8-K 1 sai03bc5.txt DECEMBER 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): December 26, 2003 STRUCTURED ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-BC5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-102489-14 54-2120402 Pooling and Servicing Agreement) (Commission 54-2120403 (State or other File Number) 54-2120404 jurisdiction 54-2120405 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 December 26, 2003 a distribution was made to holders of STRUCTURED ASSET INVESTMENT LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-BC5 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-BC5 Trust, relating to the December 26, 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-BC5 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: 1/2/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-BC5 Trust, relating to the December 26, 2003 distribution. EX-99.1

Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates Record Date: 1011/3130/03 Distribution Date: 1112/2526/03 SAIL Series: 2003-BC5 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 86358EBS4 SEN 1.~~24000~~23875% ~~270~~247,~~032~~048,~~719~~143.3236 ~~269~~263,~~732~~526.6860 22,~~984~~467,~~575~~909.9617 1A2 86358EBT2 SEN 1.92000% 253,014,000.00 404,822.40 0.00 2A 86358EBU9 SEN 1.~~46000~~45875% ~~280~~270,~~141~~490,~~618~~338.1991 ~~329~~339,~~477~~775.6731 9,~~651~~668,~~279~~430.2827 AIO 86358EBV7 IO 6.00000% 0.00 1,~~749~~431,~~389~~320.9900 0.00 M1 86358EBW5 MEZ 1.~~87000~~86875% 46,120,000.00 6974,~~474~~216.6637 0.00 M2A 86358EBX3 MEZ 2.~~91000~~90875% 30,000,000.00 7075,~~325~~142.0071 0.00 M2B 86358ECC8 MEZ 3.~~02000~~01875% 15,060,000.00 3639,~~637~~148.6316 0.00 M3 86358EBY1 MEZ 3.~~37000~~36875% 15,904,000.00 4346,~~174~~135.9441 0.00 M4 86358EBZ8 MEZ 4.~~12000~~11875% 13,253,000.00 4347,~~985~~004.2343 0.00 M5 86358ECA2 MEZ 4.~~62000~~61875% 13,253,000.00 4952,~~323~~710.2559 0.00 B 86358ECB0 SEN 4.~~62000~~61875% 7,422,000.00 2729,~~622~~519.2120 0.00 X SAI03BC5X SEN 0.00000% 7,420,782.32 2,~~739~~851,~~281~~504.6296 0.00 P SAI03BC5P SEN 0.00000% 100.00 ~~632~~595,~~367~~829.3336 0.00 R1 SAI03B5R1 SEN 0.00000% 0.00 0.00 0.00 R2 SAI03B5R2 SEN 0.00000% 0.00 0.00 0.00 R3 SAI03B5R3 SEN 0.00000% 0.00 0.00 0.00 R4 SEN 0.00000% 0.00 0.00 0.00 Totals ~~951~~918,~~621~~985,~~219~~364.8359 6,~~465~~250,~~614~~655.6150 32,~~635~~136,~~855~~339.2444

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~247~~224,~~048~~580,~~143~~234.3619 2322,~~254~~731,~~308~~435.6477 0.00 1A2 0.00 253,014,000.00 404,822.40 0.00 2A 0.00 ~~270~~260,~~490~~821,~~338~~908.9164 910,~~980~~008,~~756~~205.9558 0.00 AIO 0.00 0.00 1,~~749~~431,~~389~~320.9900 0.00 M1 0.00 46,120,000.00 6974,~~474~~216.6637 0.00 M2A 0.00 30,000,000.00 7075,~~325~~142.0071 0.00 M2B 0.00 15,060,000.00 3639,~~637~~148.6316 0.00 M3 0.00 15,904,000.00 4346,~~174~~135.9441 0.00 M4 0.00 13,253,000.00 4347,~~985~~004.2343 0.00 M5 0.00 13,253,000.00 4952,~~323~~710.2559 0.00 B 0.00 7,422,000.00 2729,~~622~~519.2120 0.00 X 0.00 7,420,782.32 2,~~739~~851,~~281~~504.6296 0.00 P 0.00 100.00 ~~632~~595,~~367~~829.3336 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 ~~918~~886,~~985~~849,~~364~~025.5915 3938,~~101~~386,~~469~~994.8594 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 346,631,000.00 ~~270~~247,~~032~~048,~~719~~143.3236 0.00 22,~~984~~467,~~575~~909.9617 0.00 0.00 1A2 253,014,000.00 253,014,000.00 0.00 0.00 0.00 0.00 2A 312,159,000.00 ~~280~~270,~~141~~490,~~618~~338.1991 0.00 9,~~651~~668,~~279~~430.2827 0.00 0.00 AIO 0.00 0.00 0.00 0.00 0.00 0.00 M1 46,120,000.00 46,120,000.00 0.00 0.00 0.00 0.00 M2A 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 M2B 15,060,000.00 15,060,000.00 0.00 0.00 0.00 0.00 M3 15,904,000.00 15,904,000.00 0.00 0.00 0.00 0.00 M4 13,253,000.00 13,253,000.00 0.00 0.00 0.00 0.00 M5 13,253,000.00 13,253,000.00 0.00 0.00 0.00 0.00 B 7,422,000.00 7,422,000.00 0.00 0.00 0.00 0.00 X 7,420,782.32 7,420,782.32 0.00 0.00 0.00 0.00 P 100.00 100.00 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 1,060,236,882.32 ~~951~~918,~~621~~985,~~219~~364.8359 0.00 32,~~635~~136,~~855~~339.2444 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 22,~~984~~467,~~575~~909.9617 ~~247~~224,~~048~~580,~~143~~234.3619 0.~~71271220~~64789426 22,~~984~~467,~~575~~909.9617 1A2 0.00 253,014,000.00 1.00000000 0.00 2A 9,~~651~~668,~~279~~430.2827 ~~270~~260,~~490~~821,~~338~~908.9164 0.~~86651463~~83554185 9,~~651~~668,~~279~~430.2827 AIO 0.00 0.00 0.00000000 0.00 M1 0.00 46,120,000.00 1.00000000 0.00 M2A 0.00 30,000,000.00 1.00000000 0.00 M2B 0.00 15,060,000.00 1.00000000 0.00 M3 0.00 15,904,000.00 1.00000000 0.00 M4 0.00 13,253,000.00 1.00000000 0.00 M5 0.00 13,253,000.00 1.00000000 0.00 B 0.00 7,422,000.00 1.00000000 0.00 X 0.00 7,420,782.32 1.00000000 0.00 P 0.00 100.00 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 32,~~635~~136,~~855~~339.2444 ~~918~~886,~~985~~849,~~364~~025.5915 0.~~86677362~~83646310 32,~~635~~136,~~855~~339.2444

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 346,631,000.00 ~~779~~712.~~02068574~~71220220 0.00000000 6664.~~30848355~~81794522 0.00000000 1A2 253,014,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A 312,159,000.00 ~~897~~866.~~43245650~~51462527 0.00000000 30.~~91783123~~97277436 0.00000000 AIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 46,120,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2A 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2B 15,060,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 15,904,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 13,253,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 13,253,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 7,422,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 7,420,782.32 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000000 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 Denominations

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 6664.~~30848355~~81794522 ~~712~~647.~~71220220~~89425698 0.~~71271220~~64789426 6664.~~30848355~~81794522 1A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A 0.00000000 30.~~91783123~~97277436 ~~866~~835.~~51462527~~54185092 0.~~86651463~~83554185 30.~~91783123~~97277436 AIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2A 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2B 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 0.00000000 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 346,631,000.00 1.~~24000~~23875% ~~270~~247,~~032~~048,~~719~~143.3236 ~~269~~263,~~732~~526.6860 0.00 0.00 1A2 253,014,000.00 1.92000% 253,014,000.00 404,822.40 0.00 0.00 2A 312,159,000.00 1.~~46000~~45875% ~~280~~270,~~141~~490,~~618~~338.1991 ~~329~~339,~~477~~775.6731 0.00 0.00 AIO 0.00 6.00000% ~~349~~286,~~878~~264,000.00 1,~~749~~431,~~390~~320.00 0.00 0.00 M1 46,120,000.00 1.~~87000~~86875% 46,120,000.00 6974,~~474~~216.6637 0.00 0.00 M2A 30,000,000.00 2.~~91000~~90875% 30,000,000.00 7075,~~325~~142.0071 0.00 0.00 M2B 15,060,000.00 3.~~02000~~01875% 15,060,000.00 3639,~~637~~148.6316 0.00 0.00 M3 15,904,000.00 3.~~37000~~36875% 15,904,000.00 4346,~~174~~135.9441 0.00 0.00 M4 13,253,000.00 4.~~12000~~11875% 13,253,000.00 4347,~~985~~004.2343 0.00 0.00 M5 13,253,000.00 4.~~62000~~61875% 13,253,000.00 4952,~~323~~710.2559 0.00 0.00 B 7,422,000.00 4.~~62000~~61875% 7,422,000.00 2729,~~622~~519.2120 0.00 0.00 X 7,420,782.32 0.00000% 7,420,782.32 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 1,060,236,882.32 32,~~093~~803,~~965~~321.6718 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 ~~269~~263,~~732~~526.6860 0.00 ~~247~~224,~~048~~580,~~143~~234.3619 1A2 0.00 0.00 404,822.40 0.00 253,014,000.00 2A 0.00 0.00 ~~329~~339,~~477~~775.6731 0.00 ~~270~~260,~~490~~821,~~338~~908.9164 AIO 0.0100 0.00 1,~~749~~431,~~389~~320.9900 0.00 286,264,000.00 M1 0.00 0.00 6974,~~474~~216.6637 0.00 46,120,000.00 M2A 0.00 0.00 7075,~~325~~142.0071 0.00 30,000,000.00 M2B 0.00 0.00 3639,~~637~~148.6316 0.00 15,060,000.00 M3 0.00 0.00 4346,~~174~~135.9441 0.00 15,904,000.00 M4 0.00 0.00 4347,~~985~~004.2343 0.00 13,253,000.00 M5 0.00 0.00 4952,~~323~~710.2559 0.00 13,253,000.00 B 0.00 0.00 2729,~~622~~519.2120 0.00 7,422,000.00 X 0.00 0.00 2,~~739~~851,~~281~~504.6296 0.00 7,420,782.32 P 0.00 0.00 ~~632~~595,~~367~~829.3336 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 0.0100 0.00 6,~~465~~250,~~614~~655.6150 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 346,631,000.00 1.~~24000~~23875% ~~779~~712.~~02068574~~71220220 0.~~77815510~~76025110 0.00000000 0.00000000 1A2 253,014,000.00 1.92000% 1000.00000000 1.60000000 0.00000000 0.00000000 2A 312,159,000.00 1.~~46000~~45875% ~~897~~866.~~43245650~~51462527 1.~~05548028~~08846873 0.00000000 0.00000000 AIO 0.00 6.00000% ~~1000~~818.~~00000000~~18233784 54.~~00000000~~09091169 0.00000000 0.00000000 M1 46,120,000.00 1.~~87000~~86875% 1000.00000000 1.~~50638899~~60920143 0.00000000 0.00000000 M2A 30,000,000.00 2.~~91000~~90875% 1000.00000000 2.~~34416667~~50475700 0.00000000 0.00000000 M2B 15,060,000.00 3.~~02000~~01875% 1000.00000000 2.~~43277756~~59947942 0.00000000 0.00000000 M3 15,904,000.00 3.~~37000~~36875% 1000.00000000 2.~~71472208~~90086834 0.00000000 0.00000000 M4 13,253,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888855~~54670112 0.00000000 0.00000000 M5 13,253,000.00 4.~~62000~~61875% 1000.00000000 3.~~72166679~~97725722 0.00000000 0.00000000 B 7,422,000.00 4.~~62000~~61875% 1000.00000000 3.~~72166667~~97725680 0.00000000 0.00000000 X 7,420,782.32 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 0.00000000 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 denominations

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 0.~~77815510~~76025110 0.00000000 ~~712~~647.~~71220220~~89425698 1A2 0.00000000 0.00000000 1.60000000 0.00000000 1000.00000000 2A 0.00000000 0.00000000 1.~~05548028~~08846873 0.00000000 ~~866~~835.~~51462527~~54185092 AIO 0.~~00000003~~00000000 0.00000000 4.~~99999997~~09091169 0.00000000 818.18233784 M1 0.00000000 0.00000000 1.~~50638899~~60920143 0.00000000 1000.00000000 M2A 0.00000000 0.00000000 2.~~34416667~~50475700 0.00000000 1000.00000000 M2B 0.00000000 0.00000000 2.~~43277756~~59947942 0.00000000 1000.00000000 M3 0.00000000 0.00000000 2.~~71472208~~90086834 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.~~31888855~~54670112 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.~~72166679~~97725722 0.00000000 1000.00000000 B 0.00000000 0.00000000 3.~~72166667~~97725680 0.00000000 1000.00000000 X 0.00000000 0.00000000 ~~369~~384.~~13650096~~25934585 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 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 (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 3938,~~746~~986,~~136~~849.1043 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) ~~(22,049~~0.~~31)~~00 Prepayment Penalties 0.00 Total Deposits 3938,~~724~~986,~~086~~849.7943 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~622~~599,~~616~~854.9449 Payment of Interest and Principal 3938,~~101~~386,~~469~~994.8594 Total Withdrawals (Pool Distribution Amount) 3938,~~724~~986,~~086~~849.7943 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~396~~382,~~508~~910.8752 Credit Risk Management Fee 11,~~895~~487.2732 PMI Insurance Premium Fee ~~210~~201,~~247~~627.7054 Trustee Fee 3,~~965~~829.1011 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~622~~599,~~616~~854.9449

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 79 03 0 712 ~~922~~1,~~164~~157,079.9980 0454,506.0047 0.00 ~~922~~1,~~164~~611,586.9927 30 Days ~~111~~135 40 0 0 ~~115~~135 1421,~~046~~138,~~658~~850.0870 ~~550,654~~0.6900 0.00 0.00 1421,~~597~~138,~~312~~850.7770 60 Days 2650 23 2410 0 5263 46,~~529~~043,~~366~~618.3599 ~~238~~481,~~914~~813.3224 31,~~189~~031,~~392~~635.3325 0.00 7,~~957~~557,~~673~~067.0048 90 Days 12 43 2430 0 4045 1,~~201~~724,~~069~~679.0300 ~~467~~398,~~907~~649.4560 34,~~312~~494,~~865~~276.2370 0.00 46,~~981~~617,~~841~~605.7130 120 Days 149 45 2822 0 4636 1820,~~928,781~~536.1843 ~~276~~540,~~726~~044.6920 32,~~235~~938,~~382~~813.1235 0.00 54,~~440~~299,~~889~~393.9998 150 Days 43 26 2434 1 3144 ~~536~~230,~~270~~817.3004 ~~146~~626,~~972~~662.2341 34,~~025~~275,~~892~~586.0411 7556,~~668~~175.9189 35,~~784~~189,~~803~~241.4845 180+ Days 26 15 1027 12 1440 ~~341~~687,~~779~~611.4036 29406,~~977~~934.3091 14,~~650~~157,~~935~~711.5046 0119,526.0099 25,~~022~~371,~~692~~784.2072 Totals ~~169~~215 2431 ~~110~~126 23 ~~305~~375 2230,~~583~~646,~~924~~113.3452 23,~~633~~611,~~317~~184.6716 1417,~~414~~352,~~467~~529.2234 75175,~~668~~702.9188 3951,~~707~~785,~~378~~529.1490 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.~~109701~~145278% 0.~~000000~~048426% 0.000000% 0.~~109701~~193705% 0.~~100267~~130357% 0.~~000000~~051205% 0.000000% 0.~~100267~~181562% 30 Days 12.~~739539~~179177% 0.~~062686~~000000% 0.000000% 0.000000% 12.~~802225~~179177% 12.~~527292~~381510% 0.~~059873~~000000% 0.000000% 0.000000% 12.~~587165~~381510% 60 Days 0.~~407460~~807103% 0.~~031343~~048426% 0.~~376117~~161421% 0.000000% 01.~~814919~~016949% 0.~~492478~~680876% 0.~~025977~~054281% 0.~~346782~~116224% 0.000000% 0.~~865237~~851382% 90 Days 0.~~188058~~193705% 0.~~062686~~048426% 0.~~376117~~484262% 0.000000% 0.~~626861~~726392% 0.~~130592~~194303% 0.~~050876~~044912% 0.~~360208~~506327% 0.000000% 0.~~541675~~745541% 120 Days 0.~~219401~~145278% 0.~~062686~~080710% 0.~~438803~~355125% 0.000000% 0.~~720890~~581114% 0.~~209716~~092442% 0.~~030088~~060842% 0.~~351783~~331088% 0.000000% 0.~~591588~~484371% 150 Days 0.~~062686~~048426% 0.~~031343~~096852% 0.~~376117~~548830% 0.~~015672~~016142% 0.~~485817~~710250% 0.~~058309~~026004% 0.~~015980~~070600% 0.~~329005~~481689% 0.~~008227~~006329% 0.~~411521~~584622% 180+ Days 0.~~031343~~096852% 0.~~015672~~080710% 0.~~156715~~435835% 0.~~015672~~032284% 0.~~219401~~645682% 0.~~037162~~077467% 0.~~003259~~045845% 0.~~179506~~468409% 0.~~000000~~013466% 0.~~219927~~605187% Totals 23.~~648488~~470541% 0.~~376117~~500404% 12.~~723868~~033898% 0.~~031343~~048426% 46.~~779815~~053269% 23.~~455549~~452601% 0.~~286320~~406837% 1.~~567284~~954941% 0.~~008227~~019795% 45.~~317381~~834174%

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 12 0 0 12 48215,~~992~~675.2907 0.00 0.00 48215,~~992~~675.2907 30 Days 1016 0 0 0 1016 ~~721~~1,~~352~~215,188.3348 0.00 0.00 0.00 ~~721~~1,~~352~~215,188.3348 60 Days 14 0 20 0 34 71174,~~034~~293.1617 0.00 ~~230,290~~0.6200 0.00 ~~301~~174,~~324~~293.7817 90 Days 1 0 0 2 0 12 ~~68,193.73~~ 0.00 0.00 230,290.62 0.00 68230,~~193~~290.7362 120 Days 20 0 20 0 40 ~~97,944~~0.3200 0.00 ~~98,458~~0.6300 0.00 ~~196,402~~0.9500 150 Days 01 0 23 0 24 025,986.0061 0.00 ~~156~~170,~~695~~416.9034 0.00 ~~156~~196,~~695~~402.9095 180 Days 0 0 1 2 0 13 0.00 0115,235.0085 2769,~~957~~417.2530 0.00 27184,~~957~~653.2515 Totals 1421 13 7 0 2231 ~~958~~1,~~524~~415,468.5426 48330,~~992~~910.2992 ~~513~~470,~~402~~124.4026 0.00 12,~~520~~216,~~919~~503.2344 0-29 Days 0.~~119474~~243605% 0.000000% 0.000000% 0.~~119474~~243605% 0.~~058192~~260676% 0.000000% 0.000000% 0.~~058192~~260676% 30 Days 1.~~194743~~948843% 0.000000% 0.000000% 0.000000% 1.~~194743~~948843% 01.~~856807~~468737% 0.000000% 0.000000% 0.000000% 01.~~856807~~468737% 60 Days 0.~~119474~~487211% 0.000000% 0.~~238949~~000000% 0.000000% 0.~~358423~~487211% 0.~~084373~~210659% 0.000000% 0.~~273534~~000000% 0.000000% 0.~~357907~~210659% 90 Days 0.~~119474~~000000% 0.000000% 0.~~000000~~243605% 0.000000% 0.~~119474~~243605% 0.~~080999~~000000% 0.000000% 0.~~000000~~278341% 0.000000% 0.~~080999~~278341% 120 Days 0.~~238949~~000000% 0.000000% 0.~~238949~~000000% 0.000000% 0.~~477897~~000000% 0.~~116336~~000000% 0.000000% 0.~~116947~~000000% 0.000000% 0.~~233283~~000000% 150 Days 0.~~000000~~121803% 0.000000% 0.~~238949~~365408% 0.000000% 0.~~238949~~487211% 0.~~000000~~031409% 0.000000% 0.~~186120~~205974% 0.000000% 0.~~186120~~237382% 180 Days 0.000000% 0.~~000000~~121803% 0.~~119474~~243605% 0.000000% 0.~~119474~~365408% 0.000000% 0.~~000000~~139280% 0.~~033207~~083901% 0.000000% 0.~~033207~~223181% Totals 12.~~672640~~557856% 0.~~119474~~365408% 0.~~836320~~852619% 0.000000% 23.~~628435~~775883% 1.~~138515~~710805% 0.~~058192~~399955% 0.~~609808~~568216% 0.000000% 12.~~806515~~678976% 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 45 03 0 48 ~~651~~719,~~437~~798.9722 0454,506.0047 0.00 ~~651~~1,~~437~~174,304.9769 30 Days 75 40 0 0 7975 1011,~~121~~337,~~955~~458.5169 ~~550,654~~0.6900 0.00 0.00 1011,~~672~~337,~~610~~458.2069 60 Days 1329 13 1710 0 3142 13,~~915~~898,~~696~~597.6674 ~~135~~481,~~657~~813.4524 21,~~477~~031,~~310~~635.3225 0.00 45,~~528~~412,~~664~~046.4323 90 Days 7 4 122 22 0 2328 ~~865~~545,~~388~~295.5766 ~~467~~295,~~907~~392.4573 13,~~180~~175,~~777~~967.5346 0.00 24,~~514~~016,~~073~~655.5585 120 Days 105 15 1511 0 2621 1553,~~335,831~~049.4670 33540,~~685~~044.4720 21,~~133~~241,~~621~~246.5408 0.00 32,~~503~~334,~~138~~339.4798 150 Days 1 3 020 14 1 1825 ~~467~~121,~~297~~604.7862 0383,621.0019 12,~~802~~788,~~200~~897.6052 7556,~~668~~175.9189 23,~~345~~350,~~167~~299.2922 180 Days 12 12 617 12 923 ~~254~~390,~~779~~566.4014 29144,~~977~~726.3083 ~~937~~2,~~030~~752,423.3643 0119,526.0099 13,~~221~~407,~~787~~243.0639 Totals ~~109~~116 1520 6483 23 ~~190~~222 1416,~~960~~846,~~949~~572.3855 12,~~869~~565,~~320~~396.3341 811,~~530~~444,~~940~~676.3521 75175,~~668~~702.9188 2531,~~436~~032,~~878~~348.9705 0-29 Days 0.~~107585~~139159% 0.~~000000~~083496% 0.000000% 0.~~107585~~222655% 0.~~126757~~146021% 0.~~000000~~092203% 0.000000% 0.~~126757~~238224% 30 Days 2.~~017214~~087392% 0.~~107585~~000000% 0.000000% 0.000000% 2.~~124798~~087392% 12.~~969529~~299959% 0.~~107146~~000000% 0.000000% 0.000000% 2.~~076675~~299959% 60 Days 0.~~349650~~807125% 0.~~026896~~083496% 0.~~457235~~278319% 0.000000% 01.~~833782~~168940% 0.~~372756~~790884% 0.~~026396~~097742% 0.~~482035~~209281% 0.000000% 01.~~881187~~097908% 90 Days 0.~~188273~~111328% 0.~~107585~~055664% 0.~~322754~~612302% 0.000000% 0.~~618612~~779293% 0.~~168387~~110621% 0.~~091045~~059924% 0.~~229756~~644289% 0.000000% 0.~~489188~~814834% 120 Days 0.~~268962~~139159% 0.~~026896~~139159% 0.~~403443~~306151% 0.000000% 0.~~699301~~584470% 0.~~259926~~112194% 0.~~006555~~109555% 0.~~415160~~251804% 0.000000% 0.~~681640~~473553% 150 Days 0.~~080689~~027832% 0.~~000000~~083496% 0.~~376547~~556638% 0.~~026896~~027832% 0.~~484131~~695797% 0.~~090927~~024669% 0.~~000000~~077823% 0.~~350672~~565766% 0.~~014724~~011396% 0.~~456322~~679654% 180 Days 0.~~026896~~055664% 0.~~026896~~055664% 0.~~161377~~473142% 0.~~026896~~055664% 0.~~242066~~640134% 0.~~049575~~079232% 0.~~005833~~029360% 0.~~182327~~558367% 0.~~000000~~024248% 0.~~237735~~691206% Totals 23.~~931684~~228500% 0.~~403443~~556638% 12.~~721356~~310047% 0.~~053792~~083496% 56.~~110274~~178681% 23.~~911100~~417559% 0.~~363732~~520426% 12.~~659950~~321710% 0.~~014724~~035644% 46.~~949505~~295339% 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 1 0 0 1 44,~~397~~366.2460 0.00 0.00 44,~~397~~366.2460 30 Days 715 0 0 0 715 ~~400~~1,~~323~~150,913.3026 0.00 0.00 0.00 ~~400~~1,~~323~~150,913.3026 60 Days 54 0 0 0 4 150,098.81 0.00 0.00 0.00 150,098.81 90 Days 4 0 3 0 87 ~~443~~388,~~959~~060.8497 0.00 195,861.20 0.00 ~~639~~583,~~821~~922.0417 90120 Days 4 0 2 0 6 267,486.73 0.00 101,762.41 0.00 369,249.14 ~~120~~150 Days 1 0 5 0 6 83,225.81 0.00 269,757.85 0.00 352,983.66 ~~150~~180 Days 4 1 1 3 0 56 68297,~~972~~045.5222 69,669.09 ~~220~~79,~~790~~717.2050 0.00 ~~359~~446,431.81 ~~180 Days 1 0 0 0 1 87,000.00 0.00 0.00 0.00 87,000.00~~ Totals 1932 2 1311 0 3445 12,~~350~~336,~~968~~830.2080 114,~~066~~035.3369 ~~788~~647,~~171~~098.6696 0.00 23,~~253~~097,~~206~~965.1945 0-29 Days 0.~~108108~~109890% 0.000000% 0.000000% 0.~~108108~~109890% 0.~~034595~~035240% 0.000000% 0.000000% 0.~~034595~~035240% 30 Days 01.~~756757~~648352% 0.000000% 0.000000% 0.000000% 01.~~756757~~648352% 0.~~311941~~914148% 0.000000% 0.000000% 0.000000% 0.~~311941~~914148% 60 Days 0.~~540541~~439560% 0.000000% 0.~~324324~~000000% 0.000000% 0.~~864865~~439560% 0.~~345944~~119221% 0.000000% 0.~~152620~~000000% 0.000000% 0.~~498564~~119221% 90 Days 0.~~432432~~439560% 0.000000% 0.~~216216~~329670% 0.000000% 0.~~648649~~769231% 0.~~208432~~308229% 0.000000% 0.~~079296~~155569% 0.000000% 0.~~287728~~463798% 120 Days 0.~~108108~~439560% 0.000000% 0.~~540541~~219780% 0.000000% 0.~~648649~~659341% 0.~~064852~~212460% 0.000000% 0.~~210202~~080828% 0.000000% 0.~~275053~~293288% 150 Days 0.~~108108~~109890% 0.~~108108~~000000% 0.~~324324~~549451% 0.000000% 0.~~540541~~659341% 0.~~053745~~066105% 0.~~054288~~000000% 0.~~172045~~214263% 0.000000% 0.~~280078~~280368% 180 Days 0.~~108108~~439560% 0.~~000000~~109890% 0.~~000000~~109890% 0.000000% 0.~~108108~~659341% 0.~~067792~~235937% 0.~~000000~~055337% 0.~~000000~~063318% 0.000000% 0.~~067792~~354592% Totals 23.~~054054~~516484% 0.~~216216~~219780% 1.~~405405~~208791% 0.000000% 34.~~675676~~945055% 1.~~052706~~856100% 0.~~088883~~090576% 0.~~614162~~513978% 0.000000% 12.~~755752~~460655% 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 1 0 0 1 177,~~337~~239.4991 0.00 0.00 177,~~337~~239.4991 30 Days 1929 0 0 0 1929 27,~~803~~435,~~026~~290.9427 0.00 0.00 0.00 27,~~803~~435,~~026~~290.9427 60 Days 713 10 20 0 1013 21,~~098~~820,~~675~~629.6927 ~~103,256~~0.8700 ~~285,930~~0.1900 0.00 21,~~487~~820,~~862~~629.7527 90 Days 04 01 103 0 108 0791,322.0037 0103,256.0087 2892,~~030,325~~157.2942 0.00 21,~~030~~786,~~325~~736.2966 120 Days 10 30 69 0 109 ~~411,779~~0.5900 ~~243,041~~0.2200 ~~733~~1,~~544~~595,804.1086 0.00 1,~~388~~595,~~364~~804.9186 150 Days 0 13 56 0 69 0.00 77243,~~303~~041.1422 ~~846~~1,~~205~~046,514.3440 0.00 ~~923~~1,~~508~~289,555.4862 180 Days 0 01 37 0 38 0.00 077,303.0014 ~~685~~1,~~947~~256,153.8923 0.00 ~~685~~1,~~947~~333,456.8937 Totals 2746 6 2625 0 5977 510,~~313~~047,~~482~~241.2291 600,~~938~~841.7214 4,~~581~~790,~~952~~629.8191 0.00 1015,~~496~~438,~~373~~712.7596 0-29 Days 0.~~110988~~114811% 0.000000% 0.000000% 0.~~110988~~114811% 0.~~091762~~095267% 0.000000% 0.000000% 0.~~091762~~095267% 30 Days 23.~~108768~~329506% 0.000000% 0.000000% 0.000000% 23.~~108768~~329506% 13.~~450403~~996494% 0.000000% 0.000000% 0.000000% 13.~~450403~~996494% 60 Days 01.~~776915~~492537% 0.~~110988~~000000% 0.~~221976~~000000% 0.000000% 1.~~109878~~492537% 10.~~085942~~978594% 0.~~053429~~000000% 0.~~147952~~000000% 0.000000% 10.~~287324~~978594% 90 Days 0.~~000000~~459242% 0.~~000000~~114811% 10.~~109878~~344432% 0.000000% 10.~~109878~~918485% 0.~~000000~~425338% 0.~~000000~~055501% 10.~~050575~~479538% 0.000000% 10.~~050575~~960377% 120 Days 0.~~110988~~000000% 0.~~332963~~000000% 01.~~665927~~033295% 0.000000% 1.~~109878~~033295% 0.~~213072~~000000% 0.~~125760~~000000% 0.~~379566~~857751% 0.000000% 0.~~718398~~857751% 150 Days 0.000000% 0.~~110988~~344432% 0.~~554939~~688863% 0.000000% 01.~~665927~~033295% 0.000000% 0.~~040000~~130635% 0.~~437862~~562505% 0.000000% 0.~~477862~~693141% 180 Days 0.000000% 0.~~000000~~114811% 0.~~332963~~803674% 0.000000% 0.~~332963~~918485% 0.000000% 0.~~000000~~041551% 0.~~354938~~675187% 0.000000% 0.~~354938~~716737% Totals 25.~~996670~~281286% 0.~~665927~~688863% 2.~~885683~~870264% 0.000000% 68.~~548280~~840413% 25.~~749417~~400427% 0.~~310951~~322954% 2.~~370894~~574980% 0.000000% 58.~~431262~~298361%

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 8.~~171571~~168968% Weighted Average Net Coupon 7.~~671571~~668968% Weighted Average Pass-Through Rate 7.~~401447~~400685% Weighted Average Maturity(Stepdown Calculation ) ~~338~~337 Beginning Scheduled Collateral Loan Count 6,~~569~~381 Number Of Loans Paid In Full ~~188~~186 Ending Scheduled Collateral Loan Count 6,~~381~~195 Beginning Scheduled Collateral Balance ~~951~~918,~~621~~985,~~219~~364.8359 Ending Scheduled Collateral Balance ~~918~~886,~~985~~849,~~364~~025.5915 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2003 ~~919~~887,~~709~~624,~~798~~030.6799 Monthly P &I Constant 76,~~230~~987,~~208~~469.1103 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount ~~22,049~~0.3100 Cumulative Realized Loss 22,049.31 Ending Scheduled Balance for Premium Loans ~~918~~886,~~985~~849,~~364~~025.5915 Scheduled Principal ~~750~~731,~~007~~500.8957 Unscheduled Principal 31,~~885~~404,~~847~~838.3587

Miscellaneous Reporting Monthly Excess Cashflows 2,~~763~~852,~~572~~328.6609 Overcollateralization Amount 7,420,882.32 Overcollateralization Deficiency 0.00 Aggregate Overcollateralization Release 0.00 Targeted Overcollateralization Amount 7,420,882.32 Cap payment 0.00

Group Level Collateral Statement Group 1(A) 1(B) 2(A) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 8.~~079057~~078500 8.~~464243~~464123 7.~~486019~~477178 Weighted Average Net Rate 7.~~579057~~578500 7.~~964243~~964123 6.~~986019~~977178 Weighted Average Maturity ~~341~~340 ~~341~~340 ~~331~~330 Beginning Loan Count ~~860~~837 3,~~845~~718 ~~938~~925 Loans Paid In Full 2316 ~~127~~125 1315 Ending Loan Count ~~837~~821 3,~~718~~593 ~~925~~910 Beginning Scheduled Balance 8784,~~063~~106,~~999~~825.7217 ~~533~~513,~~599~~564,~~439~~298.5912 ~~130~~128,~~064~~216,~~269~~366.5833 Ending scheduled Balance 8482,~~106~~647,~~825~~491.1758 ~~513~~492,~~564~~555,~~298~~722.1254 ~~128~~125,~~216~~772,~~366~~963.3391 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant ~~686~~663,~~746~~701.7120 43,~~127~~976,~~918~~115.3768 ~~946~~933,~~536~~916.1095 Scheduled Principal ~~100~~97,~~584~~487.2003 ~~364~~353,~~155~~722.4773 135,~~149~~003.7713 Unscheduled Principal 21,~~856~~361,~~590~~846.3556 1920,~~670~~654,~~986~~852.0085 12,~~712~~308,~~753~~399.4829 Scheduled Interest ~~586~~566,~~162~~214.5117 3,~~763~~622,~~762~~392.9095 ~~811~~798,~~386~~913.3382 Servicing Fees 3635,~~276~~044.6449 ~~222~~213,~~333~~985.1412 5453,~~193~~423.47 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~362~~350.7645 2,~~223~~139.3584 ~~541~~534.9525 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 7,~~400~~008.0577 ~~113~~109,~~171~~101.6785 1413,~~288~~841.1259 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 ~~542~~523,~~123~~810.0646 3,~~426~~297,~~034~~166.7414 ~~742~~731,~~362~~114.7951 Realized Loss Amount 0.00 ~~22,049~~0.3100 0.00 Cumulative Realized Loss 0.00 22,049.31 0.00 Percentage of Cumulative Losses 0.0000 0.0037 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.~~472062~~473502 7.~~704734~~704195 6.~~849194~~842632

Group Level Collateral Statement Group 2(B) Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 7.~~878135~~882723 8.~~171571~~168968 Weighted Average Net Rate 7.~~378135~~382723 7.~~671571~~668968 Weighted Average Maturity ~~331~~330 ~~338~~337 Beginning Loan Count ~~926~~901 6,~~569~~381 Loans Paid In Full 2530 ~~188~~186 Ending Loan Count ~~901~~871 6,~~381~~195 Beginning Scheduled Balance ~~200~~193,~~893~~097,~~510~~874.9497 ~~951~~918,~~621~~985,~~219~~364.8359 Ending scheduled Balance ~~193~~185,~~097~~872,~~874~~847.9712 ~~918~~886,~~985~~849,~~364~~025.5915 Record Date 1011/3130/2003 1011/3130/2003 Principal And Interest Constant 1,~~469~~413,~~006~~735.9320 76,~~230~~987,~~208~~469.1103 Scheduled Principal ~~150~~145,~~118~~287.4568 ~~750~~731,~~007~~500.8957 Unscheduled Principal 7,~~645~~079,~~517~~740.5217 31,~~885~~404,~~847~~838.3587 Scheduled Interest 1,~~318~~268,~~888~~447.4852 6,~~480~~255,~~200~~968.2246 Servicing Fees 8380,~~705~~457.6244 ~~396~~382,~~508~~910.8752 Master Servicing Fees 0.00 0.00 Trustee Fee ~~837~~804.0457 3,~~965~~829.1011 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 7571,~~387~~675.8633 ~~210~~201,~~247~~627.7054 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 1,~~158~~115,~~957~~510.9618 5,~~869~~667,~~478~~601.5529 Realized Loss Amount 0.00 ~~22,049~~0.3100 Cumulative Realized Loss 0.00 22,049.31 Percentage of Cumulative Losses 0.0000 0.0021 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.~~922819~~932299 7.~~401447~~400685

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERTS SER 2003-BC5