT~~Certificates, ~~SER~~Series 2004-1) (Exact name of ~~Registrant~~registrant as specified in ~~its Charter~~charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-106925-22 77-2440850 (Commission File Number) (I.R.S. Employer Identification No.) 745 Seventh Avenue, 7th Floor, New York, ~~New~~NY ~~York~~ 10019 (Address of principal executive offices) (Zip Code) Registrant's ~~Telephone~~telephone ~~Number~~number, ~~Including~~including ~~Area~~area ~~Code:~~code (212) 526-7000 ~~Item~~(Former 5name or former address, if changed since last report.) ~~Other~~Check ~~Events~~the ~~Attached~~appropriate ~~hereto~~box below if the Form 8-K filing is aintended ~~copy~~to simultaneously satisfy the filing obligation of the ~~Monthly~~registrant ~~Remittance~~under ~~Statements~~any toof the ~~Certificateholders~~following ~~which~~provisions ~~was~~(see ~~derived~~General ~~from~~Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the ~~monthly~~Securities ~~information~~Act ~~submitted~~(17 byCFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the ~~Master~~Exchange ~~Servicer~~Act of(17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the ~~Trust~~Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the ~~Trustee~~Exchange Act (17 CFR 240.13e-4(c)) Item 78.01 Other Events. This current report on Form 8-K relates to the monthly distribution reported to the holders of Structured Asset Securities Corporation Mortgage Pass-Through Certificates, Series 2004-1, which was made on January 1,2004 Item 9.01 Financial ~~Statement~~Statements and Exhibits. ~~Exhibits:~~ (asc) ~~noted~~Exhibits inExhibit ~~Item~~No. 5Description ~~above)~~99.1 Monthly ~~Remittance~~distribution ~~Statement~~report pursuant to Section 4.03 of the ~~Certificateholders~~Trust ~~dated~~Agreement asfor ofdistribution ~~April~~on 26September 27, 2004. ~~SIGNATURE~~SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on ~~its~~ behalf of the Registrant by the undersigned, ~~hereunto~~thereunto duly authorized. ~~Deutsche~~DEUTSCHE ~~Bank~~BANK ~~National~~NATIONAL ~~Trust~~TRUST ~~Company~~COMPANY, ~~not~~IN inITS ~~its~~CAPACITY ~~individual~~AS ~~capacity,~~TRUSTEE ~~but~~UNDER ~~solely~~THE asTRUST aAGREEMENT ~~duly~~ON ~~authorized~~BEHALF ~~agent~~OF ofSTRUCTURED ~~the~~ASSET ~~Registrant~~SECURITIES ~~pursuant to the Pooling and Servicing Agreement~~CORPORATION, ~~dated~~REGISTRANT ~~as of January 1,2004. Date: Apr 26, 2004~~ By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President Date: Sep 27, 2004 EXHIBIT INDEX DOCUMENT 99.1 Monthly ~~Remittance~~distribution ~~Statement~~report pursuant to Section 4.03 of the ~~Certificateholders~~Trust ~~dated~~Agreement asfor ofdistribution ~~April~~on 26September 27, 2004.

	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	April 26, 2004 Distribution
	September 27, 2004 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				1618
			10.	Prepayment Detail Report				1921
			11.	Realized Loss Report				2532
			12.	Realized Loss Detail Report				2835
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2936
				Total Number of Pages				2936
			CONTACTS
				Administrator: Alan Sueda
				Direct Phone Number: (714)247-6315
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Structured Asset Securitie					Cut-Off Date: January 1, 2004
	Certificate Insurer(s):							Closing Date: January 29, 2004
								First Payment Date: February 25, 2004
	Servicer(s):		Master Servicer
								Distribution Date: April 26, 2004
								Distribution Date: September 27, 2004
	Underwriter(s):		Lehman Brothers					Record Date: ~~April~~September 2324, 2004
								March 31, 2004
								August 31, 2004
						Page 1 of 29					© COPYRIGHT 2004 Deutsche Bank
						Page 1 of 36					© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Series 2004-1
	Certificate Payment Report for April 26, 2004 Distribution
	Certificate Payment Report for September 27, 2004 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A1	FLT	1,125,979,000.00			1826,~~092~~539,~~784,612~~489.9792	1,~~262~~382,~~773~~731.3369	3571,~~268~~029,~~369~~471.4032	3672,~~531~~412,~~142~~203.7301	-	-	1755,~~057~~510,~~516,243~~018.5759
A2	FLT	446,249,000.00			~~426~~311,~~917~~219,~~304~~299.1354	~~489~~517,~~531~~791.8411	2230,~~311~~754,~~316~~756.8079	2231,~~800~~272,~~848~~547.6490	-	-	~~404~~280,~~605~~464,~~987~~542.3376
A3	FLT	541,997,000.00			541,997,000.00	1,086,703.99	-	1,086,703.99	-	-	541,997,000.00
A-IO	FLT	-			-	2,~~861~~146,~~890~~415.00	-	2,~~861~~146,~~890~~415.00	-	-	-
M1	FLT	113,283,000.00			113,283,000.00	~~175~~235,~~211~~203.0483	-	~~175~~235,~~211~~203.0483	-	-	113,283,000.00
M2	MEZ	65,585,000.00			65,585,000.00	~~168~~205,~~480~~308.5838	-	~~168~~205,~~480~~308.5838	-	-	65,585,000.00
M3	MEZ	17,886,000.00			17,886,000.00	4858,~~331~~449.9596	-	4858,~~331~~449.9596	-	-	17,886,000.00
M4	MEZ	17,886,000.00			17,886,000.00	6171,~~050~~566.8836	-	6171,~~050~~566.8836	-	-	17,886,000.00
M5	MEZ	17,886,000.00			17,886,000.00	6575,~~025~~665.5523	-	6575,~~025~~665.5523	-	-	17,886,000.00
M6	MEZ	11,923,000.00			11,923,000.00	4350,~~346~~439.7326	-	4350,~~346~~439.7326	-	-	11,923,000.00
B	MEZ	14,308,000.00			14,308,000.00	71,540.00	-	71,540.00	-	-	14,308,000.00
X	MEZ	11,925,419.94			11,925,519.94	65,~~221~~330,~~718~~042.3032	-	65,~~221~~330,~~718~~042.3032	-	-	11,925,519.94
P	MEZ	100.00			100.00	~~767~~2,~~942~~013,604.7768	-	~~767~~2,~~942~~013,604.7768	-	-	100.00
R	MEZ	-			-	~~0.00~~-	-	~~0.00~~-	-	-	-
Total		2,384,907,519.94			21,~~332~~950,~~381~~438,~~537~~409.0440	13,~~323~~245,~~546~~461.9681	57101,~~579~~784,~~686~~228.2011	70115,~~903~~029,~~233~~689.1692	-	-	21,~~274~~848,~~801~~654,~~850~~181.8429
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
A1	0308/25/04	0409/2526/04		A-30/Act	86358EFW1	1,125,979,000.00	~~970~~734.~~519533~~062971	1.~~121489~~228026	3163.~~322404~~082412	3264.~~443893~~310438	~~939~~670.~~197129~~980559
A2	0308/25/04	0409/2526/04		A-30/Act	86358EFX9	446,249,000.00	~~956~~697.~~679576~~411758	1.~~096993~~160319	4968.~~997461~~918377	5170.~~094453~~078696	~~906~~628.~~682115~~493381
A3	0308/25/04	0409/2526/04		A-30/Act	86358EFY7	541,997,000.00	1,000.000000	2.005000	-	2.005000	1,000.000000
A-IO	0308/25/04	0409/2526/04		A-30/Act	86358EFZ4	572,378,000.00	~~1,000~~749.~~000000~~999126	53.~~000000~~749996	-	53.~~000000~~749996	~~1,000~~749.~~000000~~999126
M1	0308/25/04	0409/2526/04		A-30/Act	86358EGA8	113,283,000.00	1,000.000000	12.~~546667~~076250	-	12.~~546667~~076250	1,000.000000
M2	0308/25/04	0409/2526/04		A-30/Act	86358EGB6	65,585,000.00	1,000.000000	23.~~568889~~130417	-	23.~~568889~~130417	1,000.000000
M3	0308/25/04	0409/2526/04		A-30/Act	86358EGC4	17,886,000.00	1,000.000000	23.~~702222~~267917	-	23.~~702222~~267917	1,000.000000
M4	0308/25/04	0409/2526/04		A-30/Act	86358EGD2	17,886,000.00	1,000.000000	34.~~413333~~001250	-	34.~~413333~~001250	1,000.000000
M5	0308/25/04	0409/2526/04		A-30/Act	86358EGE0	17,886,000.00	1,000.000000	34.~~635556~~230417	-	34.~~635556~~230417	1,000.000000
M6	0308/25/04	0409/2526/04		A-30/Act	86358EGF7	11,923,000.00	1,000.000000	34.~~635556~~230417	-	34.~~635556~~230417	1,000.000000
B	0308/25/04	0409/2526/04		A-30/Act	86358EGG5	14,308,000.00	1,000.000000	5.000000	-	5.000000	1,000.000000
X	0308/25/04	0409/2526/04		A-30/Act	LH0401401	2,396,832,939.88	~~978~~818.~~085297~~793412	2.~~595808~~223785	-	2.~~595808~~223785	~~954~~776.~~062059~~330613
P	0308/25/04	0409/2526/04		A-30/Act	LH0401402	100.00	1,000.000000	720,~~679~~136,~~427~~046.~~700000~~800000	-	~~7,679,427.700000~~################	1,000.000000
R	0308/25/04	0409/2526/04		A-30/Act	LH0401403	-	-	-	-	-	-
							Page 2 of 29				© COPYRIGHT 2004 Deutsche Bank
							Page 2 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Series 2004-1
	Certificate Payment Report for April 26, 2004 Distribution
	Certificate Payment Report for September 27, 2004 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A1	1,125,979,000.00		39,~~700~~808,~~629~~056.8148		63110,565.72	68370,~~462~~358,~~692~~415.7169	68370,~~462~~468,~~756~~981.4341	72380,~~163~~277,~~386~~037.2489	-	-	1755,~~057~~510,~~516,243~~018.5759
A2	446,249,000.00		13,~~446~~744,~~334~~327.3247		3644,617.2850	41165,~~642~~739,~~976~~839.3974	41165,~~643~~784,~~012~~457.6724	43169,~~089~~528,~~346~~784.9971	-	-	~~404~~280,~~605~~464,~~987~~542.3376
A3	541,997,000.00		38,~~260~~693,~~111~~631.9792		0.00	-	-	38,~~260~~693,~~111~~631.9792	-	-	541,997,000.00
A-IO	-		821,~~585~~464,~~670~~170.00		-	-	-	821,~~585~~464,~~670~~170.00	-	-	-
M1	113,283,000.00		~~504~~1,~~707~~458,786.2411		-	-	-	~~504~~1,~~707~~458,786.2411	-	-	113,283,000.00
M2	65,585,000.00		~~484~~1,~~946~~359,950.4252		-	-	-	~~484~~1,~~946~~359,950.4252	-	-	65,585,000.00
M3	17,886,000.00		~~139~~389,~~108~~211.3779		-	-	-	~~139~~389,~~108~~211.3779	-	-	17,886,000.00
M4	17,886,000.00		~~175~~486,~~675~~988.3059		-	-	-	~~175~~486,~~675~~988.3059	-	-	17,886,000.00
M5	17,886,000.00		~~187~~517,~~102~~543.4783		-	-	-	~~187~~517,~~102~~543.4783	-	-	17,886,000.00
M6	11,923,000.00		~~124~~345,~~724~~000.5128		-	-	-	~~124~~345,~~724~~000.5128	-	-	11,923,000.00
B	14,308,000.00		~~214~~572,~~620~~320.00		-	-	-	~~214~~572,~~620~~320.00	-	-	14,308,000.00
X	11,925,419.94		1947,~~337~~626,~~372~~443.7675		-	-	-	1947,~~337~~626,~~372~~443.7675	-	100.00	11,925,519.94
P	100.00		19,~~218~~140,~~706~~339.1486		-	-	-	19,~~218~~140,~~706~~339.1486	-	-	100.00
R	-		0.00		-	-	-	0.00	-	-	-
Total	2,384,907,519.94		39105,~~379~~606,~~709~~770.3260		~~100~~155,183.0022	~~110~~536,~~105~~098,~~669~~255.1043	~~110~~536,~~105~~253,~~769~~438.1065	~~149~~641,~~485~~860,~~478~~209.4225	-	100.00	21,~~274~~848,~~801~~654,~~850~~181.8429
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A1	1.~~30000~~82500%	1826,~~092~~539,~~784,612~~489.9792			1,~~262~~382,~~773~~731.3369	-	-	-	1,~~262~~382,~~773~~731.3369	1,~~262~~382,~~773~~731.3369	-
A2	1.~~29000~~81500%	~~426~~311,~~917~~219,~~304~~299.1354			~~489~~517,~~531~~791.8411	-	-	-	~~489~~517,~~531~~791.8411	~~489~~517,~~531~~791.8411	-
A3	2.40600%	541,997,000.00			1,086,703.99	-	-	-	1,086,703.99	1,086,703.99	-
A-IO	6.00000%	~~572~~429,~~378~~282,~~000~~999.0090			2,~~861~~146,~~890~~415.00	-	-	-	2,~~861~~146,~~890~~415.00	2,~~861~~146,~~890~~415.00	-
M1	12.~~74000~~26500%	113,283,000.00			~~175~~235,~~211~~203.0483	-	-	-	~~175~~235,~~211~~203.0483	~~175~~235,~~211~~203.0483	-
M2	23.~~89000~~41500%	65,585,000.00			~~168~~205,~~480~~308.5838	-	-	-	~~168~~205,~~480~~308.5838	~~168~~205,~~480~~308.5838	-
M3	3.~~04000~~56500%	17,886,000.00			4858,~~331~~449.9596	-	-	-	4858,~~331~~449.9596	4858,~~331~~449.9596	-
M4	34.~~84000~~36500%	17,886,000.00			6171,~~050~~566.8836	-	-	-	6171,~~050~~566.8836	6171,~~050~~566.8836	-
M5	4.~~09000~~61500%	17,886,000.00			6575,~~025~~665.5523	-	-	-	6575,~~025~~665.5523	6575,~~025~~665.5523	-
M6	4.~~09000~~61500%	11,923,000.00			4350,~~346~~439.7326	-	-	-	4350,~~346~~439.7326	4350,~~346~~439.7326	-
B	5.~~00022~~12051%	14,308,000.00			71,540.00	-	-	-	71,540.00	71,540.00	-
X	32.~~20105~~79845%	21,~~344~~962,~~307~~511,~~056~~021.9891			65,~~221~~330,~~718~~042.3032	-	-	-	65,~~221~~330,~~718~~042.3032	65,~~221~~330,~~718~~042.3032	-
P		100.00			~~767~~2,~~942~~013,604.7768	-	-	-	~~767~~2,~~942~~013,604.7768	~~767~~2,~~942~~013,604.7768	-
R		-			~~0.00~~-	-	-	-	~~0.00~~-	~~0.00~~-	-
Total		54,~~237~~330,~~141~~306,~~074~~911.0827			13,~~323~~245,~~546~~461.9681	-	-	-	############	13,~~323~~245,~~546~~461.9681	-
							Page 3 of 29				© COPYRIGHT 2004 Deutsche Bank
							Page 3 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
SUMMARY						GROUP 2	GROUP 1	TOTAL
	Principal Collections					30,752,342.36	71,023,895.10	57101,~~579~~776,~~686~~237.2046
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					30,752,342.36	71,023,895.10	57101,~~579~~776,~~686~~237.2046
	Interest Collections					3,081,190.28	8,292,362.24	1411,~~388~~373,~~158~~552.0652
	Interest Withdrawals					765.23	1,923.33	02,688.0056
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(231,041.24)	(692,199.62)	(1923,~~832,553~~240.8785)
	TOTAL NET INTEREST							12,555,604.19
	Interest Rate Cap Payments					0.00	0.00	784,347.55
	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE							70,135,290.39
	TOTAL NET INTEREST					2,850,914.27	7,602,085.95	11,237,347.78
	Prepayment Premiums Collected							767,942.77
	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE					33,603,256.63	78,625,981.05	112,229,237.69
	TOTAL FUNDS AVAILABLE FOR DISTRIBUTION							70,903,233.16
	Prepayment Premiums Collected							2,013,604.68
	TOTAL FUNDS AVAILABLE FOR DISTRIBUTION					33,603,256.63	78,625,981.05	114,242,842.37
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					411,150.40	1,129,816.93	1,~~812~~540,~~411~~967.7833
	Prepayments In Full					30,037,676.08	69,346,265.37	5599,~~310~~383,~~668~~941.3745
	Curtailments					303,515.88	555,803.45	~~456~~859,~~606~~319.0533
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	(7,990.65)	0(7,990.0065)
	Delinquent Principal					(350,783.13)	(973,172.20)	(~~124~~1,~~847~~323,955.8233)
	Advanced Principal					350,783.13	973,172.20	~~124~~1,~~847~~323,955.8233
	TOTAL PRINCIPAL COLLECTED					30,752,342.36	71,023,895.10	57101,~~579~~776,~~686~~237.2046
				Page 4 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 4 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Interest					3,265,947.79	8,774,980.42	1412,~~459~~040,~~979~~928.1721
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(2,669,942.98)	(7,273,176.13)	(19,~~152~~943,~~611~~119.8711)
	Interest Advanced					2,485,185.47	6,790,557.95	19,~~080~~275,~~790~~743.7642
	TOTAL INTEREST COLLECTED					3,081,190.28	8,292,362.24	1411,~~388~~373,~~158~~552.0652
				Page 5 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 5 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
	Trust Fund Expenses					0.00	0.00	0.00
	Nonrecoverable Advances					0.00	0.00	0.00
	Reimbursements to Master Servicer					(765.23)	(1,923.33)	0(1,923.0033)
	TOTAL INTEREST WITHDRAWALS					(765.23)	(1,923.33)	0(1,923.0033)
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Retained Interest Due to Unaffiliated Seller						0.00	0.00
	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					42,047.49	102,179.70	~~899~~144,~~082~~227.0919
	Trustee Fee					340.71	878.32	1,~~457~~219.7402
	PMI Insurance Fees					181,838.86	571,575.30	~~902~~753,~~859~~414.2716
	Credit Risk Manager's Fee					6,814.17	17,566.31	2924,~~154~~380.7748
	TOTAL INTEREST OTHER FEES					231,041.24	692,199.62	1923,~~832,553~~240.8785
				Page 6 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 6 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for April 26, 2004 Distribution
	Credit Enhancement Report for September 27, 2004 Distribution
	Credit Enhancement Report
ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Basis Risk Reserve Account Beginning Balance							1,000.00
INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
	Beginning Subordinated Amount							11,~~925~~917,~~519~~529.9429
	Ending Subordinated Amount							11,925,519.94
	Specified Subordinated Amount							11,925,519.94
	Senior Enhancement Percentage							1114.9064%
	Current Period's Overcollateralization Deficiency Amount							0.00
				Page 7 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 7 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					2402	11160	13562
	Prior					21,~~338~~959	109,~~985~~466	1311,~~323~~425
	Prefunding					-	-	-
	Scheduled Paid Offs					-(1)	-(3)	-(4)
	Full Voluntary Prepayments					(69109)	(~~204~~409)	(~~273~~518)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					21,~~269~~849	109,~~781~~054	1310,~~050~~903
	Principal Balance:
	Original					680,255,720.32	1,704,651,799.62	2,384,907,519.94
	Prior					~~660~~545,~~924~~133,~~060~~949.7367	1,~~671~~405,~~457~~304,~~476~~459.3173	21,~~332~~950,~~381~~438,~~537~~409.0440
	Prefunding					-	-	-
	Scheduled Principal					(~~491~~411,~~926~~150.5540)	(1,~~320~~129,~~485~~816.2393)	(1,~~812~~540,~~411~~967.7833)
	Partial and Full Voluntary Prepayments					(2130,~~819~~341,~~390~~191.2596)	(3369,~~947~~902,~~884~~068.1782)	(55100,~~767~~243,~~274~~260.4278)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					~~638~~514,~~612~~381,~~743~~607.9331	1,~~636~~334,~~189~~272,~~106~~573.9198	21,~~274~~848,~~801~~654,~~850~~181.8429
PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 8 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Coupon Original					7.245033%	7.525030%	7.445165%
	Weighted Average Coupon Prior					7.~~242572~~197023%	7.~~523121~~497919%	7.~~443257~~413883%
	Weighted Average Coupon Current					7.~~238114~~189311%	7.~~519265~~493021%	7.~~439595~~408136%
	Weighted Average Months to Maturity Original					349	350	350
	Weighted Average Months to Maturity Prior					~~349~~345	~~349~~344	~~349~~344
	Weighted Average Months to Maturity Current					~~348~~343	~~348~~342	~~348~~342
	Weighted Avg Remaining Amortization Term Original					353	351	352
	Weighted Avg Remaining Amortization Term Prior					~~352~~347	~~350~~345	~~351~~345
	Weighted Avg Remaining Amortization Term Current					~~351~~346	~~349~~343	~~350~~344
	Weighted Average Seasoning Original					4.32	3.84	3.98
	Weighted Average Seasoning Prior					510.2823	49.8482	49.9694
	Weighted Average Seasoning Current					611.2623	510.8482	510.9694
Note: Original information refers to deal issue.
	Group 1
	Group 2
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 9 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original					3.976%	4.473%
	Weighted Average Margin Prior					3.~~974~~977%	4.~~471~~395%
	Weighted Average Margin Current					3.~~999~~935%	4.~~462~~363%
	Weighted Average Max Rate Original					9.040%	10.173%
	Weighted Average Max Rate Prior					9.~~033~~015%	109.~~166~~978%
	Weighted Average Max Rate Current					98.~~068~~930%	109.~~146~~904%
	Weighted Average Min Rate Original					4.603%	5.279%
	Weighted Average Min Rate Prior					4.~~602~~611%	5.~~276~~177%
	Weighted Average Min Rate Current					4.~~633~~566%	5.~~264~~139%
	Weighted Average Cap Up Original					0.862%	0.724%
	Weighted Average Cap Up Prior					0.~~863~~875%	0.~~723~~711%
	Weighted Average Cap Up Current					0.~~869~~872%	0.~~722~~706%
	Weighted Average Cap Down Original					0.862%	0.724%
	Weighted Average Cap Down Prior					0.~~863~~875%	0.~~723~~711%
	Weighted Average Cap Down Current					0.~~869~~872%	0.~~722~~706%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					42,047.49	102,179.70	~~899~~144,~~082~~227.0919
	Delinquent Servicing Fees					184,757.52	482,618.18	71667,~~821~~375.1070
	TOTAL SERVICING FEES					226,805.01	584,797.88	~~970~~811,~~903~~602.1989
	Prepayment Interest Shortfall					17,315.50	44,643.33	3061,~~092~~958.5783
	Compensating Interest					(17,315.50)	(44,643.33)	(3061,~~092~~958.5783)
	Delinquent Servicing Fees					(184,757.52)	(482,618.18)	(71667,~~821~~375.1070)
	COLLECTED SERVICING FEES					42,047.49	102,179.70	~~899~~144,~~082~~227.0919
	Aggregate Advances with respect to this Distribution					2,835,968.60	7,763,730.15	110,~~205~~599,~~638~~698.5875
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Net Prepayment Interest Shortfall					0.00	0.00	0.00
	Net Monthly Excess Cash Flow							64,~~233~~564,~~638~~171.9887
	Ending Pool Stated Principal Balance					514,381,607.31	1,334,272,573.98	21,~~274~~848,~~801~~654,~~850~~181.8429
				Page 10 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 10 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Delinquency Report for April 26, 2004 Distribution
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			29137,~~359~~404,~~735~~012.6602	747,~~987~~058,~~250~~184.8962	1418,~~281~~836,~~433~~575.4529	51203,~~628~~298,~~420~~771.0093
		% Balance			17.2943%	02.3555%	01.6302%	211.2700%
		# Loans			~~171~~895	49277	79128	~~299~~1,300
		% # Loans			18.3121%	02.3854%	01.6117%	211.2992%
FORECLOSURE		Balance		-	-	~~217,380.09~~-	131,~~768~~449,~~666~~151.5645	131,~~986~~449,~~046~~151.6545
		% Balance		0.00%	0.00%	0.0100%	01.0870%	01.0970%
		# Loans		-	-	2-	6183	8183
		% # Loans		0.00%	0.00%	0.0200%	01.0568%	01.0668%
BANKRUPTCY		Balance		-2,134,305.39	-357,303.68	-	-3,004,981.77	-5,496,590.84
		% Balance		0.0012%	0.0002%	0.00%	0.0016%	0.0030%
		# Loans		-17	-3	-	-25	-45
		% # Loans		0.0016%	0.0003%	0.00%	0.0023%	0.0041%
REO		Balance		-	-	-	-3,284,739.48	-3,284,739.48
		% Balance		0.00%	0.00%	0.00%	0.0018%	0.0018%
		# Loans		-	-	-	-21	-21
		% # Loans		0.00%	0.00%	0.00%	0.0019%	0.0019%
TOTAL		Balance		-2,134,305.39	29137,~~359~~761,~~735~~315.6670	847,~~204~~058,~~630~~184.9862	1656,~~050~~575,~~100~~447.0199	53243,~~614~~529,~~466~~253.6570
		% Balance		0.0012%	17.2945%	02.3655%	03.7106%	213.3617%
		# Loans		-17	~~171~~898	51277	85357	~~307~~1,549
		% # Loans		0.0016%	18.3124%	02.3954%	03.6527%	214.3521%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 11 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Delinquency Report for April 26, 2004 Distribution
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			20102,~~232~~178,~~964~~443.4382	534,~~482~~487,~~679~~931.9586	513,~~047~~952,~~441~~759.8238	30150,~~763~~619,~~086~~135.2006
		% Balance			17.2466%	02.3458%	01.3105%	111.8829%
		# Loans			~~132~~740	36232	33106	~~201~~1,078
		% # Loans			18.2217%	02.3356%	01.3117%	111.8691%
FORECLOSURE		Balance		-	-	~~139,578.53~~-	~~704~~19,~~437~~905,570.2881	~~844~~19,~~015~~905,570.81
		% Balance		0.00%	0.00%	0.0100%	01.0449%	01.0549%
		# Loans		-	-	1-	3137	4137
		% # Loans		0.00%	0.00%	0.0100%	01.0351%	01.0451%
BANKRUPTCY		Balance		-937,673.97	-357,303.68	-	-2,584,464.40	-3,879,442.05
		% Balance		0.0007%	0.0003%	0.00%	0.0019%	0.0029%
		# Loans		-11	-3	-	-21	-35
		% # Loans		0.0012%	0.0003%	0.00%	0.0023%	0.0039%
REO		Balance		-	-	-	-1,887,593.00	-1,887,593.00
		% Balance		0.00%	0.00%	0.00%	0.0014%	0.0014%
		# Loans		-	-	-	-13	-13
		% # Loans		0.00%	0.00%	0.00%	0.0014%	0.0014%
TOTAL		Balance		-937,673.97	20102,~~232~~535,~~964~~747.4350	534,~~622~~487,~~258~~931.4886	538,~~751~~330,~~879~~387.1059	31176,~~607~~291,~~102~~740.0192
		% Balance		0.0007%	17.2468%	02.3458%	02.3587%	113.9321%
		# Loans		-11	~~132~~743	37232	36277	~~205~~1,263
		% # Loans		0.0012%	18.2221%	02.3456%	03.3306%	113.9095%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 12 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Delinquency Report for April 26, 2004 Distribution
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			935,~~126~~225,~~771~~568.2320	212,~~504,~~570,252.9476	94,~~233~~883,~~991~~815.6391	2052,~~865~~679,~~333~~636.8087
		% Balance			16.4385%	02.3944%	10.4595%	310.2724%
		# Loans			39155	1345	4622	98222
		% # Loans			18.7238%	02.5743%	21.0319%	412.3201%
FORECLOSURE		Balance		-	-	~~77,801.56~~-	111,~~064~~543,~~229~~580.2864	111,~~142~~543,~~030~~580.8464
		% Balance		0.00%	0.00%	0.0100%	02.1724%	02.1824%
		# Loans		-	-	1-	346	446
		% # Loans		0.00%	0.00%	0.0400%	02.1349%	02.1849%
BANKRUPTCY		Balance		-1,196,631.42	-	-	-420,517.37	-1,617,148.79
		% Balance		0.0023%	0.00%	0.00%	0.0008%	0.0031%
		# Loans		-6	-	-	-4	-10
		% # Loans		0.0032%	0.00%	0.00%	0.0022%	0.0054%
REO		Balance		-	-	-	-1,397,146.48	-1,397,146.48
		% Balance		0.00%	0.00%	0.00%	0.0027%	0.0027%
		# Loans		-	-	-	-8	-8
		% # Loans		0.00%	0.00%	0.00%	0.0043%	0.0043%
TOTAL		Balance		-1,196,631.42	935,~~126~~225,~~771~~568.2320	212,~~582~~570,~~372~~252.5076	1018,~~298~~245,~~220~~060.9140	2267,~~007~~237,~~364~~512.6478
		% Balance		0.0023%	16.4385%	02.4044%	13.6155%	313.4507%
		# Loans		-6	39155	1445	4980	~~102~~286
		% # Loans		0.0032%	18.7238%	02.6243%	24.1633%	415.5047%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 13 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	REO Report for April 26, 2004 Distribution
	REO Report for September 27, 2004 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Loan Count = 15				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Original Principal Balance = 2,633,858.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 000.00
Total Current Balance = 2,615,822.05
REO Book Value = 000.00
REO Book Value = Not Available
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
110355096 1		162,000.00	162,000.00	Dec-01-03	7.100%	WA - 90.00%	360	Jul-24-03
				Page 14 of 29				© COPYRIGHT 2004 Deutsche Bank
110374782 1		58,500.00	58,029.87	Nov-01-03	7.740%	MI - 90.00%	360	Sep-09-03
110404357 1		166,500.00	165,221.33	Dec-01-03	7.990%	MN - 90.00%	360	Sep-16-03
110436128 1		225,000.00	223,903.24	Oct-01-03	10.625%	GA - 100.00%	360	Sep-02-03
110630936 1		116,910.00	116,265.32	Feb-01-04	9.600%	TX - 90.00%	360	Oct-02-03
110631025 1		91,200.00	90,610.91	Dec-01-03	8.340%	TX - 80.00%	360	Oct-20-03
110632403 1		183,600.00	182,099.21	Nov-01-03	7.150%	CO - 90.00%	360	Oct-17-03
110653854 1		281,200.00	279,527.94	Nov-01-03	8.750%	CO - 100.00%	360	Oct-24-03
110813953 1		41,600.00	41,405.10	Mar-01-04	9.380%	MI - 80.00%	360	Nov-05-03
15682487 2		78,400.00	77,488.06	Dec-01-03	7.500%	MN - 80.00%	360	May-23-03
110378999 2		460,000.00	456,660.13	Feb-01-04	8.250%	TX - 80.00%	360	Sep-26-03
110404480 2		315,000.00	312,473.91	Oct-01-03	7.750%	MN - 90.00%	360	Sep-17-03
110411584 2		222,448.00	220,628.49	Oct-01-03	7.650%	CO - 80.00%	360	Sep-12-03
110735180 2		133,200.00	132,078.02	Jan-01-04	7.500%	MN - 90.00%	360	Sep-17-03
110737392 2		98,300.00	97,430.52	Feb-01-04	7.250%	TN - 89.36%	360	Sep-03-03
				Page 14 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Foreclosure Report for April 26, 2004 Distribution
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 8				Loan Group 1 = Group 1
Total Loan Count = 117				Loan Group 1 = Group 1
Total Original Principal Balance = 1,995,765.00				Loan Group 2 = Group 2
Total Original Principal Balance = 18,985,661.00				Loan Group 2 = Group 2
Total Current Balance = 1,986,046.65
Total Current Balance = 18,844,201.82
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
15549827 1		197,115.00	195,966.64	Dec-01-03	8.850%	MN - 85.00%	360	May-22-03
15807886 1		80,000.00	79,574.87	May-01-04	9.300%	OH - 80.00%	360	Oct-21-03
17032467 1		140,000.00	139,578.53	Jan-01-04	9.500%	MI - 78.21%	360	Sep-17-03
17071697 1		278,100.00	274,921.87	Mar-01-04	6.875%	CA - 90.00%	360	Jul-21-03
17063439 1		285,000.00	284,096.28	Dec-01-03	9.250%	NJ - 95.00%	360	Sep-30-03
17098203 1		260,000.00	259,799.75	May-01-04	7.500%	CA - 80.00%	360	Nov-19-03
110436128 1		225,000.00	224,374.36	Nov-01-03	10.625%	GA - 100.00%	360	Sep-02-03
110354453 1		56,100.00	55,734.33	Apr-01-04	8.800%	MO - 85.00%	360	Sep-30-03
15682487 2		78,400.00	77,801.56	Jan-01-04	7.500%	MN - 80.00%	360	May-23-03
110355583 1		59,500.00	59,207.34	Jan-01-04	10.150%	KS - 66.11%	360	Sep-25-03
15767619 2		363,600.00	361,109.74	Nov-01-03	7.500%	IN - 90.00%	360	Jul-02-03
110356599 1		49,875.00	49,504.39	Mar-01-04	8.600%	IL - 95.00%	360	Aug-28-03
15995806 2		329,650.00	328,430.33	Dec-01-03	8.500%	NY - 95.00%	360	Sep-29-03
110367828 1		229,500.00	227,194.43	Apr-01-04	6.730%	NJ - 85.00%	360	Sep-25-03
17071754 2		377,000.00	374,689.21	Dec-01-03	6.750%	CA - 49.28%	360	Aug-28-03
110368511 1		102,816.00	101,763.46	Apr-01-04	6.960%	IL - 80.00%	180	Aug-19-03
				Page 15 of 29				© COPYRIGHT 2004 Deutsche Bank
110370442 1		116,450.00	115,522.61	Apr-01-04	8.240%	CO - 85.00%	360	Aug-15-03
110371697 1		73,150.00	72,643.92	Apr-15-04	8.490%	WI - 95.00%	360	Sep-09-03
110374295 1		67,500.00	66,879.31	Apr-01-04	7.050%	PA - 90.00%	360	Sep-09-03
110375045 1		59,000.00	58,630.16	Apr-01-04	8.850%	MO - 65.56%	360	Sep-02-03
110375268 1		72,250.00	71,664.17	Feb-01-04	8.150%	OH - 85.00%	360	Aug-29-03
110376399 1		178,400.00	177,068.57	Mar-01-04	8.600%	TX - 80.00%	360	Sep-24-03
110377470 1		200,000.00	198,646.56	Apr-01-04	8.600%	TX - 80.00%	360	Sep-25-03
110377595 1		55,200.00	54,854.85	Nov-01-03	8.990%	OH - 80.00%	360	Sep-12-03
110377603 1		76,000.00	75,524.84	Feb-01-04	8.990%	OH - 80.00%	360	Sep-12-03
110378577 1		92,000.00	91,446.60	Apr-01-04	11.000%	CA - 100.00%	360	Sep-09-03
110381548 1		317,600.00	315,514.98	Feb-01-04	8.750%	WA - 80.00%	360	Sep-30-03
110382165 1		47,600.00	47,357.88	Mar-01-04	9.990%	NV - 100.00%	360	Sep-22-03
110382603 1		44,600.00	44,247.40	Mar-01-04	9.900%	TX - 100.00%	360	Sep-24-03
110382975 1		40,850.00	40,502.42	Feb-01-04	7.450%	NM - 95.00%	360	Sep-29-03
110384013 1		52,200.00	51,985.13	Feb-01-04	10.990%	NV - 100.00%	360	Sep-30-03
110384807 1		193,600.00	192,092.80	Mar-01-04	7.900%	CO - 80.00%	360	Sep-26-03
110387156 1		54,600.00	54,184.80	Apr-01-04	8.050%	CT - 79.13%	360	Sep-15-03
110387875 1		152,000.00	150,651.71	Apr-01-04	7.500%	CA - 80.00%	360	Sep-24-03
110388840 1		168,000.00	166,542.63	Mar-01-04	7.350%	CO - 80.00%	360	Sep-25-03
110391141 1		332,500.00	329,406.99	Mar-01-04	6.990%	MA - 73.08%	360	Sep-17-03
110396264 1		56,000.00	55,678.12	Apr-01-04	9.400%	MI - 70.00%	360	Sep-24-03
110396363 1		94,950.00	93,979.79	Apr-01-04	6.500%	MI - 90.00%	360	Sep-24-03
110399094 1		190,000.00	188,688.02	Apr-01-04	8.500%	CA - 100.00%	360	Sep-26-03
110399979 1		93,750.00	93,248.80	Dec-01-03	9.750%	CT - 75.00%	360	Sep-18-03
110402591 1		274,500.00	271,843.17	Apr-01-04	7.250%	CA - 88.55%	360	Sep-04-03
110403680 1		280,000.00	277,648.88	Jan-01-04	7.550%	NY - 80.00%	360	Sep-12-03
110408762 1		245,500.00	243,569.77	Apr-01-04	7.850%	CA - 48.14%	360	Sep-23-03
110411733 1		314,500.00	312,533.79	Mar-01-04	8.990%	ID - 85.00%	360	Sep-11-03
110412418 1		122,400.00	121,204.87	Mar-01-04	6.750%	OH - 90.00%	360	Sep-22-03
110413424 1		184,000.00	182,291.66	Apr-01-04	7.000%	CA - 80.00%	360	Sep-30-03
110414877 1		53,910.00	53,594.21	Apr-01-04	9.750%	MO - 90.00%	360	Sep-05-03
110415270 1		73,500.00	73,138.55	Apr-01-04	10.150%	FL - 70.00%	360	Sep-08-03
110419660 1		272,000.00	270,299.49	Apr-01-04	8.990%	NY - 85.00%	360	Sep-19-03
110422581 1		47,600.00	47,317.77	Feb-01-04	9.250%	PA - 85.00%	360	Sep-16-03
110425402 1		153,000.00	151,766.20	Feb-01-04	8.375%	NJ - 90.00%	360	Jul-29-03
110430790 1		322,700.00	320,303.45	Dec-01-03	8.250%	NY - 89.64%	360	Sep-19-03
				Page 15 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report - Mortage Loans that Become Foreclosure During Current Distribution
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
110440666 1		126,000.00	125,111.18	Apr-01-04	7.900%	FL - 90.00%	360	Oct-06-03
110569845 1		60,000.00	59,481.19	Apr-01-04	6.860%	AZ - 60.00%	360	Oct-02-03
110621398 1		281,250.00	279,099.21	Apr-01-04	7.990%	CA - 75.00%	360	Oct-02-03
110622107 1		103,500.00	102,709.88	Feb-01-04	7.500%	MI - 89.22%	360	Oct-27-03
110622651 1		95,000.00	94,102.95	Apr-01-04	6.400%	CA - 63.33%	360	Oct-16-03
110627841 1		46,800.00	46,473.08	Apr-01-04	7.950%	MN - 90.00%	360	Oct-22-03
110628237 1		208,600.00	207,007.52	Apr-01-04	7.500%	CA - 55.63%	360	Oct-28-03
110631488 1		71,000.00	70,555.92	Mar-01-04	8.500%	OH - 100.00%	360	Oct-28-03
110631868 1		147,250.00	146,080.97	Apr-01-04	7.300%	CO - 89.24%	360	Oct-08-03
110632148 1		148,500.00	147,247.86	Apr-01-04	6.990%	CO - 90.00%	360	Oct-21-03
110632494 1		200,800.00	199,026.69	Jan-01-04	6.750%	CO - 80.00%	360	Oct-31-03
110632502 1		50,200.00	49,446.12	Feb-01-04	9.250%	CO - 100.00%	240	Oct-31-03
110633278 1		92,700.00	92,114.21	Feb-01-04	8.450%	MI - 90.00%	360	Oct-16-03
110633419 1		80,750.00	80,239.79	Mar-01-04	8.450%	MI - 85.00%	360	Oct-14-03
110633930 1		57,000.00	55,593.24	Apr-01-04	10.500%	MI - 100.00%	180	Oct-24-03
110635828 1		292,500.00	290,084.00	Mar-01-04	7.600%	CA - 90.00%	360	Oct-02-03
110636479 1		100,000.00	99,607.13	Apr-01-04	10.740%	CT - 78.74%	360	Oct-31-03
110638434 1		83,600.00	83,160.42	Apr-01-04	9.350%	TX - 80.00%	360	Oct-01-03
110638749 1		184,500.00	183,607.07	Feb-01-04	9.750%	NV - 90.00%	360	Oct-15-03
110640562 1		378,000.00	374,812.73	Nov-01-03	6.990%	NY - 90.00%	360	Oct-20-03
110640638 1		260,000.00	258,618.60	Apr-01-04	9.300%	NY - 80.00%	360	Oct-16-03
110641479 1		342,000.00	339,750.38	Feb-01-04	8.250%	NY - 90.00%	360	Oct-16-03
110641826 1		152,250.00	151,412.13	Feb-01-04	9.600%	WI - 75.00%	360	Oct-15-03
110645058 1		220,000.00	218,987.23	Apr-01-04	9.990%	CA - 65.28%	360	Oct-22-03
110647344 1		106,250.00	105,275.06	Apr-01-04	6.550%	IL - 85.00%	360	Oct-28-03
110648060 1		47,600.00	47,428.69	Apr-01-04	11.150%	PA - 85.00%	360	Oct-27-03
110648813 1		126,350.00	125,385.47	Mar-01-04	7.500%	OR - 95.00%	360	Oct-24-03
110651163 1		91,800.00	91,281.14	Apr-01-04	9.150%	IL - 90.00%	360	Oct-28-03
110652625 1		98,600.00	98,059.66	Mar-01-04	9.150%	WA - 85.00%	360	Oct-21-03
110653946 1		98,600.00	97,948.25	Apr-01-04	8.250%	UT - 85.00%	360	Oct-24-03
110654217 1		97,200.00	96,560.56	Jan-01-04	8.250%	UT - 90.00%	360	Oct-31-03
110656287 1		275,500.00	272,738.03	Apr-01-04	6.600%	CA - 95.00%	360	Oct-02-03
110657566 1		123,500.00	122,644.30	Apr-01-04	7.990%	FL - 95.00%	360	Oct-16-03
110657665 1		55,250.00	54,904.38	Mar-01-04	8.500%	FL - 87.70%	360	Oct-08-03
110658390 1		88,650.00	88,095.43	Apr-01-04	8.500%	MO - 88.21%	360	Oct-14-03
110742806 1		112,000.00	110,759.86	Feb-01-04	7.750%	UT - 80.00%	360	Sep-11-03
110814050 1		44,800.00	44,481.83	May-01-04	7.380%	IN - 80.00%	360	Nov-07-03
110814365 1		52,000.00	51,785.49	May-01-04	9.990%	OK - 80.00%	360	Nov-19-03
110815016 1		67,900.00	67,647.17	May-01-04	10.990%	MI - 84.98%	360	Oct-28-03
110815115 1		70,110.00	69,842.75	May-01-04	10.365%	NC - 90.00%	360	Nov-18-03
110815164 1		71,200.00	70,998.44	Apr-01-04	11.750%	OH - 80.00%	360	Nov-18-03
110816337 1		102,050.00	101,378.78	May-01-04	7.990%	TX - 65.00%	360	Nov-14-03
110816345 1		102,150.00	101,575.86	May-01-04	8.490%	TX - 90.00%	360	Nov-10-03
110816436 1		106,250.00	105,710.59	May-01-04	8.990%	GA - 85.00%	360	Nov-14-03
16233785 2		390,150.00	390,150.00	Apr-01-04	7.125%	CO - 85.00%	360	Dec-04-03
16282378 2		84,550.00	84,160.82	May-01-04	8.875%	TX - 95.00%	360	Dec-18-03
110047834 2		575,000.00	568,952.55	Dec-01-03	7.250%	CA - 82.14%	360	Aug-11-03
110374352 2		204,000.00	202,291.62	Apr-01-04	7.990%	TX - 80.00%	360	Aug-29-03
110376324 2		340,000.00	337,135.99	Jan-01-04	7.500%	IL - 85.00%	360	Sep-02-03
110377314 2		85,500.00	84,626.53	Nov-01-03	7.400%	OH - 90.00%	360	Jul-30-03
110377926 2		165,600.00	164,123.36	Dec-01-03	8.125%	MN - 80.00%	360	Jul-11-03
110378585 2		368,000.00	364,866.03	Mar-01-04	7.500%	CA - 80.00%	360	Sep-09-03
				Page 16 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report - Mortage Loans that Become Foreclosure During Current Distribution
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
110379120 2		599,900.00	593,794.30	Dec-01-03	6.990%	CO - 85.71%	360	Sep-02-03
110381555 2		79,400.00	79,090.81	Feb-01-04	11.250%	WA - 100.00%	360	Sep-30-03
110387644 2		185,000.00	183,656.74	Apr-01-04	8.250%	CA - 84.86%	360	Sep-09-03
110387891 2		360,000.00	356,615.15	Apr-01-04	7.650%	WA - 90.00%	360	Sep-05-03
110395951 2		144,900.00	143,791.89	Oct-01-03	7.990%	CO - 100.00%	360	Sep-25-03
110396488 2		99,000.00	98,273.96	Mar-01-04	8.200%	MI - 90.00%	360	Sep-12-03
110397742 2		208,000.00	206,065.04	Nov-01-03	6.990%	CA - 80.00%	360	Sep-17-03
110398534 2		120,000.00	119,065.11	Apr-01-04	8.350%	FL - 75.00%	360	Sep-04-03
110412533 2		250,000.00	248,168.28	Apr-01-04	8.500%	CA - 100.00%	360	Sep-22-03
110413648 2		153,000.00	151,995.54	Apr-01-04	8.750%	CA - 85.00%	360	Sep-22-03
110423845 2		225,000.00	223,560.33	Mar-01-04	9.300%	NY - 90.00%	360	Sep-24-03
110424892 2		239,600.00	237,444.79	Apr-01-04	7.625%	MA - 80.00%	360	Aug-22-03
110469186 2		63,900.00	63,643.33	May-01-04	11.120%	FL - 90.00%	360	Sep-10-03
110563749 2		650,000.00	645,076.97	Mar-01-04	7.540%	CA - 72.22%	360	Oct-21-03
110606480 2		88,200.00	87,680.32	Apr-01-04	10.125%	OH - 90.00%	360	Jul-10-03
110631207 2		418,000.00	414,820.84	Mar-01-04	7.850%	TX - 95.00%	360	Oct-17-03
110641495 2		399,000.00	396,504.30	Mar-01-04	8.500%	NJ - 70.00%	360	Oct-21-03
110735479 2		116,900.00	116,273.85	Feb-01-04	9.260%	OH - 70.00%	360	Oct-14-03
110735628 2		225,200.00	224,220.60	Dec-01-03	10.260%	RI - 84.98%	360	Oct-10-03
110737012 2		63,700.00	63,104.40	May-01-04	7.700%	PA - 84.93%	360	Aug-12-03
110739315 2		76,500.00	76,041.82	Dec-01-03	9.200%	LA - 90.00%	360	Sep-23-03
				Page 17 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					69109	~~204~~409	~~273~~518
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					69109	~~204~~409	~~273~~518
	Paid in Full Balance					2130,~~616~~037,~~304~~676.3908	3369,~~694~~346,~~363~~265.9837	5599,~~310~~383,~~668~~941.3745
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					~~203~~303,~~085~~515.8688	~~253~~555,~~520~~803.1945	~~456~~859,~~606~~319.0533
	Total Prepayment Amount					2130,~~819~~341,~~390~~191.2596	3369,~~947~~902,~~884~~068.1782	55100,~~767~~243,~~274~~260.4278
	Cumulative
	Number of Paid in Full Loans					~~131~~538	~~379~~2,099	~~510~~2,637
	Number of Repurchased Loans					111	-3	114
	Total Number of Loans Prepaid in Full					~~132~~549	~~379~~2,102	~~511~~2,651
	Paid in Full Balance					39160,~~704~~100,~~195~~947.3034	63358,~~928~~142,~~120~~235.6934	~~103~~518,~~632~~243,~~315~~182.9968
	Repurchased Loans Balance					971,~~428~~117,119.2174	-254,131.95	971,~~428~~371,251.2169
	Curtailments Amount					~~331~~857,~~861~~963.7687	~~532~~1,~~537~~862,056.3709	~~864~~2,~~399~~720,019.1396
	Total Prepayment Amount					40162,~~133~~076,~~485~~030.2795	64360,~~460~~258,~~658~~423.0638	~~104~~522,~~594~~334,~~143~~454.33
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 18 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
	SMM					35.3057%	24.0398%	25.3914%
	3 Months Avg SMM					24.0173%	14.2844%	14.4952%
	12 Months Avg SMM
	Avg SMM Since Cut-off					23.0136%	12.2894%	13.4906%
	CPR					3349.1873%	2145.8481%	2546.2294%
	3 Months Avg CPR					2144.6308%	1441.3199%	1642.4558%
	12 Months Avg CPR
	Avg CPR Since Cut-off					2133.6364%	1430.3109%	1631.4511%
	PSA					~~2649~~2213.4234%	~~1870~~2117.9210%	~~2117~~2146.2008%
	3 Months Avg PSA Approximation					~~2044~~2153.9929%	~~1478~~2137.6246%	~~1655~~2142.9441%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~2044~~2167.9951%	~~1478~~2051.6266%	~~1655~~2087.9402%
	Group 1
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 19 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
	Group 1
	Group 2
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 20 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 273						Loan Group 1 = Group 1
Total Loan Count = 518						Loan Group 1 = Group 1
Total Original Principal Balance = 55,553,670.27						Loan Group 2 = Group 2
Total Original Principal Balance = 100,200,074.00						Loan Group 2 = Group 2
Total Prepayment Amount = 55,310,668.37
Total Prepayment Amount = 99,383,941.45
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
14987812 1			240,500.00	238,261.60	Mar-31-04	7.875%	CA - 79.97%	Paid Off - 360	Jan-13-03
14532022 1			120,000.00	118,008.08	Aug-31-04	7.500%	CA - 85.71%	Paid Off - 360	Oct-11-02
16202186 1			58,500.00	58,358.81	Mar-31-04	7.125%	GA - 90.00%	Paid Off - 360	Nov-13-03
16164758 1			159,080.00	158,183.70	Aug-31-04	7.875%	NJ - 97.00%	Paid Off - 360	Dec-01-03
17081837 1			193,249.00	192,359.71	Mar-31-04	6.875%	MN - 95.00%	Paid Off - 360	Oct-24-03
16220295 1			175,500.00	174,381.30	Aug-31-04	7.250%	FL - 90.00%	Paid Off - 360	Nov-24-03
17093659 1			216,000.00	214,895.46	Mar-31-04	6.875%	CA - 78.83%	Paid Off - 360	Aug-21-03
17049826 1			224,000.00	221,901.34	Aug-31-04	6.625%	NV - 80.00%	Paid Off - 360	Sep-10-03
109880815 1			60,798.00	60,599.41	Mar-11-04	9.990%	CA - 100.00%	Paid Off - 180	Aug-01-03
17049834 1			28,000.00	27,884.21	Aug-31-04	10.500%	NV - 90.00%	Paid Off - 180	Sep-10-03
110115474 1			46,000.00	45,765.75	Mar-26-04	7.695%	CA - 100.00%	Paid Off - 180	Jul-29-03
17050055 1			133,600.00	132,554.86	Aug-31-04	7.375%	NV - 80.00%	Paid Off - 360	Sep-17-03
110115748 1			36,750.00	35,198.23	Mar-30-04	9.250%	OR - 79.97%	Paid Off - 180	Aug-01-03
17050105 1			33,400.00	33,282.38	Aug-31-04	11.250%	NV - 100.00%	Paid Off - 180	Sep-17-03
110116126 1			16,300.00	16,208.76	Mar-03-04	7.375%	CA - 86.42%	Paid Off - 180	Jul-31-03
17051509 1			258,900.00	256,201.49	Aug-31-04	5.875%	CA - 69.97%	Paid Off - 360	Sep-11-03
110118841 1			37,400.00	37,313.62	Mar-16-04	10.750%	CA - 94.96%	Paid Off - 180	Aug-13-03
17051608 1			92,000.00	91,574.94	Aug-31-04	10.500%	CA - 100.00%	Paid Off - 180	Sep-17-03
110119328 1			20,800.00	20,666.30	Mar-10-04	11.750%	WA - 100.00%	Paid Off - 240	Aug-12-03
17070871 1			208,000.00	206,054.69	Aug-31-04	6.450%	CA - 80.00%	Paid Off - 360	Sep-22-03
110119492 1			38,250.00	38,194.54	Mar-30-04	12.875%	MD - 95.00%	Paid Off - 180	Aug-12-03
17070921 1			260,000.00	257,148.16	Aug-31-04	6.125%	CA - 80.00%	Paid Off - 360	Aug-27-03
110119732 1			35,500.00	35,256.62	Mar-03-04	13.500%	NY - 90.00%	Paid Off - 240	Jun-30-03
17071366 1			220,000.00	218,166.34	Aug-31-04	7.050%	CA - 64.71%	Paid Off - 360	Sep-18-03
110119799 1			43,500.00	42,995.78	Mar-02-04	7.375%	CA - 90.00%	Paid Off - 180	Aug-13-03
17071416 1			276,000.00	273,562.64	Aug-31-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-16-03
110352705 1			104,500.00	104,162.18	Mar-23-04	8.250%	IL - 95.00%	Paid Off - 360	Sep-05-03
17071788 1			163,000.00	161,064.16	Aug-31-04	6.630%	CA - 53.44%	Paid Off - 360	Sep-02-03
110354115 1			180,000.00	179,474.54	Mar-01-04	8.750%	MN - 80.00%	Paid Off - 360	Sep-25-03
17071903 1			200,000.00	198,617.05	Aug-31-04	8.000%	CA - 57.14%	Paid Off - 360	Sep-08-03
110354156 1			102,900.00	102,593.40	Mar-04-04	8.650%	CT - 70.00%	Paid Off - 360	Sep-22-03
17072208 1			299,900.00	299,899.99	Aug-31-04	7.530%	CA - 74.98%	Paid Off - 360	Sep-24-03
110354313 1			161,100.00	160,187.82	Mar-09-04	7.850%	NJ - 90.00%	Paid Off - 360	Jun-13-03
17080946 1			128,800.00	127,689.65	Aug-31-04	6.875%	NV - 70.00%	Paid Off - 360	Sep-02-03
110355021 1			288,000.00	286,416.53	Mar-23-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-05-03
17080961 1			136,500.00	135,322.50	Aug-31-04	6.875%	NV - 70.00%	Paid Off - 360	Sep-02-03
110356052 1			300,000.00	300,000.00	Mar-26-04	7.250%	CA - 75.00%	Paid Off - 360	Sep-12-03
17080979 1			129,400.00	128,284.36	Aug-31-04	6.875%	NV - 69.98%	Paid Off - 360	Sep-02-03
110356474 1			225,000.00	225,000.00	Mar-30-04	7.450%	CA - 90.00%	Paid Off - 360	Sep-24-03
17113184 1			259,800.00	259,800.00	Aug-31-04	6.000%	MN - 72.17%	Paid Off - 360	Oct-27-03
110356656 1			288,000.00	286,782.22	Mar-23-04	6.900%	NM - 100.00%	Paid Off - 360	Sep-19-03
17212507 1			149,055.00	148,285.29	Aug-31-04	7.625%	CO - 95.00%	Paid Off - 360	Dec-05-03
110367638 1			127,000.00	126,399.29	Mar-03-04	6.320%	MA - 51.84%	Paid Off - 360	Sep-19-03
109697201 1			184,000.00	181,982.09	Aug-31-04	6.600%	NJ - 83.64%	Paid Off - 360	Jul-17-03
110368305 1			126,000.00	125,528.43	Mar-29-04	7.520%	FL - 90.00%	Paid Off - 360	Aug-27-03
109783472 1			80,000.00	79,158.60	Aug-18-04	7.250%	NV - 68.97%	Paid Off - 360	Jun-25-03
110368578 1			200,000.00	199,161.36	Mar-10-04	7.880%	MD - 80.00%	Paid Off - 360	Aug-20-03
109831834 1			152,000.00	150,008.14	Aug-18-04	5.650%	CA - 80.00%	Paid Off - 360	Jul-28-03
110368800 1			65,160.27	64,904.57	Mar-23-04	7.280%	MI - 72.72%	Paid Off - 360	Sep-12-03
109842757 1			100,000.00	99,442.86	Aug-06-04	9.990%	CT - 64.94%	Paid Off - 360	Jul-31-03
110369501 1			229,500.00	228,602.82	Mar-24-04	7.300%	NY - 85.00%	Paid Off - 360	Sep-24-03
110082351 1			231,160.00	228,264.47	Aug-12-04	5.960%	CA - 80.00%	Paid Off - 360	Jul-22-03
110369873 1			170,000.00	168,868.77	Mar-19-04	6.550%	CO - 79.07%	Paid Off - 360	Aug-08-03
110105251 1			120,000.00	120,000.00	Aug-23-04	8.325%	MD - 80.00%	Paid Off - 360	Aug-29-03
110370103 1			160,000.00	157,961.45	Mar-09-04	6.270%	CA - 69.57%	Paid Off - 240	Aug-07-03
110115227 1			27,400.00	27,257.01	Aug-30-04	12.875%	NJ - 100.00%	Paid Off - 360	May-29-03
110370251 1			216,000.00	215,021.11	Mar-30-04	7.490%	CA - 90.00%	Paid Off - 360	Aug-04-03
110115987 1			66,000.00	65,331.37	Aug-11-04	7.750%	CA - 94.51%	Paid Off - 180	Jul-25-03
110370962 1			96,000.00	95,541.91	Mar-31-04	7.410%	FL - 80.00%	Paid Off - 360	Aug-20-03
110117140 1			11,700.00	10,948.94	Aug-30-04	8.625%	ID - 90.00%	Paid Off - 180	Jul-31-03
110371366 1			223,250.00	222,363.32	Mar-25-04	8.150%	MN - 100.00%	Paid Off - 360	Aug-20-03
110117322 1			34,500.00	34,065.83	Aug-13-04	9.250%	NJ - 90.00%	Paid Off - 180	Jul-23-03
110371572 1			349,900.00	348,055.10	Mar-01-04	7.520%	NY - 77.76%	Paid Off - 360	Jul-22-03
110118544 1			38,300.00	38,115.98	Aug-31-04	10.875%	WA - 100.00%	Paid Off - 180	Jul-30-03
110373065 1			130,400.00	129,941.56	Mar-31-04	8.750%	MD - 80.00%	Paid Off - 360	Aug-15-03
110119146 1			21,500.00	21,441.28	Aug-10-04	12.875%	NJ - 90.00%	Paid Off - 360	Aug-12-03
110374816 1			72,000.00	71,827.52	Mar-29-04	9.900%	OH - 90.00%	Paid Off - 360	Sep-03-03
110192655 1			68,800.00	68,264.42	Aug-31-04	7.900%	FL - 80.00%	Paid Off - 360	Aug-25-03
110375359 1			160,000.00	159,268.91	Mar-22-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-16-03
110254380 1			121,500.00	120,415.83	Aug-02-04	8.480%	FL - 90.00%	Paid Off - 360	May-12-03
110376001 1			126,000.00	125,413.07	Mar-15-04	6.400%	FL - 90.00%	Paid Off - 360	Sep-04-03
110352648 1			62,400.00	61,810.78	Aug-27-04	6.400%	PA - 80.00%	Paid Off - 360	Sep-25-03
110377355 1			95,000.00	94,606.07	Mar-15-04	7.000%	FL - 79.17%	Paid Off - 360	Sep-10-03
110355724 1			280,500.00	277,785.44	Aug-02-04	6.500%	CA - 85.00%	Paid Off - 360	Sep-24-03
110379229 1			185,600.00	184,776.13	Mar-18-04	6.650%	CA - 80.00%	Paid Off - 360	Sep-10-03
110356284 1			190,000.00	188,750.22	Aug-23-04	8.250%	FL - 77.55%	Paid Off - 360	Sep-25-03
110382355 1			102,000.00	101,750.16	Mar-26-04	8.500%	CA - 85.00%	Paid Off - 360	Sep-30-03
110356888 1			157,438.00	155,933.17	Aug-05-04	7.550%	CA - 85.00%	Paid Off - 360	Aug-27-03
110384302 1			178,500.00	177,825.56	Mar-19-04	7.990%	FL - 75.00%	Paid Off - 360	Sep-25-03
110368255 1			76,000.00	75,614.13	Aug-17-04	9.520%	GA - 80.00%	Paid Off - 360	Sep-10-03
110384617 1			103,500.00	103,213.69	Mar-26-04	7.900%	IL - 90.00%	Paid Off - 360	Sep-30-03
110368370 1			65,000.00	64,377.44	Aug-24-04	7.550%	KY - 81.25%	Paid Off - 360	Sep-11-03
110387958 1			216,750.00	216,063.41	Mar-26-04	8.350%	NV - 85.00%	Paid Off - 360	Sep-18-03
110368586 1			234,000.00	229,093.53	Aug-23-04	6.470%	CO - 74.29%	Paid Off - 240	Aug-25-03
110388204 1			235,000.00	233,946.72	Mar-23-04	6.600%	CA - 88.68%	Paid Off - 360	Sep-12-03
110368727 1			90,500.00	89,774.50	Aug-05-04	7.250%	NC - 78.70%	Paid Off - 360	Sep-08-03
110388857 1			163,500.00	163,007.84	Mar-31-04	8.600%	CA - 75.00%	Paid Off - 360	Sep-12-03
110369048 1			174,000.00	172,574.95	Aug-18-04	7.140%	MA - 84.88%	Paid Off - 360	Sep-26-03
					Page 19 of 29				© COPYRIGHT 2004 Deutsche Bank
					Page 21 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110389319 1			159,800.00	159,283.42	Mar-04-04	8.250%	CA - 85.00%	Paid Off - 360	Sep-30-03
110369105 1			230,000.00	228,135.11	Aug-13-04	7.200%	MA - 70.77%	Paid Off - 360	Sep-16-03
110389517 1			124,000.00	123,534.06	Mar-31-04	7.500%	CA - 54.87%	Paid Off - 360	Sep-29-03
110369154 1			63,700.00	63,188.38	Aug-12-04	7.240%	FL - 84.93%	Paid Off - 360	Sep-22-03
110389723 1			182,000.00	181,368.63	Mar-25-04	7.900%	DC - 60.67%	Paid Off - 360	Sep-30-03
110369170 1			255,000.00	253,014.72	Aug-24-04	7.410%	MD - 85.00%	Paid Off - 360	Sep-23-03
110390093 1			217,000.00	216,366.58	Mar-31-04	8.750%	VA - 60.78%	Paid Off - 360	Sep-30-03
110369386 1			130,000.00	129,099.27	Aug-12-04	7.990%	CA - 100.00%	Paid Off - 360	Sep-17-03
110391018 1			164,500.00	163,762.65	Mar-03-04	6.600%	CA - 71.52%	Paid Off - 360	Sep-18-03
110370327 1			321,000.00	317,781.48	Aug-27-04	6.600%	CA - 87.95%	Paid Off - 360	Aug-20-03
110391448 1			175,200.00	174,612.44	Mar-18-04	8.990%	CA - 80.00%	Paid Off - 360	Sep-08-03
110370848 1			201,000.00	199,620.49	Aug-31-04	8.530%	CA - 75.00%	Paid Off - 360	Aug-12-03
110392248 1			225,000.00	224,370.17	Mar-24-04	8.990%	CA - 75.00%	Paid Off - 360	Sep-25-03
110371218 1			262,500.00	259,480.10	Aug-04-04	5.870%	MD - 75.00%	Paid Off - 360	Aug-05-03
110392875 1			198,750.00	198,175.78	Mar-23-04	8.800%	CA - 75.00%	Paid Off - 360	Sep-12-03
110372463 1			166,250.00	165,086.93	Aug-03-04	8.500%	VA - 95.00%	Paid Off - 360	Aug-22-03
110393030 1			165,000.00	164,260.47	Mar-29-04	6.600%	CA - 71.74%	Paid Off - 360	Sep-19-03
110372596 1			53,460.00	52,968.66	Aug-26-04	7.820%	SC - 90.00%	Paid Off - 360	Aug-21-03
110393188 1			140,250.00	139,651.12	Mar-26-04	6.850%	CA - 85.00%	Paid Off - 360	Sep-17-03
110372703 1			84,100.00	83,601.53	Aug-31-04	9.670%	TX - 89.95%	Paid Off - 360	Aug-25-03
110394152 1			177,000.00	176,264.62	Mar-26-04	6.990%	CA - 62.77%	Paid Off - 360	Sep-19-03
110372836 1			139,500.00	138,447.52	Aug-10-04	8.100%	GA - 90.00%	Paid Off - 360	Aug-29-03
110394673 1			125,000.00	124,466.24	Mar-15-04	6.850%	CA - 51.02%	Paid Off - 360	Sep-26-03
110374832 1			59,600.00	59,347.73	Aug-17-04	10.990%	FL - 100.00%	Paid Off - 360	Sep-05-03
110395027 1			100,200.00	99,255.73	Mar-09-04	7.250%	CA - 58.94%	Paid Off - 240	Sep-19-03
110375524 1			41,000.00	40,601.23	Aug-19-04	8.000%	OH - 43.16%	Paid Off - 360	Jul-16-03
110399383 1			217,800.00	217,047.64	Mar-25-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-15-03
110375714 1			76,500.00	76,006.78	Aug-04-04	8.350%	IL - 85.00%	Paid Off - 360	Sep-04-03
110400249 1			93,000.00	92,736.78	Mar-25-04	8.900%	CT - 75.00%	Paid Off - 360	Sep-24-03
110375979 1			225,000.00	222,925.80	Aug-05-04	7.500%	CA - 90.00%	Paid Off - 360	Jul-25-03
110400983 1			280,500.00	278,842.75	Mar-26-04	7.300%	HI - 87.66%	Paid Off - 360	Sep-18-03
110376084 1			74,000.00	71,187.13	Aug-27-04	6.750%	CA - 67.27%	Paid Off - 180	Sep-05-03
110401908 1			92,700.00	92,425.74	Mar-29-04	8.900%	NV - 90.00%	Paid Off - 360	Sep-25-03
110376134 1			29,200.00	29,079.80	Aug-04-04	10.990%	NV - 100.00%	Paid Off - 360	Aug-28-03
110402096 1			244,000.00	242,906.38	Mar-30-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-15-03
110376514 1			59,000.00	58,742.85	Aug-16-04	10.250%	CA - 100.00%	Paid Off - 360	Sep-30-03
110402260 1			105,000.00	104,660.58	Mar-30-04	8.250%	NV - 44.68%	Paid Off - 360	Sep-30-03
110376571 1			50,000.00	49,745.72	Aug-12-04	9.990%	CA - 100.00%	Paid Off - 360	Sep-09-03
110403037 1			272,000.00	271,120.70	Mar-25-04	8.250%	CA - 68.00%	Paid Off - 360	Sep-30-03
110376795 1			140,400.00	139,296.96	Aug-16-04	7.600%	GA - 90.00%	Paid Off - 360	Sep-10-03
110404613 1			225,000.00	224,146.13	Mar-19-04	7.450%	MN - 90.00%	Paid Off - 360	Sep-30-03
110376829 1			206,000.00	204,006.12	Aug-31-04	7.250%	CA - 68.67%	Paid Off - 360	Jul-31-03
110405081 1			221,000.00	220,464.25	Mar-25-04	8.550%	MN - 85.00%	Paid Off - 360	Sep-29-03
110377223 1			63,000.00	62,711.58	Aug-09-04	10.490%	CA - 100.00%	Paid Off - 360	Sep-03-03
110405537 1			223,300.00	222,417.41	Mar-04-04	7.250%	CA - 70.00%	Paid Off - 360	Sep-19-03
110377231 1			252,000.00	249,655.73	Aug-09-04	6.990%	CA - 80.00%	Paid Off - 360	Sep-03-03
110406238 1			210,000.00	209,127.50	Mar-01-04	6.990%	CA - 75.00%	Paid Off - 360	Sep-15-03
110377538 1			213,750.00	212,412.95	Aug-03-04	8.500%	CA - 74.74%	Paid Off - 360	Sep-22-03
110406659 1			227,500.00	226,724.96	Mar-17-04	7.990%	CA - 87.50%	Paid Off - 360	Sep-22-03
110377942 1			200,000.00	197,956.38	Aug-06-04	6.500%	CA - 58.82%	Paid Off - 360	Sep-04-03
110406741 1			95,000.00	94,730.58	Mar-12-04	8.990%	CA - 47.50%	Paid Off - 360	Sep-23-03
110378064 1			37,000.00	36,839.69	Aug-06-04	10.750%	CA - 100.00%	Paid Off - 360	Sep-05-03
110406840 1			240,000.00	239,096.28	Mar-11-04	7.500%	CA - 100.00%	Paid Off - 360	Sep-30-03
110378072 1			148,000.00	146,623.21	Aug-06-04	6.990%	CA - 80.00%	Paid Off - 360	Sep-05-03
110408101 1			110,400.00	110,074.41	Mar-31-04	8.700%	OR - 80.00%	Paid Off - 360	Sep-18-03
110378304 1			166,896.00	165,606.84	Aug-26-04	7.550%	MO - 90.00%	Paid Off - 360	Sep-12-03
110409299 1			157,500.00	156,706.66	Mar-25-04	5.990%	CA - 90.00%	Paid Off - 360	Sep-17-03
110378338 1			40,000.00	39,791.81	Aug-02-04	9.400%	PA - 57.14%	Paid Off - 360	Sep-15-03
110410065 1			250,750.00	250,018.03	Mar-26-04	8.750%	CA - 85.00%	Paid Off - 360	Sep-08-03
110378676 1			313,500.00	310,940.28	Aug-27-04	7.650%	HI - 95.00%	Paid Off - 360	Sep-18-03
110410222 1			84,225.00	83,908.51	Mar-17-04	7.500%	AZ - 75.00%	Paid Off - 360	Sep-30-03
110379104 1			105,750.00	104,941.10	Aug-05-04	7.490%	FL - 90.00%	Paid Off - 360	Sep-18-03
110410248 1			260,000.00	258,777.19	Mar-29-04	6.350%	CA - 80.62%	Paid Off - 360	Sep-09-03
110379138 1			137,600.00	136,225.01	Aug-13-04	6.100%	CA - 80.00%	Paid Off - 360	Sep-15-03
110412699 1			174,200.00	173,696.71	Mar-29-04	8.800%	CA - 64.52%	Paid Off - 360	Sep-10-03
110379294 1			225,000.00	223,520.05	Aug-03-04	8.250%	IL - 90.00%	Paid Off - 360	Sep-12-03
110414208 1			220,800.00	219,857.21	Mar-19-04	6.850%	CA - 90.12%	Paid Off - 360	Sep-30-03
110379344 1			114,300.00	113,587.65	Aug-26-04	8.850%	MI - 90.00%	Paid Off - 360	Sep-16-03
110415197 1			123,500.00	122,963.14	Mar-30-04	7.700%	FL - 95.00%	Paid Off - 360	Sep-08-03
110379765 1			35,400.00	35,254.23	Aug-24-04	10.990%	FL - 95.00%	Paid Off - 360	Aug-28-03
110415429 1			101,600.00	101,233.14	Mar-12-04	7.700%	FL - 80.00%	Paid Off - 360	Sep-30-03
110381241 1			181,600.00	180,144.11	Aug-23-04	7.250%	MD - 80.00%	Paid Off - 360	Sep-26-03
110416187 1			279,000.00	278,034.30	Mar-29-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-25-03
110381456 1			284,800.00	282,196.60	Aug-19-04	6.570%	CA - 80.00%	Paid Off - 360	Sep-30-03
110416294 1			49,000.00	48,666.75	Mar-25-04	9.990%	CA - 100.00%	Paid Off - 240	Sep-15-03
110381746 1			223,000.00	220,833.80	Aug-25-04	6.250%	CA - 93.70%	Paid Off - 360	Sep-25-03
110416641 1			248,000.00	247,010.96	Mar-15-04	7.200%	MD - 80.00%	Paid Off - 360	Sep-12-03
110382223 1			50,400.00	50,134.94	Aug-30-04	9.350%	OH - 90.00%	Paid Off - 360	Sep-30-03
110416708 1			138,450.00	138,049.97	Mar-25-04	8.800%	MD - 65.00%	Paid Off - 360	Sep-30-03
110382496 1			223,200.00	221,496.12	Aug-27-04	7.500%	CA - 90.00%	Paid Off - 360	Sep-26-03
110416732 1			58,612.00	58,382.86	Mar-29-04	7.300%	MD - 90.00%	Paid Off - 360	Sep-08-03
110382710 1			236,000.00	233,597.03	Aug-16-04	6.000%	CA - 80.00%	Paid Off - 360	Sep-30-03
110416872 1			122,500.00	122,224.46	Mar-08-04	10.000%	MD - 64.47%	Paid Off - 360	Sep-30-03
110383031 1			235,000.00	233,292.33	Aug-04-04	7.750%	CA - 69.94%	Paid Off - 360	Sep-30-03
110416948 1			75,000.00	74,827.68	Mar-25-04	9.900%	MD - 60.00%	Paid Off - 360	Sep-30-03
110383775 1			372,000.00	369,017.81	Aug-13-04	7.250%	CA - 80.00%	Paid Off - 360	Sep-16-03
110417011 1			232,000.00	231,101.96	Mar-23-04	7.350%	MA - 80.00%	Paid Off - 360	Sep-17-03
110383809 1			97,500.00	96,931.95	Aug-30-04	8.850%	FL - 75.00%	Paid Off - 360	Sep-25-03
110417045 1			146,200.00	145,548.10	Mar-30-04	7.500%	IL - 80.77%	Paid Off - 360	Sep-30-03
110384120 1			130,900.00	130,081.23	Aug-11-04	8.500%	CA - 85.00%	Paid Off - 360	Sep-29-03
110417060 1			152,150.00	151,532.88	Mar-18-04	7.600%	IL - 85.00%	Paid Off - 360	Sep-25-03
110384419 1			176,000.00	173,703.36	Aug-16-04	6.650%	HI - 80.00%	Paid Off - 360	Sep-30-03
110417185 1			168,750.00	168,193.36	Mar-04-04	8.150%	IL - 90.00%	Paid Off - 360	Sep-24-03
110384518 1			152,000.00	150,745.38	Aug-11-04	7.100%	CA - 80.00%	Paid Off - 360	Sep-30-03
110417284 1			139,500.00	138,701.35	Mar-01-04	8.800%	IL - 90.00%	Paid Off - 360	Sep-11-03
110387230 1			112,500.00	111,571.40	Aug-09-04	7.100%	CA - 90.00%	Paid Off - 360	Sep-30-03
110417318 1			110,400.00	109,847.94	Mar-11-04	6.990%	IL - 80.00%	Paid Off - 360	Sep-03-03
110387412 1			195,000.00	193,648.86	Aug-06-04	7.990%	CA - 82.98%	Paid Off - 360	Sep-30-03
110417458 1			396,000.00	394,795.71	Mar-17-04	8.550%	IL - 90.00%	Paid Off - 360	Sep-25-03
110387461 1			175,000.00	173,461.77	Aug-10-04	7.350%	CA - 100.00%	Paid Off - 360	Sep-08-03
110417714 1			109,650.00	109,268.25	Mar-01-04	8.500%	IL - 85.00%	Paid Off - 360	Sep-29-03
110388147 1			240,000.00	238,013.64	Aug-06-04	7.590%	DC - 80.00%	Paid Off - 360	Sep-04-03
110418472 1			36,000.00	35,766.54	Mar-05-04	10.250%	CO - 100.00%	Paid Off - 240	Sep-11-03
110388345 1			295,000.00	292,124.30	Aug-19-04	6.250%	CA - 100.00%	Paid Off - 360	Sep-19-03
					Page 20 of 29				© COPYRIGHT 2004 Deutsche Bank
					Page 22 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110418688 1			144,000.00	143,524.99	Mar-10-04	8.150%	FL - 80.00%	Paid Off - 360	Sep-23-03
110388816 1			207,000.00	204,983.45	Aug-17-04	6.750%	CA - 90.00%	Paid Off - 360	Sep-02-03
110418779 1			112,500.00	112,188.06	Mar-12-04	9.000%	CT - 75.00%	Paid Off - 360	Sep-16-03
110388956 1			144,000.00	142,886.58	Aug-24-04	7.450%	CA - 80.00%	Paid Off - 360	Sep-12-03
110418811 1			220,000.00	219,042.18	Mar-30-04	6.750%	HI - 69.84%	Paid Off - 360	Sep-15-03
110389137 1			120,000.00	118,965.55	Aug-20-04	6.990%	CA - 31.58%	Paid Off - 360	Sep-26-03
110419306 1			140,400.00	140,006.72	Mar-01-04	8.950%	TX - 90.00%	Paid Off - 360	Sep-19-03
110389210 1			162,500.00	161,134.45	Aug-24-04	7.250%	CA - 65.00%	Paid Off - 360	Sep-30-03
110421476 1			306,000.00	304,235.06	Mar-22-04	6.250%	IL - 88.70%	Paid Off - 360	Sep-09-03
110389541 1			284,000.00	282,295.93	Aug-05-04	9.050%	CA - 80.00%	Paid Off - 360	Sep-25-03
110421617 1			158,000.00	157,415.41	Mar-04-04	8.500%	IL - 87.78%	Paid Off - 360	Sep-02-03
110389756 1			142,500.00	141,651.88	Aug-27-04	9.400%	DC - 68.18%	Paid Off - 360	Sep-30-03
110421658 1			191,880.00	191,207.64	Mar-03-04	7.850%	IL - 82.00%	Paid Off - 360	Sep-22-03
110389822 1			135,000.00	134,038.17	Aug-31-04	7.850%	VA - 74.59%	Paid Off - 360	Sep-15-03
110421922 1			97,200.00	97,007.59	Mar-10-04	10.600%	IL - 90.00%	Paid Off - 360	Sep-04-03
110390051 1			166,500.00	165,325.47	Aug-13-04	7.900%	DC - 90.00%	Paid Off - 360	Sep-23-03
110422243 1			138,750.00	138,168.99	Mar-17-04	8.990%	IL - 75.00%	Paid Off - 360	Sep-19-03
110390127 1			90,750.00	90,193.65	Aug-03-04	8.600%	DC - 75.00%	Paid Off - 360	Sep-26-03
110422441 1			176,800.00	176,115.62	Mar-23-04	7.350%	IL - 85.00%	Paid Off - 360	Sep-25-03
110390838 1			134,100.00	132,958.50	Aug-04-04	9.000%	CT - 90.00%	Paid Off - 360	Sep-24-03
110422656 1			182,700.00	182,138.68	Mar-02-04	8.500%	NJ - 90.00%	Paid Off - 360	Sep-26-03
110390960 1			170,000.00	168,343.89	Aug-23-04	6.750%	CA - 68.00%	Paid Off - 360	Sep-08-03
110422698 1			182,000.00	181,349.34	Mar-01-04	7.750%	AZ - 67.41%	Paid Off - 360	Sep-26-03
110391034 1			144,000.00	142,845.56	Aug-16-04	7.250%	AZ - 90.00%	Paid Off - 360	Sep-15-03
110423019 1			209,000.00	208,090.04	Mar-03-04	6.750%	IL - 60.58%	Paid Off - 360	Sep-24-03
110391158 1			287,000.00	284,765.63	Aug-02-04	7.400%	CA - 93.18%	Paid Off - 360	Sep-09-03
110423027 1			144,000.00	143,682.91	Mar-22-04	10.100%	IL - 80.00%	Paid Off - 360	Sep-29-03
110391224 1			247,500.00	245,293.16	Aug-30-04	6.700%	CA - 90.00%	Paid Off - 360	Sep-11-03
110423308 1			150,000.00	149,584.11	Mar-02-04	9.000%	UT - 100.00%	Paid Off - 360	Sep-05-03
110391331 1			136,000.00	135,057.63	Aug-24-04	7.990%	CA - 77.71%	Paid Off - 360	Sep-10-03
110423407 1			199,900.00	198,986.56	Mar-26-04	6.500%	UT - 74.04%	Paid Off - 360	Sep-30-03
110391547 1			144,000.00	142,337.14	Aug-18-04	5.850%	CA - 80.00%	Paid Off - 360	Sep-02-03
110424652 1			134,000.00	133,232.21	Mar-15-04	6.938%	MD - 100.00%	Paid Off - 360	Aug-18-03
110391604 1			260,000.00	257,935.40	Aug-17-04	7.800%	CA - 37.14%	Paid Off - 360	Sep-04-03
110424686 1			151,500.00	151,101.21	Mar-11-04	9.250%	NJ - 71.97%	Paid Off - 360	Aug-29-03
110391687 1			192,000.00	189,982.66	Aug-20-04	5.990%	CA - 80.00%	Paid Off - 360	Sep-09-03
110424793 1			182,000.00	181,407.73	Mar-31-04	9.125%	MN - 84.65%	Paid Off - 360	Aug-21-03
110391737 1			223,600.00	221,518.43	Aug-12-04	7.250%	CA - 80.00%	Paid Off - 360	Sep-08-03
110424835 1			35,000.00	34,921.29	Mar-03-04	10.000%	IN - 40.70%	Paid Off - 360	Sep-04-03
110392370 1			315,000.00	312,523.59	Aug-30-04	7.350%	CA - 90.00%	Paid Off - 360	Sep-18-03
110425741 1			184,000.00	183,468.95	Mar-10-04	9.750%	FL - 80.00%	Paid Off - 360	Aug-08-03
110392438 1			146,500.00	145,408.61	Aug-20-04	7.650%	CA - 83.71%	Paid Off - 360	Sep-19-03
110425824 1			298,000.00	296,652.14	Mar-09-04	7.500%	NJ - 80.00%	Paid Off - 360	Aug-29-03
110392602 1			210,000.00	208,503.88	Aug-16-04	7.850%	CA - 75.00%	Paid Off - 360	Sep-30-03
110426152 1			147,250.00	146,440.12	Mar-11-04	6.500%	NV - 95.00%	Paid Off - 360	Aug-14-03
110392610 1			157,500.00	156,133.72	Aug-31-04	7.100%	CA - 90.00%	Paid Off - 360	Sep-22-03
110430592 1			313,500.00	312,700.12	Mar-31-04	9.400%	NJ - 95.00%	Paid Off - 360	Sep-17-03
110392818 1			157,500.00	156,408.67	Aug-30-04	7.990%	CA - 79.55%	Paid Off - 360	Sep-10-03
110438942 1			103,837.00	103,435.07	Mar-10-04	7.350%	CA - 75.00%	Paid Off - 360	Sep-30-03
110392859 1			237,500.00	235,841.32	Aug-09-04	7.950%	CA - 95.00%	Paid Off - 360	Sep-18-03
110439924 1			130,000.00	129,541.33	Mar-17-04	8.400%	IL - 100.00%	Paid Off - 360	Sep-19-03
110393048 1			224,000.00	221,983.45	Aug-31-04	6.650%	CA - 80.00%	Paid Off - 360	Sep-19-03
110501343 1			159,000.00	157,796.98	Mar-31-04	6.990%	MD - 72.94%	Paid Off - 360	May-01-03
110393071 1			83,000.00	82,097.67	Aug-10-04	6.400%	CA - 69.75%	Paid Off - 360	Sep-02-03
110501640 1			320,000.00	320,000.00	Mar-31-04	6.000%	CA - 80.00%	Paid Off - 360	Aug-27-03
110393279 1			151,920.00	150,988.76	Aug-04-04	8.600%	CA - 80.00%	Paid Off - 360	Sep-26-03
110502200 1			287,000.00	287,000.00	Mar-31-04	6.750%	NY - 89.97%	Paid Off - 360	Aug-26-03
110393493 1			157,000.00	156,085.32	Aug-25-04	8.850%	NV - 86.98%	Paid Off - 360	Sep-12-03
110502309 1			284,000.00	284,000.00	Mar-31-04	6.500%	CA - 80.00%	Paid Off - 360	Jul-23-03
110394277 1			205,000.00	203,189.59	Aug-04-04	6.750%	CA - 82.00%	Paid Off - 360	Sep-12-03
110502788 1			208,000.00	206,098.65	Mar-31-04	6.000%	NJ - 80.00%	Paid Off - 360	May-20-03
110394319 1			150,000.00	148,556.64	Aug-10-04	6.300%	CA - 65.22%	Paid Off - 360	Sep-30-03
110566940 1			93,000.00	92,479.14	Mar-02-04	6.830%	PA - 75.00%	Paid Off - 180	Oct-17-03
110394509 1			70,000.00	67,888.67	Aug-26-04	7.850%	CA - 36.84%	Paid Off - 180	Sep-19-03
110568227 1			114,400.00	114,072.56	Mar-30-04	7.730%	MI - 80.00%	Paid Off - 360	Oct-16-03
110394723 1			102,400.00	101,580.10	Aug-12-04	7.490%	CA - 80.00%	Paid Off - 360	Sep-30-03
110568342 1			154,000.00	153,578.31	Mar-05-04	7.950%	MA - 70.00%	Paid Off - 360	Oct-09-03
110394731 1			25,600.00	25,270.93	Aug-12-04	10.500%	CA - 100.00%	Paid Off - 240	Sep-30-03
110568482 1			187,000.00	186,340.37	Mar-15-04	6.670%	IL - 54.20%	Paid Off - 360	Oct-11-03
110394806 1			252,000.00	249,940.07	Aug-05-04	7.150%	CA - 80.00%	Paid Off - 360	Sep-26-03
110568995 1			189,600.00	188,470.49	Mar-04-04	6.080%	CA - 60.00%	Paid Off - 360	Aug-22-03
110395076 1			220,000.00	218,236.36	Aug-18-04	7.250%	CA - 62.86%	Paid Off - 360	Sep-29-03
110569027 1			171,000.00	170,298.56	Mar-10-04	7.990%	CA - 95.00%	Paid Off - 360	Aug-12-03
110395845 1			172,550.00	171,470.63	Aug-18-04	8.500%	CO - 85.00%	Paid Off - 360	Sep-16-03
110570082 1			195,500.00	194,931.43	Mar-11-04	7.650%	CA - 85.00%	Paid Off - 360	Oct-09-03
110395985 1			166,500.00	165,226.28	Aug-06-04	7.990%	MI - 90.00%	Paid Off - 360	Sep-02-03
110571098 1			42,400.00	41,934.22	Mar-29-04	8.910%	WI - 80.00%	Paid Off - 360	Sep-18-03
110396942 1			108,000.00	107,443.66	Aug-31-04	9.450%	MI - 80.00%	Paid Off - 360	Sep-30-03
110571312 1			65,700.00	65,006.97	Mar-01-04	9.150%	SC - 84.23%	Paid Off - 180	Oct-13-03
110397247 1			112,200.00	111,630.85	Aug-30-04	9.550%	MI - 85.00%	Paid Off - 360	Sep-29-03
110571494 1			70,000.00	69,794.71	Mar-26-04	8.760%	GA - 46.67%	Paid Off - 360	Sep-22-03
110397718 1			150,000.00	148,960.63	Aug-19-04	7.990%	CA - 75.00%	Paid Off - 360	Sep-30-03
110571692 1			123,500.00	123,191.44	Mar-17-04	9.500%	GA - 95.00%	Paid Off - 360	Sep-09-03
110397791 1			292,000.00	289,976.84	Aug-26-04	7.990%	CA - 83.43%	Paid Off - 360	Sep-25-03
110571999 1			109,500.00	109,196.43	Mar-30-04	9.000%	MD - 75.00%	Paid Off - 360	Sep-09-03
110397809 1			289,000.00	285,748.83	Aug-20-04	5.990%	CA - 84.75%	Paid Off - 360	Sep-05-03
110572021 1			219,500.00	216,283.02	Mar-16-04	7.990%	NJ - 84.42%	Paid Off - 180	Sep-16-03
110398047 1			239,000.00	236,496.50	Aug-18-04	6.750%	CA - 81.02%	Paid Off - 360	Sep-03-03
110572203 1			150,100.00	149,609.86	Mar-30-04	8.200%	MO - 95.00%	Paid Off - 360	Sep-26-03
110398278 1			275,000.00	272,681.23	Aug-02-04	6.990%	CA - 49.11%	Paid Off - 360	Sep-30-03
110572617 1			225,000.00	224,538.71	Mar-09-04	9.360%	GA - 74.50%	Paid Off - 360	Oct-15-03
110398484 1			148,750.00	147,710.78	Aug-20-04	7.950%	CA - 85.00%	Paid Off - 360	Sep-30-03
110607124 1			66,500.00	66,246.53	Mar-23-04	9.125%	KS - 95.00%	Paid Off - 360	Jul-21-03
110399334 1			264,000.00	262,213.84	Aug-25-04	8.600%	CA - 80.00%	Paid Off - 360	Sep-23-03
110608791 1			229,500.00	228,693.15	Mar-15-04	8.750%	NV - 90.00%	Paid Off - 360	Aug-11-03
110399417 1			216,000.00	214,741.49	Aug-02-04	8.850%	CA - 80.00%	Paid Off - 360	Sep-26-03
110621588 1			50,000.00	49,792.24	Mar-22-04	6.990%	CA - 50.00%	Paid Off - 360	Oct-01-03
110399524 1			318,000.00	314,839.73	Aug-02-04	6.990%	CA - 88.33%	Paid Off - 360	Sep-30-03
110621653 1			213,000.00	212,392.80	Mar-01-04	7.750%	CA - 77.45%	Paid Off - 360	Oct-16-03
110399532 1			203,150.00	201,447.73	Aug-02-04	7.600%	CA - 85.00%	Paid Off - 360	Sep-29-03
110621703 1			308,000.00	307,281.91	Mar-02-04	8.740%	CA - 78.97%	Paid Off - 360	Oct-24-03
110399862 1			240,000.00	237,920.84	Aug-20-04	6.850%	NV - 80.00%	Paid Off - 360	Sep-22-03
110622990 1			216,000.00	215,284.14	Mar-26-04	6.990%	CA - 90.00%	Paid Off - 360	Oct-07-03
110400462 1			375,000.00	371,986.77	Aug-02-04	7.740%	HI - 100.00%	Paid Off - 360	Sep-05-03
					Page 21 of 29				© COPYRIGHT 2004 Deutsche Bank
					Page 23 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110623089 1			236,250.00	235,506.06	Mar-23-04	7.250%	CA - 75.00%	Paid Off - 360	Oct-23-03
110400702 1			288,000.00	285,480.93	Aug-25-04	6.800%	HI - 90.00%	Paid Off - 360	Sep-12-03
110625605 1			255,000.00	244,759.20	Mar-08-04	9.750%	IL - 100.00%	Paid Off - 360	Oct-03-03
110401197 1			136,000.00	134,941.22	Aug-18-04	7.400%	HI - 80.00%	Paid Off - 360	Sep-16-03
110626066 1			60,000.00	59,770.03	Mar-29-04	7.400%	CA - 32.43%	Paid Off - 360	Sep-27-03
110401205 1			34,000.00	33,528.33	Aug-18-04	10.250%	HI - 100.00%	Paid Off - 240	Sep-16-03
110626405 1			384,000.00	382,802.73	Mar-10-04	7.300%	CA - 80.00%	Paid Off - 360	Oct-18-03
110401296 1			265,000.00	262,744.68	Aug-04-04	6.990%	HI - 100.00%	Paid Off - 360	Sep-22-03
110627866 1			136,500.00	136,076.32	Mar-17-04	8.450%	CA - 70.00%	Paid Off - 360	Oct-06-03
110401676 1			180,000.00	179,037.43	Aug-19-04	9.990%	NV - 80.00%	Paid Off - 360	Sep-03-03
110627916 1			292,500.00	291,578.97	Mar-05-04	7.250%	CA - 90.00%	Paid Off - 360	Oct-24-03
110401734 1			99,000.00	98,264.79	Aug-02-04	7.640%	NV - 90.00%	Paid Off - 360	Sep-22-03
110629300 1			138,750.00	138,350.47	Mar-31-04	7.700%	CA - 75.00%	Paid Off - 360	Oct-07-03
110401833 1			258,843.00	256,032.27	Aug-19-04	6.500%	NV - 80.00%	Paid Off - 360	Sep-09-03
110629433 1			144,000.00	143,581.17	Mar-12-04	7.650%	CA - 69.23%	Paid Off - 360	Oct-14-03
110401841 1			64,711.00	63,793.22	Aug-19-04	10.500%	NV - 100.00%	Paid Off - 240	Sep-09-03
110629466 1			306,000.00	304,667.75	Mar-24-04	6.750%	CA - 79.48%	Paid Off - 360	Oct-06-03
110401858 1			225,250.00	223,113.11	Aug-18-04	6.600%	NV - 85.00%	Paid Off - 360	Sep-16-03
110629482 1			92,700.00	92,528.50	Mar-23-04	9.850%	CA - 90.00%	Paid Off - 360	Oct-22-03
110402450 1			185,000.00	183,903.41	Aug-10-04	9.250%	CA - 69.81%	Paid Off - 360	Sep-03-03
110630449 1			152,000.00	151,616.17	Mar-26-04	8.350%	CA - 72.04%	Paid Off - 360	Oct-29-03
110402609 1			119,850.00	118,995.86	Aug-05-04	7.850%	CA - 85.00%	Paid Off - 360	Sep-12-03
110631298 1			85,000.00	84,769.10	Mar-29-04	7.990%	OH - 100.00%	Paid Off - 360	Oct-14-03
110404027 1			67,500.00	66,844.30	Aug-23-04	6.250%	WI - 69.59%	Paid Off - 360	Sep-24-03
110631967 1			138,700.00	138,199.20	Mar-01-04	6.550%	NM - 95.00%	Paid Off - 360	Oct-14-03
110404951 1			316,800.00	313,558.16	Aug-13-04	5.990%	MN - 80.00%	Paid Off - 360	Sep-30-03
110632163 1			94,090.00	93,741.59	Mar-26-04	6.500%	NM - 97.00%	Paid Off - 360	Oct-15-03
110404977 1			179,000.00	177,606.49	Aug-23-04	7.400%	MN - 87.32%	Paid Off - 360	Sep-30-03
110632437 1			42,600.00	42,367.37	Mar-04-04	10.750%	CO - 100.00%	Paid Off - 240	Oct-23-03
110405388 1			184,000.00	182,415.83	Aug-13-04	7.990%	CA - 81.42%	Paid Off - 360	Sep-10-03
110633997 1			54,600.00	54,451.66	Mar-04-04	7.990%	MI - 65.00%	Paid Off - 360	Oct-30-03
110405578 1			80,000.00	79,228.14	Aug-03-04	7.150%	CA - 42.11%	Paid Off - 360	Sep-08-03
110634946 1			135,915.00	135,511.73	Mar-18-04	7.550%	CA - 85.00%	Paid Off - 360	Oct-28-03
110405735 1			135,000.00	133,965.05	Aug-20-04	7.500%	CA - 79.88%	Paid Off - 360	Sep-16-03
110635042 1			162,000.00	161,397.92	Mar-04-04	6.400%	FL - 90.00%	Paid Off - 360	Oct-02-03
110406386 1			196,800.00	195,640.62	Aug-12-04	8.800%	CA - 80.00%	Paid Off - 360	Sep-22-03
110636958 1			48,000.00	47,665.32	Mar-17-04	8.500%	HI - 80.00%	Paid Off - 240	Oct-29-03
110406535 1			89,000.00	87,893.44	Aug-25-04	10.750%	CA - 100.00%	Paid Off - 240	Sep-26-03
110637329 1			139,900.00	139,497.15	Mar-16-04	7.700%	OR - 77.77%	Paid Off - 360	Oct-24-03
110406568 1			287,920.00	285,840.90	Aug-26-04	7.990%	CA - 80.00%	Paid Off - 360	Sep-26-03
110640372 1			225,375.00	224,652.26	Mar-11-04	7.500%	NY - 75.00%	Paid Off - 360	Oct-06-03
110406667 1			208,250.00	206,880.15	Aug-30-04	8.250%	CA - 85.00%	Paid Off - 360	Sep-22-03
110640752 1			156,000.00	155,637.02	Mar-31-04	8.750%	NY - 65.00%	Paid Off - 360	Oct-21-03
110406923 1			238,000.00	236,350.92	Aug-23-04	7.990%	CA - 100.00%	Paid Off - 360	Sep-26-03
110642667 1			250,000.00	249,385.76	Mar-18-04	8.500%	MN - 71.43%	Paid Off - 360	Oct-29-03
110408366 1			229,500.00	227,882.09	Aug-31-04	7.990%	CA - 85.00%	Paid Off - 360	Sep-18-03
110644077 1			255,000.00	251,890.44	Mar-12-04	7.500%	CA - 75.00%	Paid Off - 180	Oct-20-03
110408507 1			112,000.00	110,962.42	Aug-09-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-30-03
110644747 1			161,500.00	161,048.75	Mar-23-04	7.850%	CA - 85.00%	Paid Off - 360	Oct-30-03
110408739 1			178,500.00	176,686.32	Aug-02-04	6.250%	CA - 84.20%	Paid Off - 360	Sep-11-03
110644986 1			231,240.00	230,611.86	Mar-29-04	7.990%	CA - 82.00%	Paid Off - 360	Oct-22-03
110408754 1			155,000.00	153,959.79	Aug-06-04	8.150%	CA - 73.81%	Paid Off - 360	Sep-15-03
110645587 1			188,000.00	187,378.46	Mar-24-04	7.900%	NJ - 80.00%	Paid Off - 360	Oct-22-03
110409018 1			197,000.00	195,190.80	Aug-20-04	6.990%	CA - 74.62%	Paid Off - 360	Sep-15-03
110645983 1			180,000.00	179,526.60	Mar-03-04	8.150%	PA - 83.72%	Paid Off - 360	Oct-20-03
110409505 1			232,500.00	230,599.42	Aug-27-04	7.150%	CA - 78.81%	Paid Off - 360	Sep-23-03
110646205 1			90,000.00	89,774.83	Mar-16-04	8.500%	NJ - 35.29%	Paid Off - 360	Oct-16-03
110409869 1			177,600.00	175,989.46	Aug-23-04	6.650%	CA - 80.00%	Paid Off - 360	Sep-24-03
110646890 1			225,000.00	224,179.73	Mar-05-04	6.500%	IL - 52.33%	Paid Off - 360	Oct-14-03
110410131 1			226,000.00	224,683.28	Aug-03-04	8.850%	CA - 52.56%	Paid Off - 360	Sep-15-03
110647260 1			256,000.00	255,252.71	Mar-30-04	8.750%	IL - 80.00%	Paid Off - 360	Oct-03-03
110411188 1			299,000.00	296,195.59	Aug-13-04	6.990%	CA - 94.92%	Paid Off - 360	Sep-04-03
110647286 1			64,000.00	63,646.91	Mar-30-04	11.490%	IL - 100.00%	Paid Off - 240	Oct-03-03
110411402 1			139,500.00	138,268.01	Aug-31-04	6.750%	CA - 90.00%	Paid Off - 360	Sep-25-03
110647377 1			206,400.00	205,919.77	Mar-23-04	8.750%	IL - 80.00%	Paid Off - 360	Oct-29-03
110412186 1			202,300.00	201,253.75	Aug-05-04	9.500%	CA - 85.00%	Paid Off - 360	Sep-16-03
110647682 1			108,000.00	107,692.11	Mar-29-04	7.750%	IL - 90.00%	Paid Off - 360	Oct-30-03
110412376 1			280,000.00	277,777.14	Aug-19-04	7.300%	CA - 93.33%	Paid Off - 360	Sep-03-03
110648615 1			88,400.00	88,214.54	Mar-04-04	9.250%	AZ - 85.00%	Paid Off - 360	Oct-17-03
110412608 1			251,100.00	248,861.82	Aug-27-04	6.950%	CA - 90.00%	Paid Off - 360	Sep-22-03
110651288 1			192,850.00	192,391.03	Mar-03-04	8.640%	IL - 95.00%	Paid Off - 360	Oct-29-03
110412863 1			134,400.00	133,333.81	Aug-02-04	7.350%	CA - 80.00%	Paid Off - 360	Sep-30-03
110651304 1			129,500.00	129,198.69	Mar-09-04	8.750%	IL - 69.25%	Paid Off - 360	Oct-29-03
110412947 1			181,000.00	179,549.01	Aug-06-04	7.250%	CA - 67.29%	Paid Off - 360	Sep-29-03
110651387 1			249,300.00	248,514.99	Mar-12-04	7.250%	CA - 90.00%	Paid Off - 360	Oct-15-03
110413069 1			264,000.00	261,668.59	Aug-12-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-19-03
110651734 1			233,000.00	232,266.30	Mar-29-04	7.250%	CA - 88.93%	Paid Off - 360	Oct-08-03
110413598 1			231,000.00	229,555.03	Aug-04-04	8.500%	CA - 79.66%	Paid Off - 360	Sep-23-03
110652252 1			88,200.00	87,893.66	Mar-02-04	6.750%	WA - 90.00%	Paid Off - 360	Oct-27-03
110414380 1			200,000.00	197,581.30	Aug-27-04	7.850%	CA - 80.00%	Paid Off - 360	Sep-18-03
110655495 1			174,500.00	173,832.49	Mar-12-04	6.250%	CA - 49.86%	Paid Off - 360	Oct-29-03
110414422 1			279,000.00	277,254.89	Aug-12-04	8.500%	CA - 90.00%	Paid Off - 360	Sep-25-03
110655503 1			170,000.00	169,436.59	Mar-22-04	6.990%	CA - 37.36%	Paid Off - 360	Oct-29-03
110414455 1			264,299.00	262,595.03	Aug-23-04	8.350%	CA - 95.00%	Paid Off - 360	Sep-25-03
110656022 1			241,000.00	240,095.13	Mar-12-04	6.850%	CA - 45.47%	Paid Off - 360	Oct-16-03
110415221 1			79,200.00	78,689.32	Aug-02-04	8.350%	FL - 90.00%	Paid Off - 360	Sep-12-03
110656709 1			224,172.00	223,701.72	Mar-05-04	9.250%	CA - 80.00%	Paid Off - 360	Oct-27-03
110416021 1			162,000.00	160,877.58	Aug-20-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-26-03
110656725 1			142,500.00	142,112.82	Mar-04-04	7.990%	CA - 64.77%	Paid Off - 360	Oct-24-03
110416047 1			113,000.00	111,929.83	Aug-11-04	6.850%	CA - 79.58%	Paid Off - 360	Sep-16-03
110656774 1			269,000.00	268,108.51	Mar-25-04	6.990%	CA - 89.97%	Paid Off - 360	Oct-27-03
110416146 1			196,000.00	194,265.94	Aug-02-04	6.990%	CA - 80.00%	Paid Off - 360	Sep-15-03
110657095 1			59,600.00	59,376.32	Mar-02-04	6.350%	MO - 59.60%	Paid Off - 360	Oct-06-03
110416252 1			100,000.00	99,198.32	Aug-17-04	7.250%	CA - 80.00%	Paid Off - 360	Sep-17-03
110658457 1			300,000.00	299,205.41	Mar-03-04	6.650%	CA - 80.00%	Paid Off - 360	Oct-30-03
110416658 1			126,900.00	126,145.38	Aug-31-04	8.750%	MD - 84.60%	Paid Off - 360	Sep-19-03
110658705 1			246,500.00	245,937.30	Mar-10-04	8.850%	CA - 85.00%	Paid Off - 360	Oct-16-03
110416799 1			200,000.00	198,684.41	Aug-25-04	8.250%	MD - 78.43%	Paid Off - 360	Sep-22-03
110658879 1			117,900.00	117,605.29	Mar-31-04	8.400%	OH - 90.00%	Paid Off - 360	Oct-16-03
110416930 1			105,000.00	104,158.22	Aug-11-04	7.250%	MD - 45.26%	Paid Off - 360	Sep-25-03
110659042 1			221,850.00	221,247.34	Mar-31-04	7.990%	CA - 85.00%	Paid Off - 360	Oct-21-03
110417201 1			85,000.00	84,290.93	Aug-13-04	7.550%	NE - 47.22%	Paid Off - 360	Sep-08-03
110815404 1			76,000.00	75,869.94	Mar-26-04	8.865%	ME - 80.00%	Paid Off - 360	Nov-10-03
110417722 1			148,500.00	147,549.76	Aug-31-04	8.650%	IL - 81.59%	Paid Off - 360	Sep-30-03
					Page 22 of 29				© COPYRIGHT 2004 Deutsche Bank
					Page 24 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110815701 1			85,000.00	84,206.67	Mar-11-04	10.505%	IA - 100.00%	Paid Off - 180	Nov-05-03
110418084 1			306,000.00	303,239.71	Aug-16-04	7.150%	CA - 90.00%	Paid Off - 360	Sep-09-03
110818556 1			196,716.00	196,155.79	Mar-25-04	7.755%	IL - 80.00%	Paid Off - 360	Oct-15-03
110418720 1			158,100.00	157,251.35	Aug-11-04	9.250%	CA - 85.00%	Paid Off - 360	Sep-19-03
110818580 1			198,000.00	197,509.19	Mar-31-04	6.989%	CA - 77.34%	Paid Off - 360	Nov-05-03
110419462 1			200,000.00	198,190.90	Aug-09-04	7.150%	NY - 71.43%	Paid Off - 360	Sep-17-03
110819513 1			281,125.00	280,344.24	Mar-05-04	7.880%	CA - 82.68%	Paid Off - 360	Nov-05-03
110419587 1			350,000.00	347,918.87	Aug-18-04	8.750%	NY - 74.47%	Paid Off - 360	Sep-17-03
14264196 2			450,000.00	435,809.63	Mar-31-04	7.800%	NE - 75.00%	Paid Off - 360	Nov-14-02
110419991 1			212,000.00	210,459.42	Aug-17-04	7.750%	NY - 78.81%	Paid Off - 360	Sep-23-03
14426191 2			370,800.00	368,173.74	Mar-31-04	9.615%	IL - 90.00%	Paid Off - 360	Nov-25-02
110420189 1			229,500.00	227,568.64	Aug-02-04	7.000%	NY - 73.32%	Paid Off - 360	Sep-30-03
14564926 2			166,250.00	164,286.92	Mar-31-04	7.130%	GA - 95.00%	Paid Off - 360	Jan-13-03
110420346 1			154,800.00	153,831.73	Aug-04-04	8.500%	CA - 72.00%	Paid Off - 360	Sep-16-03
14760284 2			329,150.00	325,482.31	Mar-31-04	7.350%	NV - 94.99%	Paid Off - 180	Dec-18-02
110420353 1			38,700.00	38,233.99	Aug-04-04	11.000%	CA - 90.00%	Paid Off - 240	Sep-16-03
14814651 2			327,850.00	325,211.94	Mar-31-04	6.250%	CA - 80.00%	Paid Off - 360	Jun-04-03
110420700 1			90,000.00	89,372.22	Aug-17-04	8.450%	NJ - 54.55%	Paid Off - 360	Sep-04-03
15014517 2			337,500.00	334,648.62	Mar-31-04	7.485%	NY - 90.00%	Paid Off - 360	Mar-17-03
110421039 1			153,000.00	151,899.08	Aug-02-04	7.800%	NJ - 61.69%	Paid Off - 360	Sep-26-03
15562408 2			400,000.00	397,968.46	Mar-31-04	6.910%	MN - 86.02%	Paid Off - 180	Aug-19-03
110421088 1			303,000.00	301,066.17	Aug-24-04	8.400%	NJ - 74.81%	Paid Off - 360	Sep-09-03
17013046 2			469,855.00	468,257.54	Mar-31-04	8.000%	NY - 74.58%	Paid Off - 360	Sep-19-03
110421690 1			159,000.00	157,844.56	Aug-03-04	7.750%	IL - 79.10%	Paid Off - 360	Sep-10-03
17070970 2			405,000.00	403,236.80	Mar-31-04	6.750%	CA - 62.50%	Paid Off - 360	Sep-09-03
110421716 1			210,000.00	208,048.20	Aug-30-04	6.500%	IL - 71.19%	Paid Off - 360	Sep-10-03
110115144 2			65,250.00	64,745.22	Mar-22-04	9.875%	CA - 95.74%	Paid Off - 180	Oct-01-02
110421807 1			157,500.00	156,654.51	Aug-17-04	9.250%	IL - 64.29%	Paid Off - 360	Sep-26-03
110115755 2			32,640.00	32,594.01	Mar-31-04	13.000%	NJ - 100.00%	Paid Off - 360	Aug-13-03
110421856 1			82,200.00	79,699.64	Aug-30-04	7.750%	IL - 53.38%	Paid Off - 180	Sep-18-03
110115763 2			32,640.00	32,594.01	Mar-31-04	13.000%	NJ - 100.00%	Paid Off - 360	Aug-13-03
110421963 1			136,000.00	131,590.65	Aug-05-04	7.900%	IL - 83.95%	Paid Off - 180	Sep-19-03
110116753 2			32,500.00	32,423.10	Mar-18-04	11.375%	CA - 90.00%	Paid Off - 180	Jul-29-03
110422169 1			164,000.00	162,617.13	Aug-19-04	6.990%	IL - 84.10%	Paid Off - 360	Sep-30-03
110117603 2			40,000.00	39,433.09	Mar-16-04	6.750%	CT - 86.81%	Paid Off - 240	Jul-25-03
110422391 1			120,000.00	119,320.71	Aug-03-04	8.990%	IL - 60.91%	Paid Off - 360	Sep-22-03
110118783 2			116,500.00	116,145.41	Mar-12-04	10.750%	MA - 89.99%	Paid Off - 180	Jul-23-03
110423373 1			90,800.00	90,072.07	Aug-16-04	7.250%	UT - 80.00%	Paid Off - 360	Sep-11-03
110119773 2			41,000.00	40,562.19	Mar-18-04	7.750%	NH - 100.00%	Paid Off - 240	Aug-15-03
110423548 1			185,000.00	183,487.70	Aug-16-04	7.150%	CA - 63.79%	Paid Off - 360	Sep-29-03
110352663 2			360,000.00	360,000.00	Mar-25-04	8.260%	AZ - 75.00%	Paid Off - 360	Sep-16-03
110423886 1			123,000.00	122,387.26	Aug-10-04	9.740%	CA - 75.00%	Paid Off - 360	Sep-18-03
110353026 2			134,500.00	134,095.12	Mar-25-04	8.600%	MD - 74.72%	Paid Off - 360	Sep-23-03
110425055 1			116,500.00	115,542.04	Aug-26-04	7.625%	PA - 77.67%	Paid Off - 360	Aug-22-03
110353844 2			331,200.00	331,102.60	Mar-19-04	5.850%	CA - 90.00%	Paid Off - 360	Sep-12-03
110425576 1			107,250.00	106,778.70	Aug-31-04	10.875%	RI - 65.00%	Paid Off - 360	Sep-11-03
110354065 2			399,999.00	398,652.64	Mar-04-04	8.050%	MD - 89.89%	Paid Off - 360	Sep-24-03
110425956 1			106,250.00	105,603.41	Aug-20-04	9.625%	NC - 85.00%	Paid Off - 360	Jul-30-03
110369550 2			346,700.00	344,268.17	Mar-17-04	7.520%	NY - 94.99%	Paid Off - 360	Sep-25-03
110438884 1			201,450.00	199,619.08	Aug-10-04	6.600%	CA - 85.00%	Paid Off - 360	Sep-16-03
110376274 2			395,000.00	392,828.25	Mar-19-04	6.500%	CA - 84.95%	Paid Off - 360	Aug-25-03
110439171 1			171,900.00	170,381.53	Aug-23-04	6.750%	CA - 90.00%	Paid Off - 360	Sep-19-03
110381712 2			467,000.00	465,245.24	Mar-26-04	7.500%	FL - 81.93%	Paid Off - 360	Sep-29-03
110439833 1			222,000.00	220,386.76	Aug-04-04	7.750%	IL - 77.89%	Paid Off - 360	Sep-18-03
110382033 2			391,110.00	389,683.61	Mar-19-04	7.650%	CA - 81.67%	Paid Off - 360	Sep-25-03
110440732 1			83,610.00	83,074.08	Aug-31-04	7.850%	SC - 90.00%	Paid Off - 360	Oct-08-03
110383007 2			72,576.00	72,412.38	Mar-18-04	9.990%	CA - 100.00%	Paid Off - 360	Sep-19-03
110441136 1			66,400.00	66,033.09	Aug-27-04	8.575%	IL - 80.00%	Paid Off - 360	Oct-03-03
110387107 2			430,350.00	428,191.25	Mar-29-04	6.500%	CA - 95.00%	Paid Off - 360	Sep-18-03
110469475 1			138,400.00	137,694.50	Aug-27-04	9.500%	FL - 80.00%	Paid Off - 360	Sep-26-03
110388113 2			426,600.00	424,776.18	Mar-01-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-04-03
110500634 1			88,000.00	86,942.00	Aug-25-04	7.330%	CA - 80.00%	Paid Off - 360	Apr-24-03
110389558 2			465,000.00	462,792.04	Mar-15-04	6.300%	CA - 82.30%	Paid Off - 360	Sep-25-03
110501806 1			279,200.00	275,646.45	Aug-17-04	6.250%	CA - 80.00%	Paid Off - 360	Jun-20-03
110389863 2			367,500.00	365,884.43	Mar-09-04	6.700%	DC - 61.25%	Paid Off - 360	Sep-22-03
110501897 1			270,000.00	265,928.11	Aug-04-04	5.750%	CA - 73.97%	Paid Off - 360	May-12-03
110391174 2			382,500.00	380,527.91	Mar-03-04	6.990%	CA - 75.00%	Paid Off - 360	Sep-05-03
110501905 1			50,000.00	50,000.00	Aug-02-04	6.500%	CA - 74.07%	Paid Off - 360	Sep-23-03
110391265 2			365,500.00	364,342.25	Mar-12-04	8.350%	CA - 85.00%	Paid Off - 360	Sep-25-03
110502424 1			119,920.00	119,920.00	Aug-24-04	7.375%	TN - 80.00%	Paid Off - 360	Sep-26-03
110397668 2			162,000.00	161,326.90	Mar-18-04	6.990%	CA - 90.00%	Paid Off - 360	Sep-09-03
110502440 1			215,920.00	215,920.00	Aug-31-04	7.375%	TN - 80.00%	Paid Off - 360	Sep-26-03
110399458 2			362,400.00	360,969.23	Mar-03-04	7.250%	CA - 84.28%	Paid Off - 360	Sep-29-03
110502507 1			136,500.00	135,457.98	Aug-18-04	7.500%	CA - 75.00%	Paid Off - 360	Sep-03-03
110404894 2			440,000.00	438,296.87	Mar-02-04	7.350%	MN - 78.85%	Paid Off - 360	Sep-29-03
110567203 1			211,500.00	209,814.05	Aug-03-04	6.720%	CA - 90.00%	Paid Off - 360	Oct-31-03
110407517 2			116,000.00	115,448.76	Mar-22-04	7.250%	AZ - 80.00%	Paid Off - 360	Sep-04-03
110568243 1			141,210.00	140,396.84	Aug-23-04	8.370%	MI - 90.00%	Paid Off - 360	Oct-15-03
110411873 2			105,000.00	104,753.60	Mar-03-04	9.800%	ID - 51.22%	Paid Off - 360	Sep-19-03
110568433 1			184,000.00	182,717.68	Aug-12-04	7.870%	MA - 64.56%	Paid Off - 360	Oct-02-03
110413630 2			238,000.00	236,835.26	Mar-04-04	7.100%	CA - 74.38%	Paid Off - 360	Sep-04-03
110568839 1			308,800.00	298,036.56	Aug-20-04	6.110%	CA - 80.00%	Paid Off - 180	Aug-29-03
110417953 2			379,050.00	377,431.49	Mar-25-04	6.850%	CA - 95.00%	Paid Off - 360	Sep-11-03
110569118 1			148,500.00	147,550.51	Aug-03-04	8.880%	CA - 100.00%	Paid Off - 360	Aug-25-03
110419686 2			369,750.00	368,060.45	Mar-15-04	6.500%	NY - 85.00%	Paid Off - 360	Sep-25-03
110569233 1			74,400.00	73,974.11	Aug-02-04	8.580%	AZ - 79.15%	Paid Off - 360	Sep-24-03
110421237 2			374,000.00	372,791.04	Mar-18-04	8.250%	NJ - 85.00%	Paid Off - 360	Sep-24-03
110569779 1			279,000.00	276,763.43	Aug-12-04	7.250%	CA - 84.55%	Paid Off - 360	Sep-25-03
110423449 2			463,500.00	461,971.07	Mar-01-04	8.150%	UT - 90.00%	Paid Off - 360	Sep-26-03
110570124 1			170,000.00	168,492.88	Aug-30-04	6.180%	CA - 71.43%	Paid Off - 360	Oct-14-03
110423530 2			440,000.00	438,084.37	Mar-31-04	6.750%	CA - 70.40%	Paid Off - 360	Sep-26-03
110570652 1			134,300.00	131,504.96	Aug-19-04	7.160%	OH - 85.00%	Paid Off - 240	Sep-03-03
110429537 2			474,400.00	472,384.27	Mar-23-04	6.875%	CA - 80.00%	Paid Off - 360	Sep-15-03
110571353 1			73,800.00	73,446.36	Aug-10-04	9.270%	IL - 90.00%	Paid Off - 360	Oct-15-03
110430378 2			636,000.00	633,876.12	Mar-02-04	9.000%	FL - 80.00%	Paid Off - 360	Aug-18-03
110571429 1			213,750.00	212,415.51	Aug-12-04	8.510%	MI - 75.00%	Paid Off - 360	Sep-26-03
110501384 2			392,000.00	392,000.00	Mar-31-04	7.750%	MA - 80.00%	Paid Off - 360	Sep-18-03
110571668 1			60,800.00	60,419.92	Aug-17-04	8.990%	GA - 80.00%	Paid Off - 360	Aug-26-03
110502093 2			325,200.00	322,107.05	Mar-31-04	6.875%	NJ - 80.00%	Paid Off - 360	Mar-07-03
110571718 1			153,000.00	151,915.39	Aug-02-04	7.875%	VA - 76.12%	Paid Off - 360	Sep-09-03
110502911 2			452,000.00	449,393.02	Mar-31-04	6.250%	IL - 77.26%	Paid Off - 360	Aug-12-03
110572096 1			80,000.00	77,339.89	Aug-04-04	6.750%	NY - 38.10%	Paid Off - 180	Sep-19-03
110570587 2			479,500.00	477,415.72	Mar-24-04	7.700%	OH - 79.92%	Paid Off - 360	Aug-29-03
110572757 1			102,900.00	102,486.84	Aug-25-04	10.140%	MD - 70.00%	Paid Off - 180	Oct-13-03
					Page 23 of 29				© COPYRIGHT 2004 Deutsche Bank
					Page 25 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110623386 2			472,500.00	471,026.79	Mar-26-04	7.300%	CA - 85.52%	Paid Off - 360	Oct-20-03
110604105 1			423,000.00	419,345.09	Aug-11-04	8.250%	HI - 90.00%	Paid Off - 360	Jun-11-03
110625662 2			466,056.00	464,197.82	Mar-31-04	7.200%	IL - 80.00%	Paid Off - 360	Oct-10-03
110621570 1			247,000.00	245,375.33	Aug-04-04	8.250%	CA - 95.00%	Paid Off - 360	Oct-07-03
110625803 2			400,000.00	399,059.72	Mar-09-04	8.700%	IL - 47.06%	Paid Off - 360	Oct-29-03
110621885 1			168,000.00	166,586.11	Aug-05-04	7.000%	CA - 80.00%	Paid Off - 360	Oct-01-03
110643178 2			459,000.00	457,724.82	Mar-03-04	8.990%	CA - 85.00%	Paid Off - 360	Oct-02-03
110622339 1			160,000.00	158,742.12	Aug-24-04	7.350%	CA - 80.00%	Paid Off - 360	Oct-02-03
110644648 2			342,000.00	341,070.98	Mar-10-04	7.990%	CA - 90.00%	Paid Off - 360	Oct-21-03
110622644 1			321,600.00	316,579.00	Aug-24-04	5.850%	CA - 83.53%	Paid Off - 360	Oct-21-03
110649720 2			480,000.00	478,443.21	Mar-04-04	7.100%	CA - 69.57%	Paid Off - 360	Oct-15-03
110623246 1			184,500.00	183,353.38	Aug-24-04	7.990%	CA - 90.00%	Paid Off - 360	Oct-20-03
110650710 2			432,000.00	430,499.60	Mar-09-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-23-03
110623527 1			151,000.00	149,592.51	Aug-11-04	7.750%	CA - 84.83%	Paid Off - 360	Oct-23-03
110654985 2			442,700.00	440,997.30	Mar-17-04	6.250%	CA - 95.00%	Paid Off - 360	Oct-21-03
110623725 1			94,500.00	93,797.40	Aug-02-04	7.300%	CA - 90.00%	Paid Off - 360	Oct-29-03
110655115 2			387,000.00	385,793.40	Mar-04-04	7.300%	CA - 90.00%	Paid Off - 360	Oct-03-03
110623741 1			256,000.00	253,200.02	Aug-03-04	6.500%	CA - 89.82%	Paid Off - 360	Oct-21-03
110655768 2			436,500.00	434,797.34	Mar-18-04	6.150%	CA - 90.00%	Paid Off - 360	Oct-16-03
110623857 1			310,250.00	307,814.66	Aug-03-04	6.800%	CA - 85.00%	Paid Off - 360	Oct-23-03
110658465 2			75,000.00	74,728.91	Mar-03-04	10.750%	CA - 100.00%	Paid Off - 240	Oct-30-03
110624111 1			189,500.00	188,393.65	Aug-09-04	8.840%	MD - 84.98%	Paid Off - 360	Oct-06-03
110659372 2			330,000.00	329,103.58	Mar-22-04	7.990%	CA - 100.00%	Paid Off - 360	Oct-30-03
110624566 1			101,250.00	100,704.57	Aug-02-04	8.700%	DC - 75.00%	Paid Off - 360	Oct-16-03
110691888 2			350,900.00	347,874.87	Mar-26-04	6.875%	CA - 90.00%	Paid Off - 360	May-01-03
110624590 1			134,300.00	133,664.19	Aug-02-04	9.350%	MD - 83.99%	Paid Off - 360	Oct-20-03
110734530 2			70,200.00	69,943.98	Mar-02-04	7.650%	OH - 65.00%	Paid Off - 360	Sep-16-03
110624798 1			76,410.00	76,045.14	Aug-10-04	9.500%	MD - 90.00%	Paid Off - 360	Oct-15-03
110737269 2			84,000.00	83,868.58	Mar-17-04	10.635%	IL - 75.00%	Paid Off - 360	Oct-17-03
110624954 1			90,000.00	89,335.37	Aug-11-04	7.250%	MD - 69.77%	Paid Off - 360	Oct-24-03
110738622 2			119,000.00	118,654.51	Mar-30-04	8.780%	IL - 88.15%	Paid Off - 360	Sep-25-03
110625399 1			100,000.00	99,482.90	Aug-05-04	8.900%	IL - 66.23%	Paid Off - 360	Oct-15-03
110739836 2			57,000.00	56,852.59	Mar-23-04	9.335%	AZ - 64.70%	Paid Off - 360	Sep-25-03
110625415 1			114,000.00	113,410.50	Aug-23-04	8.900%	IL - 95.00%	Paid Off - 360	Oct-24-03
110742277 2			189,000.00	188,388.64	Mar-10-04	8.250%	MO - 90.00%	Paid Off - 360	Sep-12-03
110625423 1			250,500.00	248,780.97	Aug-12-04	7.490%	IL - 92.78%	Paid Off - 360	Oct-17-03
110743218 2			332,000.00	330,096.95	Mar-08-04	5.450%	CA - 80.00%	Paid Off - 360	Sep-22-03
110625449 1			93,000.00	92,639.74	Aug-18-04	10.850%	IL - 50.00%	Paid Off - 360	Oct-07-03
110744786 2			88,000.00	87,751.44	Mar-22-04	8.910%	WI - 75.86%	Paid Off - 360	Sep-24-03
110625530 1			97,500.00	97,106.94	Aug-25-04	10.100%	IL - 65.00%	Paid Off - 360	Oct-08-03
110820479 2			547,200.00	545,909.08	Mar-31-04	7.240%	CA - 90.00%	Paid Off - 360	Nov-06-03
110625779 1			320,000.00	318,385.24	Aug-30-04	9.050%	IL - 80.00%	Paid Off - 360	Oct-28-03
					Page 24 of 29				© COPYRIGHT 2004 Deutsche Bank
110625886 1			110,000.00	109,261.28	Aug-30-04	7.600%	IL - 58.93%	Paid Off - 360	Oct-10-03
110626116 1			184,000.00	182,375.92	Aug-20-04	6.800%	CA - 70.23%	Paid Off - 360	Sep-17-03
110627569 1			314,900.00	312,517.28	Aug-11-04	6.990%	CA - 94.00%	Paid Off - 360	Oct-28-03
110627619 1			150,000.00	149,048.41	Aug-20-04	7.900%	CA - 73.53%	Paid Off - 360	Oct-02-03
110628591 1			250,000.00	248,446.29	Aug-25-04	7.990%	MA - 78.13%	Paid Off - 360	Oct-29-03
110628658 1			172,000.00	171,025.34	Aug-26-04	8.450%	CA - 80.00%	Paid Off - 360	Oct-30-03
110628708 1			140,000.00	139,087.36	Aug-23-04	7.750%	CA - 84.85%	Paid Off - 360	Oct-31-03
110628849 1			95,200.00	94,751.19	Aug-12-04	9.350%	CA - 79.33%	Paid Off - 360	Oct-21-03
110628872 1			145,000.00	143,946.70	Aug-26-04	7.200%	CA - 66.82%	Paid Off - 360	Oct-17-03
110629003 1			251,750.00	249,939.30	Aug-02-04	7.600%	CA - 95.00%	Paid Off - 360	Oct-23-03
110629086 1			150,000.00	148,765.27	Aug-18-04	6.850%	CA - 65.22%	Paid Off - 360	Oct-22-03
110629128 1			108,400.00	107,714.08	Aug-26-04	7.900%	CA - 61.94%	Paid Off - 360	Oct-21-03
110629201 1			132,000.00	131,095.90	Aug-04-04	7.500%	CA - 80.00%	Paid Off - 360	Oct-17-03
110629219 1			33,000.00	32,613.12	Aug-04-04	10.350%	CA - 100.00%	Paid Off - 240	Oct-17-03
110629367 1			408,000.00	404,385.35	Aug-12-04	6.300%	CA - 85.00%	Paid Off - 360	Oct-16-03
110629409 1			195,500.00	193,767.03	Aug-03-04	6.700%	CA - 85.00%	Paid Off - 360	Oct-02-03
110629417 1			146,000.00	144,768.87	Aug-12-04	6.990%	CA - 81.11%	Paid Off - 360	Oct-03-03
110629599 1			210,000.00	208,301.33	Aug-11-04	6.650%	CA - 88.61%	Paid Off - 360	Oct-14-03
110629607 1			260,000.00	258,338.36	Aug-03-04	7.850%	CA - 74.29%	Paid Off - 360	Oct-15-03
110630415 1			127,000.00	125,526.55	Aug-09-04	6.850%	CA - 78.40%	Paid Off - 360	Oct-06-03
110630456 1			317,700.00	315,366.07	Aug-16-04	7.250%	CA - 90.00%	Paid Off - 360	Oct-28-03
110630480 1			202,500.00	201,463.46	Aug-09-04	8.950%	CA - 75.00%	Paid Off - 360	Oct-30-03
110630621 1			125,800.00	124,802.95	Aug-19-04	6.750%	CA - 85.00%	Paid Off - 360	Oct-30-03
110632791 1			211,500.00	210,476.31	Sep-01-04	9.750%	MI - 90.00%	Paid Off - 360	Oct-03-03
110632890 1			76,500.00	75,970.82	Aug-30-04	7.450%	MI - 85.00%	Paid Off - 360	Oct-16-03
110632981 1			138,600.00	137,798.60	Aug-17-04	8.350%	MI - 90.00%	Paid Off - 360	Oct-23-03
110633245 1			65,000.00	64,796.25	Aug-26-04	11.700%	MI - 52.00%	Paid Off - 360	Oct-15-03
110633518 1			180,000.00	179,291.24	Aug-02-04	10.350%	MI - 75.00%	Paid Off - 360	Oct-24-03
110633963 1			72,000.00	71,572.83	Aug-24-04	8.650%	MI - 80.00%	Paid Off - 360	Oct-29-03
110634177 1			272,000.00	270,309.54	Aug-20-04	7.990%	CA - 85.00%	Paid Off - 360	Oct-21-03
110634268 1			148,000.00	146,475.05	Aug-05-04	6.990%	CA - 68.84%	Paid Off - 360	Oct-20-03
					Page 26 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110634292 1			94,500.00	93,641.06	Aug-31-04	6.600%	CA - 90.00%	Paid Off - 360	Oct-07-03
110634318 1			139,400.00	138,325.33	Aug-16-04	7.450%	CA - 85.00%	Paid Off - 360	Oct-07-03
110634789 1			218,500.00	216,751.48	Aug-11-04	6.700%	CA - 95.00%	Paid Off - 360	Oct-09-03
110635711 1			486,000.00	482,466.62	Aug-06-04	7.750%	CA - 90.00%	Paid Off - 360	Oct-01-03
110635778 1			224,000.00	222,262.88	Aug-05-04	7.150%	CA - 80.00%	Paid Off - 360	Oct-06-03
110636255 1			320,000.00	318,108.35	Aug-04-04	8.240%	CA - 80.00%	Paid Off - 360	Oct-20-03
110636305 1			224,000.00	222,401.27	Aug-25-04	7.390%	CA - 80.00%	Paid Off - 360	Oct-30-03
110636313 1			284,750.00	283,307.35	Aug-11-04	9.000%	CA - 85.00%	Paid Off - 360	Oct-22-03
110636487 1			99,750.00	99,130.02	Aug-31-04	7.990%	CT - 95.00%	Paid Off - 360	Oct-03-03
110636693 1			140,000.00	139,129.87	Aug-16-04	7.990%	CT - 80.00%	Paid Off - 360	Oct-30-03
110637816 1			432,250.00	429,079.54	Aug-05-04	7.150%	HI - 65.00%	Paid Off - 360	Oct-15-03
110638657 1			76,500.00	76,201.20	Aug-02-04	10.250%	TX - 85.00%	Paid Off - 360	Oct-29-03
110639028 1			96,000.00	95,334.81	Aug-31-04	7.990%	NV - 80.00%	Paid Off - 360	Oct-03-03
110639036 1			24,000.00	23,688.74	Aug-31-04	10.740%	NV - 100.00%	Paid Off - 240	Oct-03-03
110639093 1			108,000.00	107,211.65	Aug-19-04	7.500%	NV - 90.00%	Paid Off - 360	Oct-17-03
110639382 1			267,920.00	265,892.80	Aug-12-04	6.990%	CA - 80.00%	Paid Off - 360	Oct-16-03
110640000 1			102,000.00	101,397.93	Aug-20-04	8.250%	CA - 81.60%	Paid Off - 360	Oct-20-03
110640232 1			310,250.00	308,306.43	Aug-31-04	7.950%	CA - 85.00%	Paid Off - 360	Oct-24-03
110640489 1			168,000.00	165,934.07	Aug-18-04	7.250%	NY - 44.21%	Paid Off - 360	Oct-21-03
110640794 1			187,500.00	186,415.89	Aug-26-04	8.350%	NY - 75.00%	Paid Off - 360	Oct-27-03
110640828 1			238,500.00	235,820.94	Aug-04-04	6.850%	NY - 90.00%	Paid Off - 360	Oct-08-03
110641982 1			52,500.00	52,141.68	Aug-24-04	7.550%	WI - 45.65%	Paid Off - 360	Oct-08-03
110642238 1			185,000.00	183,655.61	Aug-25-04	7.750%	MN - 100.00%	Paid Off - 360	Sep-19-03
110642295 1			155,000.00	153,351.09	Aug-31-04	7.800%	MN - 49.21%	Paid Off - 360	Oct-15-03
110642352 1			90,000.00	89,300.27	Aug-30-04	6.850%	MN - 72.00%	Paid Off - 360	Oct-20-03
110642501 1			225,000.00	224,044.07	Aug-02-04	9.850%	MN - 75.00%	Paid Off - 360	Oct-27-03
110642584 1			150,400.00	149,438.74	Aug-31-04	7.900%	MN - 80.00%	Paid Off - 360	Oct-06-03
110642592 1			37,600.00	37,175.81	Aug-31-04	10.750%	MN - 100.00%	Paid Off - 240	Oct-06-03
110643251 1			228,250.00	226,541.50	Aug-02-04	7.600%	CA - 86.13%	Paid Off - 360	Oct-07-03
110643566 1			198,000.00	196,630.82	Aug-31-04	8.000%	NV - 90.00%	Paid Off - 360	Oct-01-03
110644002 1			109,000.00	108,215.89	Aug-26-04	7.250%	CA - 69.43%	Paid Off - 360	Oct-17-03
110644242 1			284,750.00	282,382.36	Aug-23-04	6.500%	CA - 85.00%	Paid Off - 360	Oct-23-03
110644499 1			303,200.00	301,315.60	Aug-04-04	7.990%	CA - 80.00%	Paid Off - 360	Oct-10-03
110644564 1			217,750.00	215,315.13	Aug-16-04	6.000%	NJ - 66.59%	Paid Off - 360	Oct-16-03
110644598 1			158,250.00	157,362.29	Aug-12-04	8.500%	CA - 75.00%	Paid Off - 360	Oct-08-03
110644713 1			122,200.00	118,721.73	Aug-27-04	7.250%	CA - 65.00%	Paid Off - 180	Nov-01-03
110644762 1			140,000.00	138,979.92	Aug-25-04	7.250%	CA - 68.29%	Paid Off - 360	Oct-22-03
110644937 1			190,000.00	188,818.30	Aug-11-04	7.990%	NV - 100.00%	Paid Off - 360	Oct-28-03
110645157 1			97,800.00	96,689.46	Aug-25-04	10.600%	CA - 100.00%	Paid Off - 240	Oct-17-03
110645389 1			105,000.00	104,244.70	Aug-23-04	7.250%	CA - 73.94%	Paid Off - 360	Oct-30-03
110645413 1			167,000.00	165,577.90	Aug-06-04	6.375%	CA - 68.72%	Paid Off - 360	Oct-31-03
110645686 1			76,364.00	60,752.33	Aug-18-04	8.500%	NJ - 83.58%	Paid Off - 360	Oct-09-03
110645728 1			127,200.00	126,190.17	Aug-17-04	7.300%	NJ - 80.00%	Paid Off - 360	Oct-02-03
110645736 1			180,000.00	178,828.57	Aug-23-04	9.150%	NJ - 90.00%	Paid Off - 360	Oct-03-03
110645892 1			272,000.00	270,807.68	Aug-30-04	9.700%	NJ - 80.00%	Paid Off - 360	Oct-22-03
110645942 1			151,300.00	150,559.05	Aug-05-04	9.250%	NJ - 85.00%	Paid Off - 360	Oct-07-03
110645959 1			137,700.00	136,507.07	Aug-02-04	8.900%	NJ - 90.00%	Paid Off - 360	Oct-10-03
110646452 1			104,000.00	103,322.06	Aug-25-04	7.750%	IL - 37.82%	Paid Off - 360	Oct-16-03
110646460 1			116,000.00	115,413.87	Aug-30-04	9.100%	IL - 80.00%	Paid Off - 360	Oct-14-03
110647393 1			110,000.00	109,193.17	Aug-30-04	7.150%	IL - 73.83%	Paid Off - 360	Oct-10-03
110647583 1			301,000.00	299,553.85	Aug-31-04	9.750%	IL - 100.00%	Paid Off - 360	Oct-20-03
110648037 1			154,000.00	153,209.67	Aug-19-04	9.990%	PA - 63.37%	Paid Off - 360	Oct-31-03
					Page 27 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110648250 1			95,000.00	94,392.89	Aug-26-04	7.850%	IL - 95.00%	Paid Off - 360	Oct-30-03
110648557 1			29,600.00	29,193.04	Aug-27-04	10.000%	AZ - 100.00%	Paid Off - 240	Oct-17-03
110649449 1			146,250.00	145,528.46	Aug-04-04	9.700%	RI - 75.00%	Paid Off - 360	Oct-16-03
110649555 1			96,000.00	95,389.00	Aug-03-04	8.000%	RI - 64.00%	Paid Off - 360	Oct-30-03
110649647 1			71,250.00	70,655.28	Aug-06-04	7.990%	CA - 75.00%	Paid Off - 360	Oct-02-03
110650041 1			306,000.00	303,110.83	Aug-26-04	6.400%	CA - 90.00%	Paid Off - 360	Oct-03-03
110650264 1			272,000.00	269,844.24	Aug-06-04	6.750%	CA - 85.00%	Paid Off - 360	Oct-28-03
110650330 1			288,000.00	285,782.55	Aug-24-04	6.900%	CA - 80.00%	Paid Off - 360	Oct-29-03
110650413 1			225,000.00	223,381.56	Aug-05-04	7.250%	CA - 73.29%	Paid Off - 360	Oct-29-03
110650496 1			283,600.00	281,330.59	Aug-27-04	6.700%	CA - 80.00%	Paid Off - 360	Oct-16-03
110650983 1			340,000.00	337,618.02	Aug-05-04	7.990%	IL - 89.47%	Paid Off - 360	Oct-01-03
110651395 1			266,000.00	263,932.06	Aug-26-04	6.850%	CA - 47.08%	Paid Off - 360	Oct-15-03
110651445 1			238,000.00	236,731.04	Aug-18-04	8.750%	CA - 70.00%	Paid Off - 360	Oct-24-03
110651486 1			252,000.00	250,076.20	Aug-05-04	7.500%	CA - 100.00%	Paid Off - 360	Sep-05-03
110651700 1			198,000.00	195,173.90	Aug-24-04	7.990%	CA - 78.26%	Paid Off - 360	Oct-17-03
110653276 1			234,500.00	233,171.25	Aug-25-04	8.450%	CA - 70.00%	Paid Off - 360	Oct-23-03
110654324 1			125,400.00	124,598.55	Aug-03-04	7.850%	CA - 95.00%	Paid Off - 360	Oct-29-03
110654670 1			259,200.00	257,238.74	Aug-27-04	6.990%	CA - 90.00%	Paid Off - 360	Oct-09-03
110655008 1			239,900.00	238,554.27	Aug-27-04	8.500%	CA - 100.00%	Paid Off - 360	Oct-15-03
110655099 1			166,400.00	163,974.74	Aug-31-04	6.350%	CA - 75.64%	Paid Off - 360	Oct-28-03
110655461 1			308,750.00	306,635.41	Aug-27-04	7.500%	CA - 95.00%	Paid Off - 360	Oct-24-03
110655917 1			188,000.00	186,566.37	Aug-19-04	6.950%	CA - 80.00%	Paid Off - 360	Oct-17-03
110656618 1			225,000.00	223,707.33	Aug-17-04	8.500%	CA - 85.39%	Paid Off - 360	Oct-30-03
110657699 1			92,000.00	91,493.24	Aug-10-04	8.590%	FL - 80.00%	Paid Off - 360	Oct-22-03
110657863 1			70,000.00	69,578.63	Aug-13-04	8.150%	FL - 66.67%	Paid Off - 360	Oct-15-03
110657921 1			69,700.00	69,305.59	Aug-03-04	8.500%	FL - 85.00%	Paid Off - 360	Oct-29-03
110658218 1			210,000.00	209,003.63	Aug-09-04	9.900%	NY - 70.00%	Paid Off - 360	Oct-29-03
110658374 1			173,700.00	172,388.17	Aug-02-04	7.000%	CA - 90.00%	Paid Off - 360	Oct-23-03
110658424 1			182,750.00	181,388.77	Aug-27-04	7.625%	CA - 85.00%	Paid Off - 360	Oct-02-03
110658630 1			84,000.00	83,477.92	Aug-23-04	7.990%	FL - 80.00%	Paid Off - 360	Oct-07-03
110658747 1			273,600.00	271,368.14	Aug-31-04	6.600%	NV - 95.00%	Paid Off - 360	Oct-30-03
110659455 1			220,500.00	218,666.63	Aug-31-04	6.500%	CA - 68.91%	Paid Off - 360	Oct-30-03
110691540 1			197,480.00	197,480.00	Aug-27-04	6.875%	GA - 80.00%	Paid Off - 360	Oct-29-03
110692258 1			49,370.00	49,145.15	Aug-27-04	11.950%	GA - 100.00%	Paid Off - 180	Oct-29-03
110692340 1			39,000.00	38,794.21	Aug-09-04	10.000%	CA - 100.00%	Paid Off - 180	Aug-28-03
110737137 1			127,400.00	123,408.96	Aug-31-04	7.400%	IL - 70.00%	Paid Off - 180	Sep-19-03
110742970 1			184,000.00	182,116.27	Aug-19-04	6.490%	OH - 80.00%	Paid Off - 360	Aug-25-03
110743770 1			244,100.00	242,108.81	Aug-16-04	6.600%	MA - 76.28%	Paid Off - 360	Sep-29-03
110813771 1			36,400.00	36,209.23	Aug-06-04	10.250%	IN - 65.00%	Paid Off - 360	Nov-10-03
110814373 1			52,065.00	51,867.21	Aug-24-04	10.380%	MO - 90.00%	Paid Off - 360	Nov-05-03
110814522 1			56,250.00	55,949.45	Aug-16-04	8.740%	PA - 90.00%	Paid Off - 360	Oct-29-03
110815958 1			90,000.00	89,452.69	Aug-31-04	7.615%	MI - 75.00%	Paid Off - 360	Nov-13-03
110816733 1			115,900.00	115,217.72	Aug-04-04	7.990%	FL - 95.00%	Paid Off - 360	Nov-05-03
110817046 1			129,600.00	128,831.15	Aug-27-04	7.615%	CA - 90.00%	Paid Off - 360	Nov-17-03
110817251 1			136,500.00	135,936.85	Aug-13-04	9.990%	MI - 70.00%	Paid Off - 360	Nov-04-03
110817848 1			161,600.00	160,732.31	Aug-19-04	8.115%	NJ - 80.00%	Paid Off - 360	Nov-19-03
110818044 1			171,701.00	170,656.96	Aug-24-04	7.490%	CA - 74.98%	Paid Off - 360	Nov-13-03
110818135 1			175,750.00	174,571.40	Aug-18-04	6.990%	NJ - 95.00%	Paid Off - 360	Nov-12-03
110818549 1			196,650.00	195,511.93	Aug-19-04	7.740%	CA - 95.00%	Paid Off - 360	Nov-20-03
110818572 1			197,679.00	196,478.20	Aug-11-04	7.495%	NJ - 73.21%	Paid Off - 360	Nov-19-03
110819240 1			237,780.00	236,064.49	Aug-06-04	6.990%	CA - 80.00%	Paid Off - 360	Nov-14-03
110819315 1			249,600.00	248,049.00	Aug-09-04	7.380%	CA - 80.00%	Paid Off - 360	Nov-14-03
					Page 28 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110819612 1			300,000.00	298,040.54	Aug-05-04	7.740%	TX - 80.00%	Paid Off - 360	Oct-03-03
14248603 2			373,000.00	367,371.80	Aug-31-04	8.250%	UT - 89.88%	Paid Off - 360	Sep-13-02
15038052 2			350,000.00	345,514.97	Aug-31-04	7.350%	MD - 91.86%	Paid Off - 360	Mar-31-03
15483829 2			384,300.00	379,984.42	Aug-31-04	6.910%	VA - 90.00%	Paid Off - 360	Jun-25-03
16194060 2			500,000.00	495,640.15	Aug-31-04	6.250%	CA - 40.98%	Paid Off - 360	Oct-30-03
16202988 2			361,800.00	361,800.00	Aug-31-04	9.250%	VA - 90.00%	Paid Off - 360	Nov-10-03
17051590 2			368,000.00	364,423.26	Aug-31-04	6.250%	CA - 80.00%	Paid Off - 360	Sep-17-03
17070939 2			65,000.00	64,633.32	Aug-31-04	9.490%	CA - 100.00%	Paid Off - 180	Aug-27-03
17071424 2			69,000.00	68,736.65	Aug-31-04	10.875%	CA - 100.00%	Paid Off - 180	Sep-16-03
17080953 2			348,000.00	346,924.23	Aug-31-04	6.375%	CA - 80.00%	Paid Off - 360	Aug-28-03
17216409 2			242,091.00	240,306.62	Aug-31-04	6.500%	CA - 90.00%	Paid Off - 360	Nov-17-03
108875352 2			206,250.00	204,122.05	Aug-31-04	9.500%	MD - 75.00%	Paid Off - 360	Mar-11-03
109786129 2			167,200.00	165,706.28	Aug-05-04	9.350%	VA - 89.41%	Paid Off - 360	Mar-21-03
110081833 2			195,000.00	192,921.76	Aug-19-04	6.750%	NJ - 100.00%	Paid Off - 360	Jul-14-03
110083391 2			400,000.00	395,078.80	Aug-17-04	5.990%	CA - 78.82%	Paid Off - 360	Aug-01-03
110116175 2			56,250.00	55,820.46	Aug-26-04	9.875%	NH - 95.00%	Paid Off - 360	Aug-01-03
110116332 2			57,750.00	57,226.63	Aug-27-04	10.750%	MA - 95.00%	Paid Off - 180	Jul-30-03
110116530 2			19,400.00	19,237.20	Aug-11-04	11.375%	MA - 89.99%	Paid Off - 180	Jul-29-03
110117371 2			68,700.00	68,019.19	Aug-19-04	7.370%	CA - 100.00%	Paid Off - 360	Jul-28-03
110117405 2			15,000.00	14,430.20	Aug-12-04	7.350%	RI - 90.00%	Paid Off - 180	Jul-21-03
110119278 2			54,000.00	53,679.97	Aug-10-04	9.250%	CA - 90.00%	Paid Off - 180	Aug-08-03
110353372 2			365,000.00	364,863.12	Aug-27-04	7.500%	CA - 66.61%	Paid Off - 360	Sep-17-03
110356540 2			382,500.00	382,500.00	Aug-12-04	5.750%	CA - 85.00%	Paid Off - 360	Sep-22-03
110369535 2			572,000.00	568,036.87	Aug-10-04	7.990%	NY - 88.00%	Paid Off - 360	Sep-25-03
110369758 2			100,000.00	99,499.48	Aug-17-04	10.500%	CA - 98.53%	Paid Off - 180	Aug-01-03
110370335 2			586,500.00	580,530.79	Aug-03-04	6.990%	CA - 85.00%	Paid Off - 360	Jul-09-03
110370640 2			349,999.00	341,280.71	Aug-25-04	5.625%	CA - 52.24%	Paid Off - 360	Aug-20-03
110371036 2			229,000.00	226,660.06	Aug-10-04	6.500%	OR - 84.81%	Paid Off - 360	Aug-29-03
110374469 2			78,000.00	77,658.26	Aug-11-04	10.750%	CA - 100.00%	Paid Off - 360	Sep-03-03
110377017 2			356,250.00	353,098.89	Aug-24-04	7.250%	CA - 94.75%	Paid Off - 360	Sep-02-03
110377785 2			480,000.00	477,145.90	Sep-01-04	8.750%	TX - 80.00%	Paid Off - 360	Sep-30-03
110379245 2			397,500.00	393,802.36	Aug-02-04	6.990%	CA - 75.00%	Paid Off - 360	Aug-25-03
110379567 2			360,000.00	356,939.83	Aug-17-04	7.000%	CA - 90.00%	Paid Off - 360	Sep-10-03
110379716 2			323,650.00	320,882.21	Aug-25-04	7.500%	CA - 76.15%	Paid Off - 360	Sep-05-03
110380979 2			70,000.00	69,642.40	Aug-12-04	9.490%	CA - 100.00%	Paid Off - 360	Sep-26-03
110381217 2			400,800.00	397,420.44	Aug-05-04	6.990%	CA - 80.00%	Paid Off - 360	Sep-26-03
110381225 2			100,200.00	99,763.23	Aug-05-04	10.250%	CA - 100.00%	Paid Off - 360	Sep-26-03
110383296 2			379,800.00	376,541.49	Aug-03-04	6.900%	NV - 90.00%	Paid Off - 360	Sep-25-03
110383387 2			120,000.00	119,447.63	Sep-01-04	9.990%	TX - 100.00%	Paid Off - 360	Sep-30-03
110387651 2			228,000.00	225,868.85	Aug-10-04	6.990%	CA - 80.00%	Paid Off - 360	Sep-05-03
110397270 2			331,500.00	328,655.86	Aug-13-04	6.900%	MI - 85.00%	Paid Off - 360	Sep-30-03
110398211 2			580,500.00	575,605.29	Aug-02-04	6.990%	CA - 90.00%	Paid Off - 360	Sep-19-03
110398690 2			412,500.00	409,021.77	Aug-10-04	6.990%	FL - 75.00%	Paid Off - 360	Sep-16-03
110399847 2			427,500.00	423,138.91	Aug-05-04	5.990%	CA - 90.00%	Paid Off - 360	Sep-24-03
110404696 2			382,500.00	379,579.56	Aug-05-04	7.500%	MN - 90.00%	Paid Off - 360	Sep-16-03
110404969 2			79,200.00	78,115.59	Aug-16-04	9.990%	MN - 100.00%	Paid Off - 240	Sep-30-03
110406212 2			342,000.00	339,630.37	Aug-04-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-11-03
110406303 2			420,000.00	417,237.41	Aug-31-04	8.250%	CA - 71.79%	Paid Off - 360	Sep-24-03
110406527 2			356,000.00	352,850.04	Aug-25-04	6.740%	CA - 80.00%	Paid Off - 360	Sep-26-03
110412301 2			360,000.00	356,062.75	Aug-03-04	6.250%	CA - 84.71%	Paid Off - 360	Sep-17-03
110412772 2			382,500.00	379,309.34	Aug-23-04	7.550%	CA - 90.00%	Paid Off - 360	Sep-03-03
110418902 2			42,000.00	41,820.74	Aug-11-04	10.350%	TX - 70.00%	Paid Off - 360	Sep-12-03
					Page 29 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110420809 2			403,750.00	399,624.48	Aug-12-04	6.500%	NJ - 85.00%	Paid Off - 360	Sep-04-03
110421179 2			129,675.00	129,078.02	Aug-30-04	9.990%	NJ - 65.00%	Paid Off - 360	Sep-17-03
110436276 2			111,150.00	110,438.63	Aug-31-04	8.875%	GA - 95.00%	Paid Off - 360	Aug-11-03
110438751 2			365,000.00	361,928.30	Aug-26-04	7.000%	CA - 87.95%	Paid Off - 360	Sep-08-03
110478047 2			198,993.00	198,147.44	Aug-18-04	10.370%	NY - 63.17%	Paid Off - 360	Oct-08-03
110500931 2			405,000.00	399,363.35	Aug-30-04	5.875%	CA - 74.31%	Paid Off - 360	Jul-24-03
110501376 2			330,000.00	330,000.00	Aug-26-04	6.875%	CA - 91.67%	Paid Off - 360	Aug-18-03
110569688 2			399,000.00	396,112.10	Aug-04-04	7.770%	CA - 95.00%	Paid Off - 360	Sep-23-03
110570199 2			100,000.00	97,799.40	Aug-12-04	7.980%	OH - 80.00%	Paid Off - 360	May-01-03
110604444 2			342,380.00	339,240.18	Aug-23-04	7.950%	ID - 95.00%	Paid Off - 360	Jun-16-03
110623022 2			387,000.00	384,216.25	Aug-26-04	7.250%	CA - 90.00%	Paid Off - 360	Oct-16-03
110623139 2			440,300.00	436,877.01	Aug-16-04	6.850%	CA - 85.00%	Paid Off - 360	Oct-10-03
110623691 2			360,000.00	357,262.81	Aug-19-04	8.750%	CA - 100.00%	Paid Off - 360	Oct-21-03
110625878 2			334,800.00	332,490.48	Aug-23-04	7.700%	CA - 90.00%	Paid Off - 360	Oct-30-03
110626108 2			328,000.00	324,873.65	Aug-13-04	6.350%	CA - 86.32%	Paid Off - 360	Sep-29-03
110627338 2			340,000.00	338,014.27	Aug-02-04	8.300%	CA - 89.95%	Paid Off - 360	Oct-16-03
110628476 2			469,800.00	466,686.60	Aug-26-04	7.750%	CA - 90.00%	Paid Off - 360	Oct-22-03
110628674 2			350,000.00	347,351.76	Aug-25-04	6.990%	CA - 89.74%	Paid Off - 360	Oct-28-03
110636263 2			80,000.00	79,079.89	Aug-04-04	10.500%	CA - 100.00%	Paid Off - 240	Oct-20-03
110640497 2			327,275.00	325,241.04	Aug-25-04	7.990%	NY - 95.00%	Paid Off - 360	Oct-15-03
110640679 2			332,350.00	329,815.68	Aug-31-04	6.950%	NY - 85.00%	Paid Off - 360	Oct-23-03
110641339 2			323,000.00	320,784.24	Aug-05-04	7.500%	NY - 85.00%	Paid Off - 360	Oct-08-03
110643541 2			340,000.00	337,054.55	Aug-18-04	6.850%	CA - 41.21%	Paid Off - 360	Oct-02-03
110645132 2			391,200.00	388,424.33	Aug-27-04	7.320%	CA - 80.00%	Paid Off - 360	Oct-17-03
110645256 2			340,000.00	337,886.97	Aug-02-04	7.990%	CA - 78.16%	Paid Off - 360	Oct-28-03
110647484 2			435,000.00	432,608.84	Aug-18-04	8.600%	IL - 81.31%	Paid Off - 360	Oct-27-03
110648581 2			324,000.00	321,325.27	Aug-06-04	6.750%	CA - 90.00%	Paid Off - 360	Oct-21-03
110650504 2			70,900.00	70,012.86	Aug-27-04	9.990%	CA - 100.00%	Paid Off - 240	Oct-16-03
110651296 2			531,000.00	527,898.75	Aug-30-04	8.300%	IL - 89.24%	Paid Off - 360	Oct-29-03
110651536 2			340,000.00	337,783.54	Aug-02-04	7.750%	CA - 80.00%	Paid Off - 360	Oct-15-03
110651569 2			322,000.00	319,559.14	Aug-31-04	7.850%	CA - 69.25%	Paid Off - 360	Oct-01-03
110653045 2			500,000.00	496,403.46	Aug-17-04	7.250%	CA - 72.46%	Paid Off - 360	Oct-29-03
110654480 2			441,150.00	438,128.63	Aug-24-04	7.500%	CA - 85.00%	Paid Off - 360	Oct-08-03
110654688 2			460,000.00	456,559.70	Aug-27-04	7.050%	CA - 80.00%	Paid Off - 360	Oct-02-03
110656311 2			370,000.00	367,047.29	Aug-31-04	6.750%	CA - 94.87%	Paid Off - 360	Oct-17-03
110656683 2			328,500.00	326,766.22	Aug-26-04	8.800%	CA - 90.00%	Paid Off - 360	Oct-30-03
110692159 2			74,000.00	73,694.68	Aug-31-04	9.990%	CA - 100.00%	Paid Off - 180	Nov-07-03
110734407 2			136,000.00	135,023.69	Aug-03-04	7.260%	FL - 80.00%	Paid Off - 360	Oct-09-03
110734456 2			79,500.00	78,804.66	Aug-16-04	6.800%	NJ - 61.39%	Paid Off - 360	Sep-16-03
110734548 2			121,500.00	120,999.51	Aug-03-04	9.997%	NJ - 90.00%	Paid Off - 360	Oct-08-03
110735024 2			204,000.00	202,757.01	Aug-03-04	8.085%	NJ - 80.00%	Paid Off - 360	Oct-09-03
110735099 2			172,000.00	170,686.92	Aug-27-04	6.944%	MA - 66.67%	Paid Off - 360	Oct-09-03
110735529 2			104,500.00	104,032.14	Aug-19-04	9.598%	NE - 84.96%	Paid Off - 360	Oct-15-03
110736162 2			167,800.00	166,802.09	Aug-31-04	8.210%	VT - 84.96%	Paid Off - 360	Oct-09-03
110736378 2			148,800.00	147,875.28	Aug-24-04	7.990%	CA - 63.86%	Paid Off - 360	Oct-06-03
110736881 2			290,000.00	288,236.73	Aug-06-04	8.640%	MA - 31.52%	Paid Off - 360	Sep-12-03
110737053 2			63,700.00	63,450.40	Aug-02-04	10.235%	FL - 84.93%	Paid Off - 360	Oct-08-03
110737111 2			85,500.00	84,974.79	Aug-04-04	8.048%	TN - 90.00%	Paid Off - 360	Oct-20-03
110737962 2			139,500.00	138,687.21	Aug-05-04	8.850%	CA - 90.00%	Paid Off - 360	Sep-10-03
110738648 2			189,000.00	187,780.54	Aug-03-04	8.450%	IL - 90.00%	Paid Off - 360	Sep-30-03
110739364 2			121,500.00	120,693.45	Aug-02-04	8.350%	MD - 86.79%	Paid Off - 360	Sep-18-03
110740420 2			139,500.00	138,743.48	Aug-31-04	9.200%	MI - 90.00%	Paid Off - 360	Sep-12-03
					Page 30 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
110744166 2			323,000.00	320,330.87	Aug-19-04	7.100%	CA - 82.40%	Paid Off - 360	Sep-09-03
110744182 2			98,800.00	97,792.12	Aug-11-04	5.990%	OH - 80.00%	Paid Off - 360	Sep-20-03
110744711 2			95,000.00	94,379.68	Aug-26-04	8.610%	NJ - 95.00%	Paid Off - 360	Sep-16-03
110819943 2			357,500.00	357,500.00	Aug-12-04	6.500%	CA - 94.58%	Paid Off - 360	Nov-19-03
110820123 2			405,000.00	401,078.64	Aug-26-04	5.865%	CA - 57.86%	Paid Off - 360	Nov-05-03
110820149 2			410,400.00	407,278.95	Aug-17-04	6.490%	CA - 95.00%	Paid Off - 360	Nov-07-03
					Page 31 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-7,990.65	-7,990.65
	Net Liquidation Proceeds					-	-(7,990.65)	-(7,990.65)
	Cumulative
	Number of Loans Liquidated					-1	-1	-2
	Collateral Realized Loss/(Gain) Amount					-134,273.27	-20,809.95	-155,083.22
	Net Liquidation Proceeds					-(79,192.09)	-12,723.86	-(66,468.23)
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.0001%
	Group 1						3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 25 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 32 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%
	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.0004%	0.00%	0.0001%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.0001%	0.00%	0.0001%
	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.0018%	0.00%	0.0005%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.0009%	0.0002%	0.0004%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Group 1
	Group 2
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 26 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 33 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
	Group 1
	Group 2
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 27 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 34 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for April 26, 2004 Distribution
	Realized Loss Detail Report for September 27, 2004 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Current Realized Loss Amount = 7,990.65
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Realized Loss Amount = 7,990.65
Total Net Liquidation Proceeds = 0.00
Total Net Liquidation Proceeds = -7,990.65
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK
					Page 28 of 29				© COPYRIGHT 2004 Deutsche Bank
					Page 35 of 36				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for April 26, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 27, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL
	Has a Stepdown Date occurred?							No
	Has a Trigger Event occured?							No
	(60+ Day Delq % is > = to 66.0% of Senior Enhancement %)
	(x) Rolling 3-month avg. of 60+ Day Delq loans							0.00
	(y) Stated Principal Balance							21,~~274~~848,~~801~~654,~~850~~181.8429
	60+ Day Delq % ( quotient of (x) over (y) )							04.9804%
	66.0% of Sr Enhancement Percentage							79.8566%
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
	Basis Risk Shortfall Amount:ClassA1							0.00
	Basis Risk Shortfall Amount:ClassA2							0.00
	Basis Risk Shortfall Amount:ClassA3							0.00
	Basis Risk Shortfall Amount:ClassM1							0.00
	Basis Risk Shortfall Amount:ClassM2							0.00
	Basis Risk Shortfall Amount:ClassM3							0.00
	Basis Risk Shortfall Amount:ClassM4							0.00
	Basis Risk Shortfall Amount:ClassM5							0.00
	Basis Risk Shortfall Amount:ClassM6							0.00
	Basis Risk Shortfall Amount:ClassB							~~11,920~~0.6800
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Current Period's Libor							1.~~090000~~615000%
	Next Period's Libor							1.~~090000~~840000%
				Page 29 of 29				© COPYRIGHT 2004 Deutsche Bank
				Page 36 of 36				© COPYRIGHT 2004 Deutsche Bank

Filing Compare · STRUCTURED ASSET INV LOAN TR MORT PASS-THR CERT SER 2004-1