8-K 1 sai03bc6.txt NOVEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): November 25, 2003 STRUCTURED ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-BC6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-102489-19 54-2121801 Pooling and Servicing Agreement) (Commission 54-2121802 (State or other File Number) 54-2121803 jurisdiction 54-2121804 of Incorporation) IRS EIN c/o Wells Fargo Bank Minnesota, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On November 25, 2003 a distribution was made to holders of STRUCTURED ASSET INVESTMENT LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-BC6 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-BC6 Trust, relating to the November 25, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-BC6 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 11/24/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-BC6 Trust, relating to the November 25, 2003 distribution. EX-99.1

Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates Record Date: 910/3031/03 Distribution Date: 1011/2725/03 SAIL Series: 2003-BC6 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1A1 86358ECD6 SEN 1.26000% ~~210~~205,~~134~~766,~~575~~591.4009 ~~235~~208,~~350~~853.7209 47,~~367~~891,~~984~~567.3143 1A2 86358ECE4 SEN 1.27000% 5756,~~659~~250,~~623~~908.1760 6557,~~091~~547.3180 12,~~408~~561,~~714~~222.5725 1A3 86358ECF1 SEN 1.91000% 206,029,000.00 327,929.49 0.00 2A 86358ECG9 SEN 1.87000% ~~198~~193,~~646~~886,~~395~~615.9964 ~~309~~302,~~557~~139.3098 4,~~759~~857,~~780~~996.3575 3A1 86358ECH7 SEN 1.37000% ~~146~~141,~~344~~076,~~738~~107.2614 ~~178~~155,~~215~~693.3716 57,~~268~~911,~~631~~413.1219 3A2 86358ECJ3 SEN 1.64000% 30,804,000.00 4440,~~905~~695.3951 0.00 AIO 86358ECK0 IO 6.00000% 0.00 1,701,~~289~~290.9900 0.00 M1 86358ECL8 MEZ 1.87000% 59,287,000.00 9889,~~548~~309.1728 0.00 M2 86358ECM6 MEZ 2.87000% 46,399,000.00 ~~118~~107,~~369~~271.0091 0.00 M3 86358ECN4 MEZ 3.27000% 12,889,000.00 3733,~~464~~951.0377 0.00 M4 86358ECP9 MEZ 3.87000% 12,889,000.00 4440,~~338~~181.1646 0.00 M5 86358ECQ7 MEZ 4.12000% 9,280,000.00 3330,~~985~~799.4229 0.00 B 86358ECR5 SEN 4.12000% 7,217,000.00 2623,~~430~~952.2642 0.00 X SAI03BC6X SEN 0.00000% 6,702,326.42 2,~~517~~521,~~305~~582.1975 0.00 P SAI03BC6P SEN 0.00000% 100.00 ~~254~~363,~~138~~252.5450 0.00 R1 SAI03B6R1 SEN 0.00000% 0.00 0.00 0.00 R2 SAI03B6R2 SEN 0.00000% 0.00 0.00 0.00 R3 SAI03B6R3 SEN 0.00000% 0.00 0.00 0.00 R4 SAI03B6R4 SEN 0.00000% 0.00 0.00 0.00 Totals 1988,~~004~~476,~~281,759~~648.2489 56,~~992~~004,~~918~~450.3441 1523,~~805~~222,~~110~~199.3562

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~205~~197,~~766~~875,~~591~~023.0966 48,~~603~~100,~~335~~420.0352 0.00 1A2 0.00 5653,~~250~~689,~~908~~686.6035 12,~~473~~618,~~805~~770.8805 0.00 1A3 0.00 206,029,000.00 327,929.49 0.00 2A 0.00 ~~193~~189,~~886~~028,~~615~~618.6489 5,~~069~~160,~~337~~136.6573 0.00 3A1 0.00 ~~141~~133,~~076~~164,~~107~~693.1495 58,~~446~~067,~~846~~106.4935 0.00 3A2 0.00 30,804,000.00 4440,~~905~~695.3951 0.00 AIO 0.00 0.00 1,701,~~289~~290.9900 0.00 M1 0.00 59,287,000.00 9889,~~548~~309.1728 0.00 M2 0.00 46,399,000.00 ~~118~~107,~~369~~271.0091 0.00 M3 0.00 12,889,000.00 3733,~~464~~951.0377 0.00 M4 0.00 12,889,000.00 4440,~~338~~181.1646 0.00 M5 0.00 9,280,000.00 3330,~~985~~799.4229 0.00 B 0.00 7,217,000.00 2623,~~430~~952.2642 0.00 X 0.00 6,702,326.42 2,~~517~~521,~~305~~582.1975 0.00 P 0.00 100.00 ~~254~~363,~~138~~252.5450 0.00 R1 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 R4 0.00 0.00 0.00 0.00 Totals 0.00 ~~988~~965,~~476~~254,~~648~~449.8927 2129,~~798~~226,~~028~~650.6903 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1A1 219,810,000.00 ~~210~~205,~~134~~766,~~575~~591.4009 0.00 47,~~367~~891,~~984~~567.3143 0.00 0.00 1A2 59,670,000.00 5756,~~659~~250,~~623~~908.1760 0.00 12,~~408~~561,~~714~~222.5725 0.00 0.00 1A3 206,029,000.00 206,029,000.00 0.00 0.00 0.00 0.00 2A 204,801,000.00 ~~198~~193,~~646~~886,~~395~~615.9964 0.00 4,~~759~~857,~~780~~996.3575 0.00 0.00 3A1 155,308,000.00 ~~146~~141,~~344~~076,~~738~~107.2614 0.00 57,~~268~~911,~~631~~413.1219 0.00 0.00 3A2 30,804,000.00 30,804,000.00 0.00 0.00 0.00 0.00 AIO 0.00 0.00 0.00 0.00 0.00 0.00 M1 59,287,000.00 59,287,000.00 0.00 0.00 0.00 0.00 M2 46,399,000.00 46,399,000.00 0.00 0.00 0.00 0.00 M3 12,889,000.00 12,889,000.00 0.00 0.00 0.00 0.00 M4 12,889,000.00 12,889,000.00 0.00 0.00 0.00 0.00 M5 9,280,000.00 9,280,000.00 0.00 0.00 0.00 0.00 B 7,217,000.00 7,217,000.00 0.00 0.00 0.00 0.00 R1 0.00 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 0.00 0.00 R4 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,024,383,000.00 ~~997~~981,~~579~~774,~~332~~222.8247 0.00 1523,~~805~~222,~~110~~199.3562 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1A1 47,~~367~~891,~~984~~567.3143 ~~205~~197,~~766~~875,~~591~~023.0966 0.~~93611115~~90020938 47,~~367~~891,~~984~~567.3143 1A2 12,~~408~~561,~~714~~222.5725 5653,~~250~~689,~~908~~686.6035 0.~~94269999~~89977688 12,~~408~~561,~~714~~222.5725 1A3 0.00 206,029,000.00 1.00000000 0.00 2A 4,~~759~~857,~~780~~996.3575 ~~193~~189,~~886~~028,~~615~~618.6489 0.~~94670737~~92298680 4,~~759~~857,~~780~~996.3575 3A1 57,~~268~~911,~~631~~413.1219 ~~141~~133,~~076~~164,~~107~~693.1495 0.~~90836343~~85742327 57,~~268~~911,~~631~~413.1219 3A2 0.00 30,804,000.00 1.00000000 0.00 AIO 0.00 0.00 0.00000000 0.00 M1 0.00 59,287,000.00 1.00000000 0.00 M2 0.00 46,399,000.00 1.00000000 0.00 M3 0.00 12,889,000.00 1.00000000 0.00 M4 0.00 12,889,000.00 1.00000000 0.00 M5 0.00 9,280,000.00 1.00000000 0.00 B 0.00 7,217,000.00 1.00000000 0.00 R1 0.00 0.00 0.00000000 0.00 R2 0.00 0.00 0.00000000 0.00 R3 0.00 0.00 0.00000000 0.00 R4 0.00 0.00 0.00000000 0.00 Totals 1523,~~805~~222,~~110~~199.3562 ~~981~~958,~~774~~552,~~222~~022.4785 0.~~95840542~~93573597 1523,~~805~~222,~~110~~199.3562

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 219,810,000.00 ~~955~~936.~~98278240~~11114640 0.00000000 1935.~~87163600~~90176712 0.00000000 1A2 59,670,000.00 ~~966~~942.~~30841579~~69999330 0.00000000 2342.~~60842249~~92311463 0.00000000 1A3 206,029,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A 204,801,000.00 ~~969~~946.~~94836934~~70736784 0.00000000 23.~~24100151~~72057143 0.00000000 3A1 155,308,000.00 ~~942~~908.~~28718585~~36342713 0.00000000 3350.~~92375872~~94015241 0.00000000 3A2 30,804,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 AIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 59,287,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 46,399,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 12,889,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 12,889,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 9,280,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 7,217,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 6,702,326.42 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1.00000000 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 1935.~~87163600~~90176712 ~~936~~900.~~11114640~~20937928 0.~~93611115~~90020938 1935.~~87163600~~90176712 1A2 0.00000000 2342.~~60842249~~92311463 ~~942~~899.~~69999330~~77687867 0.~~94269999~~89977688 2342.~~60842249~~92311463 1A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A 0.00000000 23.~~24100151~~72057143 ~~946~~922.~~70736784~~98679640 0.~~94670737~~92298680 23.~~24100151~~72057143 3A1 0.00000000 3350.~~92375872~~94015241 ~~908~~857.~~36342713~~42327472 0.~~90836343~~85742327 3350.~~92375872~~94015241 3A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 AIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 1.00000000 1.00000000 0.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1A1 219,810,000.00 1.26000% ~~210~~205,~~134~~766,~~575~~591.4009 ~~235~~208,~~350~~853.7209 0.00 0.00 1A2 59,670,000.00 1.27000% 5756,~~659~~250,~~623~~908.1760 6557,~~091~~547.3180 0.00 0.00 1A3 206,029,000.00 1.91000% 206,029,000.00 327,929.49 0.00 0.00 2A 204,801,000.00 1.87000% ~~198~~193,~~646~~886,~~395~~615.9964 ~~309~~302,~~557~~139.3098 0.00 0.00 3A1 155,308,000.00 1.37000% ~~146~~141,~~344~~076,~~738~~107.2614 ~~178~~155,~~215~~693.3716 0.00 0.00 3A2 30,804,000.00 1.64000% 30,804,000.00 4440,~~905~~695.3951 0.00 0.00 AIO 0.00 6.00000% 340,258,000.00 1,701,290.00 0.00 0.00 M1 59,287,000.00 1.87000% 59,287,000.00 9889,~~548~~309.1728 0.00 0.00 M2 46,399,000.00 2.87000% 46,399,000.00 ~~118~~107,~~369~~271.0091 0.00 0.00 M3 12,889,000.00 3.27000% 12,889,000.00 3733,~~464~~951.0377 0.00 0.00 M4 12,889,000.00 3.87000% 12,889,000.00 4440,~~338~~181.1646 0.00 0.00 M5 9,280,000.00 4.12000% 9,280,000.00 3330,~~985~~799.4229 0.00 0.00 B 7,217,000.00 4.12000% 7,217,000.00 2623,~~430~~952.2642 0.00 0.00 X 6,702,326.42 0.00000% 6,702,326.42 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R1 0.00 0.00000% 0.00 0.00 0.00 0.00 R2 0.00 0.00000% 0.00 0.00 0.00 0.00 R3 0.00 0.00000% 0.00 0.00 0.00 0.00 R4 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,031,085,426.42 3,~~221~~119,~~474~~615.6216 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1A1 0.00 0.00 ~~235~~208,~~350~~853.7209 0.00 ~~205~~197,~~766~~875,~~591~~023.0966 1A2 0.00 0.00 6557,~~091~~547.3180 0.00 5653,~~250~~689,~~908~~686.6035 1A3 0.00 0.00 327,929.49 0.00 206,029,000.00 2A 0.00 0.00 ~~309~~302,~~557~~139.3098 0.00 ~~193~~189,~~886~~028,~~615~~618.6489 3A1 0.00 0.00 ~~178~~155,~~215~~693.3716 0.00 ~~141~~133,~~076~~164,~~107~~693.1495 3A2 0.00 0.00 4440,~~905~~695.3951 0.00 30,804,000.00 AIO 0.00 0.00 1,701,~~289~~290.9900 0.00 340,258,000.00 M1 0.00 0.00 9889,~~548~~309.1728 0.00 59,287,000.00 M2 0.00 0.00 ~~118~~107,~~369~~271.0091 0.00 46,399,000.00 M3 0.00 0.00 3733,~~464~~951.0377 0.00 12,889,000.00 M4 0.00 0.00 4440,~~338~~181.1646 0.00 12,889,000.00 M5 0.00 0.00 3330,~~985~~799.4229 0.00 9,280,000.00 B 0.00 0.00 2623,~~430~~952.2642 0.00 7,217,000.00 X 0.00 0.00 2,~~517~~521,~~305~~582.1975 0.00 6,702,326.42 P 0.00 0.00 ~~254~~363,~~138~~252.5450 0.00 100.00 R1 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 0.00 R4 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 56,~~992~~004,~~918~~450.3441 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1A1 219,810,000.00 1.26000% ~~955~~936.~~98278240~~11114640 10.~~07070070~~95015281 0.00000000 0.00000000 1A2 59,670,000.00 1.27000% ~~966~~942.~~30841579~~69999330 10.~~09085487~~96443439 0.00000000 0.00000000 1A3 206,029,000.00 1.91000% 1000.00000000 1.59166666 0.00000000 0.00000000 2A 204,801,000.00 1.87000% ~~969~~946.~~94836934~~70736784 1.~~51150287~~47528567 0.00000000 0.00000000 3A1 155,308,000.00 1.37000% ~~942~~908.~~28718585~~36342713 1.~~14749639~~00247998 0.00000000 0.00000000 3A2 30,804,000.00 1.64000% 1000.00000000 1.~~45777789~~32111122 0.00000000 0.00000000 AIO 0.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 M1 59,287,000.00 1.87000% 1000.00000000 1.~~66222224~~50638892 0.00000000 0.00000000 M2 46,399,000.00 2.87000% 1000.00000000 2.~~55111102~~31194444 0.00000000 0.00000000 M3 12,889,000.00 3.27000% 1000.00000000 2.~~90666693~~63416634 0.00000000 0.00000000 M4 12,889,000.00 3.87000% 1000.00000000 3.~~44000000~~11750019 0.00000000 0.00000000 M5 9,280,000.00 4.12000% 1000.00000000 3.~~66222198~~31888901 0.00000000 0.00000000 B 7,217,000.00 4.12000% 1000.00000000 3.~~66222253~~31888873 0.00000000 0.00000000 X 6,702,326.42 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1.00000000 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R4 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1A1 0.00000000 0.00000000 10.~~07070070~~95015281 0.00000000 ~~936~~900.~~11114640~~20937928 1A2 0.00000000 0.00000000 10.~~09085487~~96443439 0.00000000 ~~942~~899.~~69999330~~77687867 1A3 0.00000000 0.00000000 1.59166666 0.00000000 1000.00000000 2A 0.00000000 0.00000000 1.~~51150287~~47528567 0.00000000 ~~946~~922.~~70736784~~98679640 3A1 0.00000000 0.00000000 1.~~14749639~~00247998 0.00000000 ~~908~~857.~~36342713~~42327472 3A2 0.00000000 0.00000000 1.~~45777789~~32111122 0.00000000 1000.00000000 AIO 0.00000000 0.00000000 45.~~99999997~~00000000 0.00000000 1000.00000000 M1 0.00000000 0.00000000 1.~~66222224~~50638892 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.~~55111102~~31194444 0.00000000 1000.00000000 M3 0.00000000 0.00000000 2.~~90666693~~63416634 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.~~44000000~~11750019 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.~~66222198~~31888901 0.00000000 1000.00000000 B 0.00000000 0.00000000 3.~~66222253~~31888873 0.00000000 1000.00000000 X 0.00000000 0.00000000 ~~375~~376.~~58677872~~22499890 0.00000000 1000.00000000 P 0.00000000 0.00000000 ~~2541~~3632.~~38540000~~52500000 0.00000000 1.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2230,~~602~~022,~~411~~239.1165 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2230,~~602~~022,~~411~~239.1165 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~814~~804,~~934~~959.8850 Payment of Interest and Principal 2129,~~787~~217,~~476~~280.2315 Total Withdrawals (Pool Distribution Amount) 2230,~~602~~022,~~411~~239.1165 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~418~~411,~~451~~865.1724 Credit Risk Management Fee 12,~~553~~355.5296 PMI Insurance Premium Fee ~~379~~376,~~745~~619.4665 Wells Fargo Bank Minnesota, NA 4,~~184~~118.7365 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~814~~804,~~934~~959.8850

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 109,~~552~~369.4688 109,~~552~~369.4688 1,000.00 Financial Guaranty 0.00 0.00 0.00 0.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 19 0 0 19 ~~134~~1,~~104~~091,798.0206 0.00 0.00 ~~134~~1,~~104~~091,798.0206 30 Days ~~142~~118 01 0 0 ~~142~~119 2119,~~704~~852,~~092~~629.4895 052,953.0052 0.00 0.00 2119,~~704~~905,~~092~~583.4847 60 Days 4458 0 016 0 4474 79,~~026~~269,~~371~~186.4570 0.00 03,028,735.0043 0.00 712,~~026~~297,~~371~~922.4513 90 Days 2912 0 1 21 0 3034 31,~~995~~838,~~469~~954.8871 092,806.0066 ~~226~~2,~~822~~790,330.0279 0.00 4,~~222~~722,~~291~~092.9016 120 Days 34 01 020 0 325 ~~414~~437,~~512~~170.8958 047,224.0006 03,268,829.0004 0.00 ~~414~~3,~~512~~753,223.8968 150 Days 0 0 01 0 01 0.00 0.00 0138,421.0001 0.00 0138,421.0001 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~218~~192 112 158 0 ~~220~~262 3331,~~140~~397,~~446~~941.7094 ~~134~~1,~~104~~284,782.0230 9,226,~~822~~316.0227 0.00 3341,~~501~~909,~~372~~040.7451 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~016124~~148221% 0.000000% 0.000000% 0.~~016124~~148221% 0.~~013557~~113023% 0.000000% 0.000000% 0.~~013557~~113023% 30 Days 21.~~289584~~943347% 0.~~000000~~016469% 0.000000% 0.000000% 21.~~289584~~959816% 2.~~194057~~055147% 0.~~000000~~005482% 0.000000% 0.000000% 2.~~194057~~060629% 60 Days 0.~~709449~~955204% 0.000000% 0.~~000000~~263505% 0.000000% 01.~~709449~~218709% 0.~~710293~~959547% 0.000000% 0.~~000000~~313535% 0.000000% 01.~~710293~~273082% 90 Days 0.~~467591~~197628% 0.~~000000~~016469% 0.~~016124~~345850% 0.000000% 0.~~483715~~559947% 0.~~403900~~190369% 0.~~000000~~009607% 0.~~022929~~288855% 0.000000% 0.~~426830~~488832% 120 Days 0.~~048371~~065876% 0.~~000000~~016469% 0.~~000000~~329381% 0.000000% 0.~~048371~~411726% 0.~~041903~~045256% 0.~~000000~~004889% 0.~~000000~~338390% 0.000000% 0.~~041903~~388534% 150 Days 0.000000% 0.000000% 0.~~000000~~016469% 0.000000% 0.~~000000~~016469% 0.000000% 0.000000% 0.~~000000~~014329% 0.000000% 0.~~000000~~014329% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~514995~~162055% 0.~~016124~~197628% 0.~~016124~~955204% 0.000000% 34.~~547243~~314888% 3.~~350152~~250319% 0.~~013557~~133001% 0.~~022929~~955109% 0.000000% 34.~~386638~~338429%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0128,540.0038 0.00 0.00 0128,540.0038 30 Days 87 0 0 0 87 ~~849~~1,~~488~~120,401.4068 0.00 0.00 0.00 ~~849~~1,~~488~~120,401.4068 60 Days 12 0 02 0 14 ~~143~~271,~~519~~373.0146 0.00 0236,028.0076 0.00 ~~143~~507,~~519~~402.0122 90 Days 0 0 01 0 01 0.00 0.00 0143,519.0001 0.00 0143,519.0001 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 9 01 03 0 913 ~~993~~1,~~007~~391,775.4114 0128,540.0038 0379,547.0077 0.00 ~~993~~1,~~007~~899,863.4129 0-29 Days 0.~~000000~~129870% 0.000000% 0.000000% 0.~~000000~~129870% 0.~~000000~~126944% 0.000000% 0.000000% 0.~~000000~~126944% 30 Days 10.~~026958~~909091% 0.000000% 0.000000% 0.000000% 10.~~026958~~909091% 01.~~829623~~106483% 0.000000% 0.000000% 0.000000% 01.~~829623~~106483% 60 Days 0.~~128370~~259740% 0.000000% 0.~~000000~~259740% 0.000000% 0.~~128370~~519481% 0.~~140163~~268002% 0.000000% 0.~~000000~~233097% 0.000000% 0.~~140163~~501099% 90 Days 0.000000% 0.000000% 0.~~000000~~129870% 0.000000% 0.~~000000~~129870% 0.000000% 0.000000% 0.~~000000~~141736% 0.000000% 0.~~000000~~141736% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~155327~~168831% 0.~~000000~~129870% 0.~~000000~~389610% 0.000000% 1.~~155327~~688312% 01.~~969786~~374485% 0.~~000000~~126944% 0.~~000000~~374833% 0.000000% 01.~~969786~~876261% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 02 0 0 02 0213,583.0026 0.00 0.00 0213,583.0026 30 Days 4640 01 0 0 4641 6,~~721~~655,~~174~~385.0073 052,953.0052 0.00 0.00 6,~~721~~708,~~174~~339.0025 60 Days 1017 0 03 0 1020 12,~~740~~483,~~745~~424.8387 0.00 0503,161.0003 0.00 12,~~740~~986,~~745~~585.8390 90 Days 72 0 06 0 78 1356,~~078,861~~306.1165 0.00 0845,129.0040 0.00 1,~~078~~201,~~861~~436.1105 120 Days 03 0 03 0 06 0375,420.0058 0.00 0605,050.0068 0.00 0980,471.0026 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6362 03 012 0 6377 9,~~540~~870,~~780~~537.9483 0266,536.0078 01,953,341.0011 0.00 912,~~540~~090,~~780~~415.9472 0-29 Days 0.~~000000~~092937% 0.000000% 0.000000% 0.~~000000~~092937% 0.~~000000~~065932% 0.000000% 0.000000% 0.~~000000~~065932% 30 Days 21.~~099498~~858736% 0.~~000000~~046468% 0.000000% 0.000000% 21.~~099498~~905204% 2.~~032385~~054493% 0.~~000000~~016347% 0.000000% 0.000000% 2.~~032385~~070839% 60 Days 0.~~456413~~789963% 0.000000% 0.~~000000~~139405% 0.000000% 0.~~456413~~929368% 0.~~526376~~766624% 0.000000% 0.~~000000~~155324% 0.000000% 0.~~526376~~921948% 90 Days 0.~~319489~~092937% 0.000000% 0.~~000000~~278810% 0.000000% 0.~~319489~~371747% 0.~~326232~~109991% 0.000000% 0.~~000000~~260888% 0.000000% 0.~~326232~~370879% 120 Days 0.~~000000~~139405% 0.000000% 0.~~000000~~139405% 0.000000% 0.~~000000~~278810% 0.~~000000~~115891% 0.000000% 0.~~000000~~186777% 0.000000% 0.~~000000~~302668% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~875399~~881041% 0.~~000000~~139405% 0.~~000000~~557621% 0.000000% 23.~~875399~~578067% 23.~~884993~~046998% 0.~~000000~~082279% 0.~~000000~~602989% 0.000000% 23.~~884993~~732267% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(C) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 41 0 0 0 41 ~~595~~251,~~995~~309.3090 0.00 0.00 0.00 ~~595~~251,~~995~~309.3090 60 Days 03 0 0 0 03 0427,149.0001 0.00 0.00 0.00 0427,149.0001 90 Days 10 0 0 0 10 ~~203,000~~0.00 0.00 0.00 0.00 ~~203,000~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 54 0 0 0 54 ~~798~~678,~~995~~458.3091 0.00 0.00 0.00 ~~798~~678,~~995~~458.3091 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~142857~~291545% 0.000000% 0.000000% 0.000000% 10.~~142857~~291545% 10.~~169929~~503432% 0.000000% 0.000000% 0.000000% 10.~~169929~~503432% 60 Days 0.~~000000~~874636% 0.000000% 0.000000% 0.000000% 0.~~000000~~874636% 0.~~000000~~855678% 0.000000% 0.000000% 0.000000% 0.~~000000~~855678% 90 Days 0.~~285714~~000000% 0.000000% 0.000000% 0.000000% 0.~~285714~~000000% 0.~~398486~~000000% 0.000000% 0.000000% 0.000000% 0.~~398486~~000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~428571~~166181% 0.000000% 0.000000% 0.000000% 1.~~428571~~166181% 1.~~568415~~359109% 0.000000% 0.000000% 0.000000% 1.~~568415~~359109% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(D) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 186 0 0 0 186 2862,~~388,255~~264.7236 0.00 0.00 0.00 2862,~~388,255~~264.7236 60 Days 19 0 0 0 19 ~~265~~1,~~160~~136,532.2418 0.00 0.00 0.00 ~~265~~1,~~160~~136,532.2418 90 Days 01 0 0 0 01 0265,160.0024 0.00 0.00 0.00 0265,160.0024 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1916 0 0 0 1916 2,~~653~~263,~~415~~956.9678 0.00 0.00 0.00 2,~~653~~263,~~415~~956.9678 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~508772~~185771% 0.000000% 0.000000% 0.000000% 31.~~508772~~185771% 31.~~406979~~257712% 0.000000% 0.000000% 0.000000% 31.~~406979~~257712% 60 Days 01.~~194932~~778656% 0.000000% 0.000000% 0.000000% 01.~~194932~~778656% 01.~~378266~~657763% 0.000000% 0.000000% 0.000000% 01.~~378266~~657763% 90 Days 0.~~000000~~197628% 0.000000% 0.000000% 0.000000% 0.~~000000~~197628% 0.~~000000~~386767% 0.000000% 0.000000% 0.000000% 0.~~000000~~386767% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~703704~~162055% 0.000000% 0.000000% 0.000000% 3.~~703704~~162055% 3.~~785245~~302241% 0.000000% 0.000000% 0.000000% 3.~~785245~~302241% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0100,834.0059 0.00 0.00 0100,834.0059 30 Days 31 0 0 0 31 ~~275~~55,~~056~~837.2880 0.00 0.00 0.00 ~~275~~55,~~056~~837.2880 60 Days 1 0 0 1 0 1 ~~107,835~~0.1300 0.00 0167,785.00 0.00 ~~107~~167,~~835~~785.1300 90 Days 0 0 01 0 01 0.00 0.00 0107,835.0013 0.00 0107,835.0013 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 41 01 02 0 4 ~~382~~55,~~891~~837.4180 0100,834.0059 0275,620.0013 0.00 ~~382~~432,~~891~~292.4152 0-29 Days 0.~~000000~~438596% 0.000000% 0.000000% 0.~~000000~~438596% 0.~~000000~~315084% 0.000000% 0.000000% 0.~~000000~~315084% 30 Days 10.~~276596~~438596% 0.000000% 0.000000% 0.000000% 10.~~276596~~438596% 0.~~841182~~174480% 0.000000% 0.000000% 0.000000% 0.~~841182~~174480% 60 Days 0.~~425532~~000000% 0.000000% 0.~~000000~~438596% 0.000000% 0.~~425532~~438596% 0.~~329783~~000000% 0.000000% 0.~~000000~~524288% 0.000000% 0.~~329783~~524288% 90 Days 0.000000% 0.000000% 0.~~000000~~438596% 0.000000% 0.~~000000~~438596% 0.000000% 0.000000% 0.~~000000~~336959% 0.000000% 0.~~000000~~336959% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~702128~~438596% 0.~~000000~~438596% 0.~~000000~~877193% 0.000000% 1.~~702128~~754386% 10.~~170965~~174480% 0.~~000000~~315084% 0.~~000000~~861246% 0.000000% 1.~~170965~~350810% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 05 0 0 05 0648,839.0083 0.00 0.00 0648,839.0083 30 Days 4245 0 0 0 4245 56,~~439~~173,~~944~~449.2982 0.00 0.00 0.00 56,~~439~~173,~~944~~449.2982 60 Days 2213 0 07 0 2220 21,~~468~~459,~~167~~546.9134 0.00 01,007,803.0076 0.00 2,~~468~~467,~~167~~350.9110 90 Days 188 0 1 9 0 1918 2668,~~352,929~~092.3318 092,806.0066 ~~226~~1,~~822~~171,306.0233 0.00 21,~~579~~932,~~751~~205.3517 120 Days 01 01 015 0 017 061,750.00 047,224.0006 02,327,758.0044 0.00 02,436,732.0050 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 8267 07 131 0 83105 108,~~261~~362,~~041~~838.5334 0788,870.0055 ~~226~~4,~~822~~506,868.0253 0.00 1013,~~487~~658,~~863~~577.5542 0-29 Days 0.~~000000~~385802% 0.000000% 0.000000% 0.~~000000~~385802% 0.~~000000~~335594% 0.000000% 0.000000% 0.~~000000~~335594% 30 Days 3.~~179410~~472222% 0.000000% 0.000000% 0.000000% 3.~~179410~~472222% 23.~~754429~~193041% 0.000000% 0.000000% 0.000000% 23.~~754429~~193041% 60 Days 1.~~665405~~003086% 0.000000% 0.~~000000~~540123% 0.000000% 1.~~665405~~543210% 10.~~249717~~754909% 0.000000% 0.~~000000~~521258% 0.000000% 1.~~249717~~276166% 90 Days 10.~~362604~~617284% 0.~~000000~~077160% 0.~~075700~~694444% 0.000000% 1.~~438304~~388889% 10.~~191368~~345552% 0.~~000000~~048002% 0.~~114848~~605825% 0.000000% 10.~~306216~~999378% 120 Days 0.~~000000~~077160% 0.~~000000~~077160% 01.~~000000~~157407% 0.000000% 01.~~000000~~311728% 0.~~000000~~031938% 0.~~000000~~024425% 01.~~000000~~203967% 0.000000% 01.~~000000~~260330% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 65.~~207419~~169753% 0.~~000000~~540123% 02.~~075700~~391975% 0.000000% 68.~~283119~~101852% 54.~~195514~~325439% 0.~~000000~~408021% 02.~~114848~~331049% 0.000000% 57.~~310362~~064509% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 ~~134,104~~0.0200 0.00 0.00 ~~134,104~~0.0200 30 Days 26 0 0 0 26 ~~178~~957,~~966~~220.4066 0.00 0.00 0.00 ~~178~~957,~~966~~220.4066 60 Days 5 0 0 1 0 51 ~~900,303.44~~ 0.00 0.00 128,015.24 0.00 ~~900~~128,~~303~~015.4424 90 Days 21 0 03 0 24 85549,~~822~~395.4464 0.00 0175,014.0065 0.00 85724,~~822~~410.4429 120 Days 0 0 01 0 01 0.00 0.00 061,162.0092 0.00 061,162.0092 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 97 1 0 5 0 1012 1,~~165~~506,~~092~~616.2830 ~~134,104.02~~ 0.00 364,192.81 0.00 1,~~299~~870,~~196~~809.3011 0-29 Days 0.~~214133~~000000% 0.000000% 0.000000% 0.~~214133~~000000% 0.~~164907~~000000% 0.000000% 0.000000% 0.~~164907~~000000% 30 Days 01.~~428266~~372998% 0.000000% 0.000000% 0.000000% 01.~~428266~~372998% 01.~~220074~~267562% 0.000000% 0.000000% 0.000000% 01.~~220074~~267562% 60 Days 10.~~070664~~000000% 0.000000% 0.~~000000~~228833% 0.000000% 10.~~070664~~228833% 10.~~107099~~000000% 0.000000% 0.~~000000~~169519% 0.000000% 10.~~107099~~169519% 90 Days 0.~~428266~~228833% 0.000000% 0.~~000000~~686499% 0.000000% 0.~~428266~~915332% 0.~~105535~~727516% 0.000000% 0.~~000000~~231756% 0.000000% 0.~~105535~~959272% 120 Days 0.000000% 0.000000% 0.~~000000~~228833% 0.000000% 0.~~000000~~228833% 0.000000% 0.000000% 0.~~000000~~080993% 0.000000% 0.~~000000~~080993% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~927195~~601831% 0.~~214133~~000000% 01.~~000000~~144165% 0.000000% 2.~~141328~~745995% 1.~~432709~~995077% 0.~~164907~~000000% 0.~~000000~~482268% 0.000000% 12.~~597616~~477345% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1912 0 0 0 1912 53,~~255~~776,~~212~~760.0900 0.00 0.00 0.00 53,~~255~~776,~~212~~760.0900 60 Days 414 0 02 0 416 13,~~400~~491,~~639~~160.8984 0.00 0985,941.0064 0.00 14,~~400~~477,~~639~~102.8948 90 Days 1 0 0 1 0 1 ~~274,857~~0.00 0.00 0347,526.0027 0.00 ~~274~~347,~~857~~526.0027 120 Days 3 0 0 1 0 31 ~~414,512~~0.8900 0.00 0274,857.00 0.00 ~~414~~274,~~512~~857.8900 150 Days 0 0 01 0 01 0.00 0.00 0138,421.0001 0.00 0138,421.0001 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2726 0 05 0 2731 7,~~345~~267,~~221~~920.8784 0.00 01,746,745.0092 0.00 79,~~345~~014,~~221~~666.8776 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 53.~~491329~~529412% 0.000000% 0.000000% 0.000000% 53.~~491329~~529412% 43.~~253022~~109538% 0.000000% 0.000000% 0.000000% 43.~~253022~~109538% 60 Days 14.~~156069~~117647% 0.000000% 0.~~000000~~588235% 0.000000% 14.~~156069~~705882% 12.~~133532~~874394% 0.000000% 0.~~000000~~811760% 0.000000% 13.~~133532~~686154% 90 Days 0.~~289017~~000000% 0.000000% 0.~~000000~~294118% 0.000000% 0.~~289017~~294118% 0.~~222441~~000000% 0.000000% 0.~~000000~~286130% 0.000000% 0.~~222441~~286130% 120 Days 0.~~867052~~000000% 0.000000% 0.~~000000~~294118% 0.000000% 0.~~867052~~294118% 0.~~335464~~000000% 0.000000% 0.~~000000~~226299% 0.000000% 0.~~335464~~226299% 150 Days 0.000000% 0.000000% 0.~~000000~~294118% 0.000000% 0.~~000000~~294118% 0.000000% 0.000000% 0.~~000000~~113967% 0.000000% 0.~~000000~~113967% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 7.~~803468~~647059% 0.000000% 01.~~000000~~470588% 0.000000% 79.~~803468~~117647% 5.~~944458~~983932% 0.000000% 01.~~000000~~438157% 0.000000% 57.~~944458~~422088%

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 7.~~818338~~814191% Weighted Average Net Coupon 7.~~318338~~314191% Weighted Average Pass-Through Rate 6.~~859587~~851979% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 6,~~288~~202 Number Of Loans Paid In Full 86130 Ending Scheduled Collateral Loan Count 6,~~202~~072 Beginning Scheduled Collateral Balance 1988,~~004~~476,~~281,759~~648.2489 Ending Scheduled Collateral Balance ~~988~~965,~~476~~254,~~648~~449.8927 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2003 ~~989~~965,~~222~~995,~~085~~720.4148 Monthly P &I Constant 7,~~336~~223,~~066~~191.8321 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~988~~965,~~476~~254,~~648~~449.8927 Scheduled Principal ~~792~~786,~~888~~403.0265 Unscheduled Principal 1522,~~012~~435,~~222~~795.3397

Miscellaneous Reporting Monthly Excess Cashflows 2,~~506~~512,~~752~~212.7387 Overcollateralization Amount 6,702,426.42 Overcollateralization Deficiency 0.00 Aggregate Overcollateralization Release 0.00 Targeted Overcollateralization Amount 6,702,426.42 Cap payment 109,~~552~~369.4688

Group Level Collateral Statement Group 1(A) 1(B) 1(C) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~615718~~617019 7.~~591788~~585649 7.~~620961~~621611 Weighted Average Net Rate 7.~~115718~~117018 7.~~091788~~085649 7.~~120961~~121611 Weighted Average Maturity ~~349~~348 ~~349~~348 ~~349~~348 Beginning Loan Count ~~785~~779 2,~~210~~191 ~~357~~350 Loans Paid In Full 69 1939 7 Ending Loan Count ~~779~~770 2,~~191~~152 ~~350~~343 Beginning Scheduled Balance ~~103~~102,~~267~~313,~~675~~217.1799 ~~333~~330,~~870~~457,~~539~~012.2613 5150,~~837~~903,~~577~~598.5819 Ending scheduled Balance ~~102~~101,~~313~~179,~~217~~508.9991 ~~330~~323,~~457~~699,~~012~~153.1378 5049,~~903~~881,~~598~~316.1986 Record Date 0910/3031/2003 0910/3031/2003 0910/3031/2003 Principal And Interest Constant ~~754~~748,~~079~~123.5844 2,~~370~~345,~~392~~657.9127 ~~378~~372,~~747~~243.3098 Scheduled Principal 98,~~698~~688.3771 ~~258~~256,~~164~~714.3989 4948,~~537~~937.1981 Unscheduled Principal ~~855~~1,~~758~~035,020.8137 36,~~155~~501,~~362~~143.7446 ~~884~~973,~~442~~343.2052 Scheduled Interest ~~655~~649,~~381~~434.2173 2,~~112~~088,~~228~~942.5238 ~~329~~323,~~210~~306.1117 Servicing Fees 4342,~~028~~630.2051 ~~139~~137,~~112~~690.7244 21,~~598~~209.9783 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 34,~~284~~009.6419 ~~183~~182,~~155~~152.7210 9,~~847~~675.3104 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~578~~572,~~068~~795.3703 1,~~789~~769,~~960~~099.0884 ~~297~~292,~~763~~421.8330 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~717320~~718135 6.~~433488~~424194 6.~~893003~~893532

Group Level Collateral Statement Group 1(D) 2(A) 2(B) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 8.~~003691~~002925 7.~~906442~~912215 8.~~335060~~332581 Weighted Average Net Rate 7.~~503691~~502925 7.~~406442~~412215 7.~~835060~~832581 Weighted Average Maturity 348 349 ~~350~~349 ~~350~~ Beginning Loan Count ~~517~~513 ~~243~~235 1,~~338~~321 Loans Paid In Full 47 87 1725 Ending Loan Count ~~513~~506 ~~235~~228 1,~~321~~296 Beginning Scheduled Balance 70,~~526~~051,~~567~~832.6648 3332,~~910~~673,~~005~~996.6071 ~~200~~197,~~877~~353,~~228~~457.9953 Ending scheduled Balance 7068,~~051~~512,~~832~~891.4856 3231,~~673~~978,~~996~~541.7128 ~~197~~193,~~353~~190,~~457~~916.5321 Record Date 0910/3031/2003 0910/3031/2003 0910/3031/2003 Principal And Interest Constant ~~520~~517,~~821~~673.4478 ~~254~~246,~~843~~204.3511 1,~~530~~504,~~965~~824.6412 Scheduled Principal 50,~~427~~490.3879 3130,~~420~~767.4470 ~~135~~134,~~695~~437.7875 Unscheduled Principal ~~424~~1,~~307~~488,450.8013 1664,~~204,588~~687.4573 34,~~388~~028,~~075~~103.6857 Scheduled Interest ~~470~~467,~~394~~182.0699 ~~223~~215,~~422~~436.9141 1,~~395~~370,~~269~~386.8637 Servicing Fees 29,~~386~~188.0826 1413,~~129~~614.1617 8382,~~698~~230.8559 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 16,~~706~~692.6517 6,~~848~~712.7336 7877,~~706~~860.1166 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~424~~421,~~301~~302.3356 ~~202~~195,~~445~~109.0288 1,~~232~~210,~~864~~295.9012 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.~~219429~~216986 7.~~164081~~165694 7.~~364886~~359152

Group Level Collateral Statement Group 3(A) 3(B) Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 8.~~111325~~101257 7.~~520112~~518086 7.~~818338~~814191 Weighted Average Net Rate 7.~~611325~~601258 7.~~020112~~018086 7.~~318338~~314191 Weighted Average Maturity ~~347~~346.00 ~~347~~346.00 ~~349~~348.00 Record Date 0910/3031/2003 0910/3031/2003 0910/3031/2003 Principal And Interest Constant ~~636~~617,~~933~~675.9026 ~~889~~870,~~282~~789.7125 7,~~336~~223,~~066~~191.8321 Beginning Loan Count ~~485~~467 ~~353~~346 6,~~288~~202 Loans Paid In Full 1830 76 86130 Ending Loan Count ~~467~~437 ~~346~~340 6,~~202~~072 Beginning Scheduled Balance 8381,~~831~~261,~~114~~030.3764 ~~126~~123,~~161~~462,~~050~~503.6122 1988,~~004~~476,~~281,759~~648.2489 Ending Scheduled Balance 8175,~~261~~459,~~030~~855.6402 ~~123~~121,~~462~~352,~~503~~265.2265 ~~988~~965,~~476~~254,~~648~~449.8927 Scheduled Principal 7069,~~282~~078.7515 9897,~~661~~287.7285 ~~792~~786,~~888~~403.0265 Unscheduled Principal 25,~~499~~732,~~800~~097.9847 2,~~599~~012,~~885~~949.6772 1522,~~012~~435,~~222~~795.3397 Scheduled Interest ~~566~~548,~~651~~597.1511 ~~790~~773,~~620~~501.9940 6,~~543~~436,~~178~~787.8156 Servicing Fee 3433,~~929~~858.6274 5251,~~567~~442.1070 ~~418~~411,~~450~~865.7024 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 12,~~682~~587.2465 41,~~698~~049.6113 ~~383~~380,~~930~~738.0130 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~519~~502,~~039~~150.2972 ~~696~~681,~~355~~009.2857 5,~~740~~644,~~798~~184.1002 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.~~429785~~415373 6.~~623489~~619107 6.~~859587~~851979

Filing Compare · STRUCTURED ASSET INV LOAN MORT PASS THR CERTS SER 2003-BC6