8-K 1 sai03bc7.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-BC7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-102489-18 54-2121805 Pooling and Servicing Agreement) (Commission 54-2121806 (State or other File Number) 54-2121807 jurisdiction 54-2121808 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-BC7 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-BC7 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-BC7 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: 1/6/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-BC7 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-BC7 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 86358ECS3 SEN 1.~~25000~~24875% ~~246~~235,~~864~~960,~~720~~426.3685 ~~248~~253,~~579~~731.0620 108,~~904~~025,~~293~~737.5126 1A2 86358ECT1 SEN 1.91000% 194,269,000.00 309,211.49 0.00 2A 86358ECU8 SEN 1.84000% ~~191~~185,~~771~~297,~~058~~086.7546 ~~294~~284,~~048~~122.9620 6,~~473~~409,~~972~~396.2923 3A1 86358ECV6 SEN 1.~~25000~~24875% 9284,~~972~~555,~~264~~701.3339 9390,~~617~~923.9180 86,~~416~~458,~~562~~685.9422 3A2 86358ECW4 SEN 2.12200% 84,900,000.00 150,131.50 0.00 AIO 86358ECX2 IO 6.00000% 0.00 1,662,225.00 0.00 M1 86358ECY0 MEZ 1.~~87000~~86875% 57,926,000.00 8793,~~259~~214.0860 0.00 M2 86358ECZ7 MEZ 2.~~87000~~86875% 45,333,000.00 ~~104~~111,~~807~~986.3868 0.00 M3 86358EDA1 MEZ 3.~~27000~~26875% 12,593,000.00 3335,~~172~~446.0623 0.00 M4 86358EDB9 MEZ 4.~~12000~~11875% 12,593,000.00 4144,~~794~~663.7761 0.00 M5 86358EDC7 MEZ 4.~~12000~~11875% 7,556,000.00 2526,~~077~~798.5288 0.00 B 86358EDD5 SEN 4.~~12000~~11875% 8,563,000.00 2830,~~419~~370.6540 0.00 X SAI03BC7X SEN 0.00000% 6,547,363.15 2,~~450~~312,~~776~~067.7976 0.00 P SAI03BC7P SEN 0.00000% 100.00 ~~416~~371,~~165~~834.0873 0.00 R1 SAI03B7R1 SEN 0.00000% 0.00 0.00 0.00 R2 SAI03B7R2 SEN 0.00000% 0.00 0.00 0.00 R3 SAI03B7R3 SEN 0.00000% 0.00 0.00 0.00 R4 SEN 0.00000% 0.00 0.00 0.00 Totals ~~961~~936,~~888~~093,~~506~~677.5985 5,~~945~~776,~~286~~728.2508 2520,~~794~~893,~~828~~818.7471

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~235~~227,~~960~~934,~~426~~689.8559 118,~~152~~279,~~872~~468.5746 0.00 1A2 0.00 194,269,000.00 309,211.49 0.00 2A 0.00 ~~185~~178,~~297~~887,~~086~~690.4623 6,~~768~~693,~~021~~518.2543 0.00 3A1 0.00 8478,~~555~~097,~~701~~016.3917 86,~~510~~549,~~180~~609.8502 0.00 3A2 0.00 84,900,000.00 150,131.50 0.00 AIO 0.00 0.00 1,662,225.00 0.00 M1 0.00 57,926,000.00 8793,~~259~~214.0860 0.00 M2 0.00 45,333,000.00 ~~104~~111,~~807~~986.3868 0.00 M3 0.00 12,593,000.00 3335,~~172~~446.0623 0.00 M4 0.00 12,593,000.00 4144,~~794~~663.7761 0.00 M5 0.00 7,556,000.00 2526,~~077~~798.5288 0.00 B 0.00 8,563,000.00 2830,~~419~~370.6540 0.00 X 0.00 6,547,363.15 2,~~450~~312,~~776~~067.7976 0.00 P 0.00 100.00 ~~416~~371,~~165~~834.0873 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 ~~936~~915,~~093~~199,~~677~~859.8514 3126,~~740~~670,~~114~~546.9979 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 261,668,000.00 ~~246~~235,~~864~~960,~~720~~426.3685 0.00 108,~~904~~025,~~293~~737.5126 0.00 0.00 1A2 194,269,000.00 194,269,000.00 0.00 0.00 0.00 0.00 2A 205,321,000.00 ~~191~~185,~~771~~297,~~058~~086.7546 0.00 6,~~473~~409,~~972~~396.2923 0.00 0.00 3A1 110,141,000.00 9284,~~972~~555,~~264~~701.3339 0.00 86,~~416~~458,~~562~~685.9422 0.00 0.00 3A2 84,900,000.00 84,900,000.00 0.00 0.00 0.00 0.00 AIO 0.00 0.00 0.00 0.00 0.00 0.00 M1 57,926,000.00 57,926,000.00 0.00 0.00 0.00 0.00 M2 45,333,000.00 45,333,000.00 0.00 0.00 0.00 0.00 M3 12,593,000.00 12,593,000.00 0.00 0.00 0.00 0.00 M4 12,593,000.00 12,593,000.00 0.00 0.00 0.00 0.00 M5 7,556,000.00 7,556,000.00 0.00 0.00 0.00 0.00 B 8,563,000.00 8,563,000.00 0.00 0.00 0.00 0.00 X 6,547,363.15 6,547,363.15 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 1,007,410,463.15 ~~961~~936,~~888~~093,~~506~~677.5985 0.00 2520,~~794~~893,~~828~~818.7471 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 108,~~904~~025,~~293~~737.5126 ~~235~~227,~~960~~934,~~426~~689.8559 0.~~90175500~~87108355 108,~~904~~025,~~293~~737.5126 1A2 0.00 194,269,000.00 1.00000000 0.00 2A 6,~~473~~409,~~972~~396.2923 ~~185~~178,~~297~~887,~~086~~690.4623 0.~~90247508~~87125862 6,~~473~~409,~~972~~396.2923 3A1 86,~~416~~458,~~562~~685.9422 8478,~~555~~097,~~701~~016.3917 0.~~76770414~~70906398 86,~~416~~458,~~562~~685.9422 3A2 0.00 84,900,000.00 1.00000000 0.00 AIO 0.00 0.00 0.00000000 0.00 M1 0.00 57,926,000.00 1.00000000 0.00 M2 0.00 45,333,000.00 1.00000000 0.00 M3 0.00 12,593,000.00 1.00000000 0.00 M4 0.00 12,593,000.00 1.00000000 0.00 M5 0.00 7,556,000.00 1.00000000 0.00 B 0.00 8,563,000.00 1.00000000 0.00 X 0.00 6,547,363.15 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 2520,~~794~~893,~~828~~818.7471 ~~936~~915,~~093~~199,~~677~~859.8514 0.~~92920782~~90846769 2520,~~794~~893,~~828~~818.7471

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 261,668,000.00 ~~943~~901.~~42724506~~75499813 0.00000000 4130.~~67224693~~67145108 0.00000000 1A2 194,269,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A 205,321,000.00 ~~934~~902.~~00606246~~47508272 0.00000000 31.~~53097973~~21646704 0.00000000 3A1 110,141,000.00 ~~844~~767.~~12039413~~70413733 0.00000000 7658.~~41625680~~64015417 0.00000000 3A2 84,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 AIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 57,926,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 45,333,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 12,593,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 12,593,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 7,556,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 8,563,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 6,547,363.15 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 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 4130.~~67224693~~67145108 ~~901~~871.~~75499813~~08354705 0.~~90175500~~87108355 4130.~~67224693~~67145108 1A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A 0.00000000 31.~~53097973~~21646704 ~~902~~871.~~47508272~~25861568 0.~~90247508~~87125862 31.~~53097973~~21646704 3A1 0.00000000 7658.~~41625680~~64015417 ~~767~~709.~~70413733~~06398317 0.~~76770414~~70906398 7658.~~41625680~~64015417 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 1,000.00000000 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 261,668,000.00 1.~~25000~~24875% ~~246~~235,~~864~~960,~~720~~426.3685 ~~248~~253,~~579~~731.0620 0.00 0.00 1A2 194,269,000.00 1.91000% 194,269,000.00 309,211.49 0.00 0.00 2A 205,321,000.00 1.84000% ~~191~~185,~~771~~297,~~058~~086.7546 ~~294~~284,~~048~~122.9620 0.00 0.00 3A1 110,141,000.00 1.~~25000~~24875% 9284,~~972~~555,~~264~~701.3339 9390,~~617~~923.9180 0.00 0.00 3A2 84,900,000.00 2.12200% 84,900,000.00 150,131.50 0.00 0.00 AIO 0.00 6.00000% 332,444,999.00 1,662,225.00 0.00 0.00 M1 57,926,000.00 1.~~87000~~86875% 57,926,000.00 8793,~~259~~214.0860 0.00 0.00 M2 45,333,000.00 2.~~87000~~86875% 45,333,000.00 ~~104~~111,~~807~~986.3868 0.00 0.00 M3 12,593,000.00 3.~~27000~~26875% 12,593,000.00 3335,~~172~~446.0623 0.00 0.00 M4 12,593,000.00 4.~~12000~~11875% 12,593,000.00 4144,~~794~~663.7761 0.00 0.00 M5 7,556,000.00 4.~~12000~~11875% 7,556,000.00 2526,~~077~~798.5288 0.00 0.00 B 8,563,000.00 4.~~12000~~11875% 8,563,000.00 2830,~~419~~370.6540 0.00 0.00 X 6,547,363.15 0.00000% 6,547,363.15 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 1,007,410,463.15 3,~~078~~092,~~344~~825.3859 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 ~~248~~253,~~579~~731.0620 0.00 ~~235~~227,~~960~~934,~~426~~689.8559 1A2 0.00 0.00 309,211.49 0.00 194,269,000.00 2A 0.00 0.00 ~~294~~284,~~048~~122.9620 0.00 ~~185~~178,~~297~~887,~~086~~690.4623 3A1 0.00 0.00 9390,~~617~~923.9180 0.00 8478,~~555~~097,~~701~~016.3917 3A2 0.00 0.00 150,131.50 0.00 84,900,000.00 AIO 0.00 0.00 1,662,225.00 0.00 332,444,999.00 M1 0.00 0.00 8793,~~259~~214.0860 0.00 57,926,000.00 M2 0.00 0.00 ~~104~~111,~~807~~986.3868 0.00 45,333,000.00 M3 0.00 0.00 3335,~~172~~446.0623 0.00 12,593,000.00 M4 0.00 0.00 4144,~~794~~663.7761 0.00 12,593,000.00 M5 0.00 0.00 2526,~~077~~798.5288 0.00 7,556,000.00 B 0.00 0.00 2830,~~419~~370.6540 0.00 8,563,000.00 X 0.00 0.00 2,~~450~~312,~~776~~067.7976 0.00 6,547,363.15 P 0.00 0.00 ~~416~~371,~~165~~834.0873 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 5,~~945~~776,~~286~~728.2508 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 261,668,000.00 1.~~25000~~24875% ~~943~~901.~~42724506~~75499813 0.~~94997883~~96966843 0.00000000 0.00000000 1A2 194,269,000.00 1.91000% 1000.00000000 1.59166666 0.00000000 0.00000000 2A 205,321,000.00 1.84000% ~~934~~902.~~00606246~~47508272 1.~~43214264~~38379513 0.00000000 0.00000000 3A1 110,141,000.00 1.~~25000~~24875% ~~844~~767.~~12039413~~70413733 0.~~84998239~~82552183 0.00000000 0.00000000 3A2 84,900,000.00 2.12200% 1000.00000000 1.76833333 0.00000000 0.00000000 AIO 0.00 6.00000% 999.99999699 5.00000000 0.00000000 0.00000000 M1 57,926,000.00 1.~~87000~~86875% 1000.00000000 1.~~50638884~~60920139 0.00000000 0.00000000 M2 45,333,000.00 2.~~87000~~86875% 1000.00000000 2.~~31194450~~47031258 0.00000000 0.00000000 M3 12,593,000.00 3.~~27000~~26875% 1000.00000000 2.~~63416660~~81475661 0.00000000 0.00000000 M4 12,593,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888907~~54670134 0.00000000 0.00000000 M5 7,556,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888830~~54670196 0.00000000 0.00000000 B 8,563,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888941~~54670092 0.00000000 0.00000000 X 6,547,363.15 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 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 0.~~94997883~~96966843 0.00000000 ~~901~~871.~~75499813~~08354705 1A2 0.00000000 0.00000000 1.59166666 0.00000000 1000.00000000 2A 0.00000000 0.00000000 1.~~43214264~~38379513 0.00000000 ~~902~~871.~~47508272~~25861568 3A1 0.00000000 0.00000000 0.~~84998239~~82552183 0.00000000 ~~767~~709.~~70413733~~06398317 3A2 0.00000000 0.00000000 1.76833333 0.00000000 1000.00000000 AIO 0.00000000 0.00000000 5.00000000 0.00000000 999.99999699 M1 0.00000000 0.00000000 1.~~50638884~~60920139 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.~~31194450~~47031258 0.00000000 1000.00000000 M3 0.00000000 0.00000000 2.~~63416660~~81475661 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.~~31888907~~54670134 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.~~31888830~~54670196 0.00000000 1000.00000000 B 0.00000000 0.00000000 3.~~31888941~~54670092 0.00000000 1000.00000000 X 0.00000000 0.00000000 ~~374~~353.~~31508439~~12960455 0.00000000 1000.00000000 P 0.00000000 0.00000000 ~~4161650~~3718347.~~80000000~~30000000 0.00000000 1000.00000000 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 3227,~~569~~447,~~162~~791.9551 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) ~~(33,646~~0.~~41)~~00 Prepayment Penalties 0.00 Total Deposits 3227,~~535~~447,~~516~~791.5451 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~795~~777,~~401~~244.5572 Payment of Interest and Principal 3126,~~740~~670,~~114~~546.9979 Total Withdrawals (Pool Distribution Amount) 3227,~~535~~447,~~516~~791.5451 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~400~~390,~~786~~039.8005 Credit Risk Manager's Fee 1211,~~023~~701.6117 PMI Insurance Premium Fee ~~377~~370,~~581~~629.2703 Wells Fargo Bank Minnesota, N.A. 54,~~009~~875.8747 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~795~~777,~~401~~244.5572

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 7,~~821~~629.2193 7,~~821~~629.2193 1,000.00 Financial Guaranty 0.00 7,~~821~~629.2193 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 910 0 0 910 ~~586~~629,~~819~~113.8978 0.00 0.00 ~~586~~629,~~819~~113.8978 30 Days ~~123~~133 0 0 0 ~~123~~133 1720,~~620~~705,~~252~~821.5296 0.00 0.00 0.00 1720,~~620~~705,~~252~~821.5296 60 Days 7841 02 717 0 8560 105,~~830~~984,~~945~~916.5068 0436,214.0055 12,~~385~~371,~~522~~167.6250 0.00 128,~~216~~792,~~468~~298.1273 90 Days 177 06 1554 0 3267 21,~~887~~566,~~675~~268.0168 0838,931.0090 37,~~330~~885,~~931~~310.3907 0.00 610,~~218~~290,~~606~~510.4065 120 Days 34 0 1022 02 1328 ~~410~~132,~~250~~138.2446 0.00 14,~~419~~066,~~751~~428.7914 0782,670.0034 14,~~830~~981,~~002~~236.0394 150 Days 1 01 910 10 1112 ~~116~~34,~~889~~391.6859 083,146.0095 1,~~550~~695,~~024~~804.8884 0.00 1,~~666~~813,~~914~~343.5638 180+ Days 0 01 08 01 010 0.00 099,682.0076 01,450,342.0012 0116,889.0068 01,666,914.0056 Totals ~~222~~186 920 41111 13 ~~273~~320 3128,~~866~~423,~~012~~537.9537 ~~586~~2,~~819~~087,089.8994 717,~~686~~469,~~230~~052.6867 0899,560.0002 4048,~~139~~879,~~063~~240.5200 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.~~141598~~160026% 0.000000% 0.000000% 0.~~141598~~160026% 0.~~062643~~068685% 0.000000% 0.000000% 0.~~062643~~068685% 30 Days 12.~~935179~~128341% 0.000000% 0.000000% 0.000000% 12.~~935179~~128341% 12.~~880960~~260613% 0.000000% 0.000000% 0.000000% 12.~~880960~~260613% 60 Days 10.~~227187~~656105% 0.~~000000~~032005% 0.~~110132~~272044% 0.000000% 10.~~337319~~960154% 10.~~156202~~653419% 0.~~000000~~047625% 0.~~147904~~258879% 0.000000% 10.~~304107~~959923% 90 Days 0.~~267464~~112018% 0.~~000000~~096015% 0.~~235997~~864138% 0.000000% 01.~~503461~~072172% 0.~~308259~~171002% 0.~~000000~~091593% 0.~~355577~~860900% 0.000000% 01.~~663836~~123494% 120 Days 0.~~047199~~064010% 0.000000% 0.~~157332~~352056% 0.~~000000~~032005% 0.~~204531~~448072% 0.~~043794~~014427% 0.000000% 0.~~151558~~443963% 0.~~000000~~085450% 0.~~195353~~543840% 150 Days 0.~~015733~~016003% 0.~~000000~~016003% 0.~~141598~~160026% 0.~~015733~~000000% 0.~~173065~~192031% 0.~~012478~~003755% 0.~~000000~~009078% 0.~~165465~~185144% 0.000000% 0.~~177943~~197977% 180+ Days 0.000000% 0.~~000000~~016003% 0.~~000000~~128020% 0.~~000000~~016003% 0.~~000000~~160026% 0.000000% 0.~~000000~~010883% 0.~~000000~~158345% 0.~~000000~~012762% 0.~~000000~~181990% Totals 32.~~492763~~976476% 0.~~141598~~320051% 01.~~645060~~776284% 0.~~015733~~048008% 45.~~295154~~120819% 3.~~401694~~103216% 0.~~062643~~227864% 01.~~820504~~907231% 0.~~000000~~098212% 45.~~284841~~336522%

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 1 0 0 1 24,~~754~~691.4755 0.00 0.00 24,~~754~~691.4755 30 Days 713 0 0 0 713 ~~757~~1,~~923~~519,956.4555 0.00 0.00 0.00 ~~757~~1,~~923~~519,956.4555 60 Days 31 0 01 0 32 ~~568~~54,~~776~~920.4986 0.00 068,857.0032 0.00 ~~568~~123,~~776~~778.4918 90 Days 21 0 02 0 23 ~~117~~214,~~347~~785.5141 0.00 0353,991.0008 0.00 ~~117~~568,~~347~~776.5149 120 Days 0 0 02 0 02 0.00 0.00 0117,347.0051 0.00 0117,347.0051 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 1215 1 05 0 1321 1,~~444~~789,~~047~~662.4582 24,~~754~~691.4755 0540,195.0091 0.00 12,~~468~~354,~~801~~550.9228 0-29 Days 0.~~087108~~087642% 0.000000% 0.000000% 0.~~087108~~087642% 0.~~016400~~016444% 0.000000% 0.000000% 0.~~016400~~016444% 30 Days 01.~~609756~~139351% 0.000000% 0.000000% 0.000000% 01.~~609756~~139351% 01.~~502124~~012281% 0.000000% 0.000000% 0.000000% 01.~~502124~~012281% 60 Days 0.~~261324~~087642% 0.000000% 0.~~000000~~087642% 0.000000% 0.~~261324~~175285% 0.~~376814~~036577% 0.000000% 0.~~000000~~045858% 0.000000% 0.~~376814~~082435% 90 Days 0.~~174216~~087642% 0.000000% 0.~~000000~~175285% 0.000000% 0.~~174216~~262927% 0.~~077743~~143046% 0.000000% 0.~~000000~~235756% 0.000000% 0.~~077743~~378801% 120 Days 0.000000% 0.000000% 0.~~000000~~175285% 0.000000% 0.~~000000~~175285% 0.000000% 0.000000% 0.~~000000~~078153% 0.000000% 0.~~000000~~078153% 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.~~045296~~314636% 0.~~087108~~087642% 0.~~000000~~438212% 0.000000% 1.~~132404~~840491% 01.~~956682~~191903% 0.~~016400~~016444% 0.~~000000~~359767% 0.000000% 01.~~973081~~568114% 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 1 0 0 1 89,~~741~~675.2205 0.00 0.00 89,~~741~~675.2205 30 Days 4741 0 0 0 4741 6,~~345~~019,~~657~~945.4249 0.00 0.00 0.00 6,~~345~~019,~~657~~945.4249 60 Days 4017 02 110 0 4129 52,~~529~~221,~~574~~007.7952 0436,214.0055 ~~132~~986,~~144~~199.9724 0.00 53,~~661~~643,~~719~~421.7631 90 Days 21 04 228 0 433 ~~324~~293,~~291~~877.0356 0353,350.0037 ~~403~~3,~~675~~886,186.0094 0.00 ~~727~~4,~~966~~533,414.0387 120 Days 0 0 14 0 14 0.00 0.00 ~~192~~727,~~100~~966.0003 0.00 ~~192~~727,~~100~~966.0003 150 Days 0 0 01 0 01 0.00 0.00 0192,100.00 0.00 0192,100.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 8959 17 443 0 94109 128,~~199~~534,~~523~~830.2457 89879,~~741~~239.2297 ~~727~~5,~~919~~792,452.9721 0.00 1315,~~017~~206,~~184~~522.4375 0-29 Days 0.~~040502~~041186% 0.000000% 0.000000% 0.~~040502~~041186% 0.~~024919~~025408% 0.000000% 0.000000% 0.~~024919~~025408% 30 Days 1.~~903605~~688633% 0.000000% 0.000000% 0.000000% 1.~~903605~~688633% 1.~~762019~~705670% 0.000000% 0.000000% 0.000000% 1.~~762019~~705670% 60 Days 10.~~620089~~700165% 0.~~000000~~082372% 0.~~040502~~411862% 0.000000% 1.~~660591~~194399% 10.~~535415~~629292% 0.~~000000~~123595% 0.~~036693~~279426% 0.000000% 1.~~572108~~032314% 90 Days 0.~~081004~~041186% 0.~~000000~~164745% 01.~~081004~~153213% 0.000000% 01.~~162009~~359143% 0.~~090047~~083266% 0.~~000000~~100117% 01.~~112090~~101098% 0.000000% 01.~~202137~~284482% 120 Days 0.000000% 0.000000% 0.~~040502~~164745% 0.000000% 0.~~040502~~164745% 0.000000% 0.000000% 0.~~053341~~206259% 0.000000% 0.~~053341~~206259% 150 Days 0.000000% 0.000000% 0.~~000000~~041186% 0.000000% 0.~~000000~~041186% 0.000000% 0.000000% 0.~~000000~~054429% 0.000000% 0.~~000000~~054429% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 32.~~604698~~429984% 0.~~040502~~288303% 01.~~162009~~771005% 0.000000% 34.~~807209~~489292% 32.~~387481~~418229% 0.~~024919~~249121% 01.~~202124~~641213% 0.000000% 34.~~614523~~308562% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 32 0 0 0 32 ~~326~~230,~~319~~051.3973 0.00 0.00 0.00 ~~326~~230,~~319~~051.3973 60 Days 12 0 0 0 12 19130,~~401~~963.8729 0.00 0.00 0.00 19130,~~401~~963.8729 90 Days 10 0 10 0 20 ~~33,991~~0.7100 0.00 ~~69,265~~0.8200 0.00 ~~103,257~~0.5300 120 Days 21 0 01 0 2 5133,~~050~~991.2471 0.00 069,265.0082 0.00 51103,~~050~~257.2453 150 Days 01 0 0 0 01 034,391.0059 0.00 0.00 0.00 034,391.0059 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 76 0 1 0 87 ~~430~~429,~~763~~398.2132 0.00 69,265.82 0.00 ~~500~~498,~~029~~664.0314 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~986842~~673401% 0.000000% 0.000000% 0.000000% 0.~~986842~~673401% 10.~~025219~~748751% 0.000000% 0.000000% 0.000000% 10.~~025219~~748751% 60 Days 0.~~328947~~673401% 0.000000% 0.000000% 0.000000% 0.~~328947~~673401% 0.~~060956~~426247% 0.000000% 0.000000% 0.000000% 0.~~060956~~426247% 90 Days 0.~~328947~~000000% 0.000000% 0.~~328947~~000000% 0.000000% 0.~~657895~~000000% 0.~~106794~~000000% 0.000000% 0.~~217617~~000000% 0.000000% 0.~~324411~~000000% 120 Days 0.~~657895~~336700% 0.000000% 0.~~000000~~336700% 0.000000% 0.~~657895~~673401% 0.~~160388~~110633% 0.000000% 0.~~000000~~225440% 0.000000% 0.~~160388~~336073% 150 Days 0.~~000000~~336700% 0.000000% 0.000000% 0.000000% 0.~~000000~~336700% 0.~~000000~~111935% 0.000000% 0.000000% 0.000000% 0.~~000000~~111935% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~302632~~020202% 0.000000% 0.~~328947~~336700% 0.000000% 2.~~631579~~356902% 1.~~353357~~397566% 0.000000% 0.~~217617~~225440% 0.000000% 1.~~570974~~623006% 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 2 0 0 2 178,~~264~~173.2846 0.00 0.00 178,~~264~~173.2846 30 Days 4148 0 0 0 4148 6,~~201~~742,~~948~~575.1099 0.00 0.00 0.00 6,~~201~~742,~~948~~575.1099 60 Days 1613 0 4 0 2017 21,~~147~~826,~~230~~480.5015 0.00 ~~440~~675,~~707~~216.8394 0.00 2,~~587~~501,~~938~~697.3309 90 Days 53 0 515 0 1018 ~~961~~558,~~662~~708.4216 0.00 ~~625~~1,~~361~~831,958.7054 0.00 12,~~587~~390,~~024~~666.1270 120 Days 10 0 69 0 79 ~~359,200~~0.00 0.00 ~~804~~1,~~603~~411,423.6125 0.00 1,~~163~~411,~~803~~423.6125 150 Days 0 0 1 6 0 17 0.00 083,146.0095 ~~183~~1,~~373~~080,656.1366 0.00 ~~183~~1,~~373~~163,803.1361 180 Days 0 0 01 0 01 0.00 0.00 0183,373.0013 0.00 0183,373.0013 Totals 6364 23 1635 0 81102 9,~~670~~127,~~041~~764.0230 ~~178~~261,~~264~~320.2841 25,~~054~~182,~~046~~628.2752 0.00 1114,~~902~~571,~~351~~713.5723 0-29 Days 0.~~147275~~150376% 0.000000% 0.000000% 0.~~147275~~150376% 0.~~093899~~096541% 0.000000% 0.000000% 0.~~093899~~096541% 30 Days 3.~~019146~~609023% 0.000000% 0.000000% 0.000000% 3.~~019146~~609023% 3.~~266820~~653367% 0.000000% 0.000000% 0.000000% 3.~~266820~~653367% 60 Days 10.~~178203~~977444% 0.000000% 0.~~294551~~300752% 0.000000% 1.~~472754~~278195% 10.~~131034~~989652% 0.000000% 0.~~232139~~365857% 0.000000% 1.~~363173~~355508% 90 Days 0.~~368189~~225564% 0.000000% 01.~~368189~~127820% 0.000000% 01.~~736377~~353383% 0.~~506547~~302728% 0.000000% 0.~~329404~~992620% 0.000000% 01.~~835951~~295348% 120 Days 0.~~073638~~000000% 0.000000% 0.~~441826~~676692% 0.000000% 0.~~515464~~676692% 0.~~189205~~000000% 0.000000% 0.~~423818~~764759% 0.000000% 0.~~613023~~764759% 150 Days 0.000000% 0.~~000000~~075188% 0.~~073638~~451128% 0.000000% 0.~~073638~~526316% 0.000000% 0.~~000000~~045052% 0.~~096590~~585538% 0.000000% 0.~~096590~~630590% 180 Days 0.000000% 0.000000% 0.~~000000~~075188% 0.000000% 0.~~000000~~075188% 0.000000% 0.000000% 0.~~000000~~099358% 0.000000% 0.~~000000~~099358% Totals 4.~~639175~~812030% 0.~~147275~~225564% 12.~~178203~~631579% 0.000000% 57.~~964654~~669173% 54.~~093607~~945747% 0.~~093899~~141593% 12.~~081950~~808132% 0.000000% 67.~~269456~~895471% 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 45 0 0 45 ~~212~~255,~~715~~291.1118 0.00 0.00 ~~212~~255,~~715~~291.1118 30 Days 1413 0 0 0 1413 1936,~~453,027~~751.7146 0.00 0.00 0.00 1936,~~453,027~~751.7146 60 Days 54 0 01 0 5 ~~166~~442,~~305~~054.3388 0.00 0309,138.0093 0.00 ~~166~~751,~~305~~193.3381 90 Days 40 0 21 0 61 ~~450,726~~0.8600 0.00 ~~336~~104,~~801~~545.5484 0.00 ~~787~~104,~~528~~545.4084 120 Days 03 0 2 01 26 098,146.0075 0.00 ~~333~~401,~~960~~261.0031 0288,120.0034 ~~333~~787,~~960~~528.0040 150 Days 10 0 2 10 42 ~~116,889~~0.6800 0.00 ~~223~~333,~~682~~960.7600 0.00 ~~340~~333,~~572~~960.4400 180 Days 0 01 01 01 03 0.00 099,682.0076 0124,000.00 0116,889.0068 0340,572.0044 Totals 2420 4 6 17 2 35 21,~~186~~476,~~949~~953.5809 ~~212~~354,~~715~~973.1194 ~~894~~1,~~444~~272,906.3008 0405,010.0002 3,~~294~~509,~~108~~843.9913 0-29 Days 0.~~561010~~715308% 0.000000% 0.000000% 0.~~561010~~715308% 0.~~254551~~314066% 0.000000% 0.000000% 0.~~254551~~314066% 30 Days 1.~~963534~~859800% 0.000000% 0.000000% 0.000000% 1.~~963534~~859800% 1.~~738806~~152415% 0.000000% 0.000000% 0.000000% 1.~~738806~~152415% 60 Days 0.~~701262~~572246% 0.000000% 0.~~000000~~143062% 0.000000% 0.~~701262~~715308% 0.~~199014~~543827% 0.000000% 0.~~000000~~380310% 0.000000% 0.~~199014~~924137% 90 Days 0.~~561010~~000000% 0.000000% 0.~~280505~~143062% 0.000000% 0.~~841515~~143062% 0.~~539375~~000000% 0.000000% 0.~~403043~~128615% 0.000000% 0.~~942418~~128615% 120 Days 0.~~000000~~429185% 0.000000% 0.~~280505~~286123% 0.~~000000~~143062% 0.~~280505~~858369% 0.~~000000~~120743% 0.000000% 0.~~399643~~493642% 0.~~000000~~354453% 0.~~399643~~968837% 150 Days 0.~~140252~~000000% 0.000000% 0.~~280505~~286123% 0.~~140252~~000000% 0.~~561010~~286123% 0.~~139879~~000000% 0.000000% 0.~~267676~~410846% 0.000000% 0.~~407555~~410846% 180 Days 0.000000% 0.~~000000~~143062% 0.~~000000~~143062% 0.~~000000~~143062% 0.~~000000~~429185% 0.000000% 0.~~000000~~122632% 0.~~000000~~152548% 0.~~000000~~143801% 0.~~000000~~418981% Totals 32.~~366059~~861230% 0.~~561010~~858369% 01.~~841515~~001431% 0.~~140252~~286123% 45.~~908836~~007153% 21.~~617074~~816984% 0.~~254551~~436698% 1.~~070362~~565961% 0.~~000000~~498253% 34.~~941987~~317896% 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 1 0 0 1 81,~~344~~282.8154 0.00 0.00 81,~~344~~282.8154 30 Days 1116 0 0 0 1116 25,~~535~~256,~~376~~540.4574 0.00 0.00 0.00 25,~~535~~256,~~376~~540.4574 60 Days 134 0 21 0 155 21,~~399~~309,~~656~~489.5298 0.00 ~~812~~331,~~669~~755.8207 0.00 31,~~212~~641,~~326~~245.3405 90 Days 32 02 58 0 812 ~~999~~498,~~655~~897.4855 0485,581.0053 1,~~895~~708,~~827~~627.3367 0.00 2,~~895~~693,~~482~~106.8175 120 Days 0 0 14 0 1 5 0.00 0.00 891,~~088~~339,164.1822 0494,550.00 891,~~088~~833,714.1822 150 Days 0 0 61 0 61 0.00 0.00 189,~~142,968~~088.9918 0.00 189,~~142,968~~088.9918 180 Days 0 0 06 0 06 0.00 0.00 01,142,968.0099 0.00 01,142,968.0099 Totals 2722 13 1420 01 4246 57,~~934~~064,~~688~~928.4527 81566,~~344~~864.8107 34,~~940~~611,~~554~~604.3213 0494,550.00 912,~~956~~737,~~587~~946.5847 0-29 Days 0.~~274725~~282486% 0.000000% 0.000000% 0.~~274725~~282486% 0.~~067534~~069902% 0.000000% 0.000000% 0.~~067534~~069902% 30 Days 34.~~021978~~519774% 0.000000% 0.000000% 0.000000% 34.~~021978~~519774% 24.~~104928~~520564% 0.000000% 0.000000% 0.000000% 24.~~104928~~520564% 60 Days 31.~~571429~~129944% 0.000000% 0.~~549451~~282486% 0.000000% 41.~~120879~~412429% 1.~~992251~~126146% 0.000000% 0.~~674697~~285305% 0.000000% 21.~~666948~~411452% 90 Days 0.~~824176~~564972% 0.~~000000~~564972% 12.~~373626~~259887% 0.000000% 23.~~197802~~389831% 0.~~829937~~429046% 0.~~000000~~417594% 1.~~573960~~469400% 0.000000% 2.~~403897~~316040% 120 Days 0.000000% 0.000000% 01.~~274725~~129944% 0.~~000000~~282486% 01.~~274725~~412429% 0.000000% 0.000000% 01.~~073963~~151666% 0.~~000000~~425307% 01.~~073963~~576973% 150 Days 0.000000% 0.000000% 10.~~648352~~282486% 0.000000% 10.~~648352~~282486% 0.000000% 0.000000% 0.~~948919~~076615% 0.000000% 0.~~948919~~076615% 180 Days 0.000000% 0.000000% 01.~~000000~~694915% 0.000000% 01.~~000000~~694915% 0.000000% 0.000000% 0.~~000000~~982940% 0.000000% 0.~~000000~~982940% Totals 76.~~417582~~214689% 0.~~274725~~847458% 35.~~846154~~649718% 0.~~000000~~282486% 1112.~~538462~~994350% 46.~~927116~~075756% 0.~~067534~~487496% 3.~~271540~~965926% 0.~~000000~~425307% 810.~~266191~~954485%

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 7.~~922350~~915244% Weighted Average Net Coupon 7.~~422350~~415244% Weighted Average Pass-Through Rate 6.~~945050~~933876% Weighted Average Maturity(Stepdown Calculation ) ~~345~~344 Beginning Scheduled Collateral Loan Count 6,~~490~~356 Number Of Loans Paid In Full ~~134~~107 Ending Scheduled Collateral Loan Count 6,~~356~~249 Beginning Scheduled Collateral Balance ~~961~~936,~~888~~093,~~506~~677.5985 Ending Scheduled Collateral Balance ~~936~~915,~~093~~199,~~677~~859.8514 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2003 ~~936~~915,~~769~~938,~~034~~192.4294 Monthly P &I Constant 76,~~114~~926,~~996~~353.0799 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount ~~33,646~~0.4100 Cumulative Realized Loss 33,646.41 Ending Scheduled Balance for Premium Loans ~~936~~915,~~093~~199,~~677~~859.8514 Scheduled Principal ~~764~~751,~~648~~845.2677 Unscheduled Principal 2520,~~030~~141,~~180~~972.4894

Miscellaneous Reporting Monthly Excess Cashflows 2,~~476~~304,~~619~~456.~~100~~00 Overcollateralization Amount 6,547,463.15 Overcollateralization Deficiency 0.00 Aggregate Overcollateralization Release 0.00 Targeted Overcollateralization Amount 6,547,463.15 Cap Payment 7,~~821~~629.2193

Group Level Collateral Statement Group 1(A) 1(B) 2(A) Collateral Description Mixed Fixed Mixed ARM Mixed Fixed Weighted Average Coupon Rate 7.~~613769~~608845 7.~~769476~~767564 7.~~959050~~943180 Weighted Average Net Rate 7.~~113769~~108844 7.~~269476~~267564 7.~~459050~~443181 Weighted Average Maturity ~~347~~346 ~~347~~ 346 345 Beginning Loan Count 1,~~164~~148 2,~~515~~469 ~~313~~304 Loans Paid In Full 167 4641 97 Ending Loan Count 1,~~148~~141 2,~~469~~428 ~~304~~297 Beginning Scheduled Balance ~~153~~150,~~413~~826,~~470~~289.0630 ~~368~~359,~~179~~880,~~373~~701.8486 3331,~~057~~809,~~643~~307.1954 Ending scheduled Balance 150,~~826~~022,~~289~~085.3091 ~~359~~352,~~880~~659,~~701~~167.8699 3130,~~809~~704,~~307~~207.5436 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant 1,~~130~~113,~~996~~105.6062 2,~~659~~600,~~120~~754.6725 ~~251~~242,~~921~~211.2300 Scheduled Principal ~~157~~156,~~617~~760.6980 ~~275~~271,~~320~~257.0025 3231,~~665~~655.0411 Unscheduled Principal 2647,~~429,563~~442.0759 86,~~023~~950,~~351~~276.9862 1,~~215~~073,~~670~~445.6107 Scheduled Interest ~~973~~956,~~378~~344.9182 2,~~383~~329,~~800~~497.6700 ~~219~~210,~~256~~555.1989 Servicing Fees 6362,~~922~~844.2734 ~~153~~149,~~408~~950.0423 13,~~774~~253.0087 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 44,~~990~~024.6622 ~~180~~178,~~386~~230.5714 7,~~157~~143.7469 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 ~~864~~849,~~465~~476.9826 2,~~050~~001,~~006~~316.0663 ~~198~~190,~~324~~158.4533 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~761852~~758580 6.~~681546~~673267 7.~~199222~~173686

Group Level Collateral Statement Group 2(B) 3(A) 3(B) Collateral Description Mixed ARM Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~317578~~314364 8.~~512105~~488307 7.~~719706~~706615 Weighted Average Net Rate 7.~~817578~~814364 87.~~012106~~988306 7.~~219706~~206615 Weighted Average Maturity ~~346~~345 ~~340~~339 ~~340~~339 Beginning Loan Count 1,~~388~~358 ~~730~~713 ~~380~~364 Loans Paid In Full 3028 1714 1610 Ending Loan Count 1,~~358~~330 ~~713~~699 ~~364~~354 Beginning Scheduled Balance ~~194~~189,~~946~~728,~~502~~808.5725 8683,~~299~~505,~~390~~751.2520 ~~125~~120,~~992~~342,~~126~~819.6870 Ending scheduled Balance ~~189~~184,~~728~~424,~~808~~512.2520 8381,~~505~~222,~~751~~085.2074 ~~120~~116,~~342~~167,~~819~~799.7094 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant 1,~~484~~445,~~998~~830.0583 ~~682~~659,~~434~~975.5390 ~~905~~864,~~524~~476.9939 Scheduled Principal ~~133~~131,~~762~~268.4483 7069,~~276~~290.6155 9591,~~006~~613.4823 Unscheduled Principal 5,~~083~~173,~~931~~027.8822 2,~~723~~214,~~362~~374.4491 54,~~554~~083,~~300~~406.5053 Scheduled Interest 1,~~351~~314,~~235~~562.6100 ~~612~~590,~~157~~685.9235 ~~810~~772,~~518~~863.5116 Servicing Fees 8179,~~227~~053.6967 3534,~~958~~794.0709 5250,~~496~~142.7385 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 8988,~~983~~145.2272 15,~~729~~701.7128 4442,~~343~~259.2445 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 1,~~180~~147,~~024~~362.7061 ~~560~~540,~~470~~189.1498 ~~713~~680,~~678~~460.5486 Realized Loss Amount 0.00 ~~33,646~~0.4100 0.00 Cumulative Realized Loss 0.00 33,646.41 0.00 Percentage of Cumulative Losses 0.0000 0.0350 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.~~263683~~256858 7.~~793382~~762675 6.~~797364~~785225

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 7.~~922350~~915244 Weighted Average Net Rate 7.~~422350~~415244 Weighted Average Maturity ~~345~~344.00 Record Date 1011/3130/2003 Principal And Interest Constant 76,~~114~~926,~~996~~353.0799 Beginning Loan Count 6,~~490~~356 Loans Paid In Full ~~134~~107 Ending Loan Count 6,~~356~~249 Beginning Scheduled Balance ~~961~~936,~~888~~093,~~506~~677.5985 Ending Scheduled Balance ~~936~~915,~~093~~199,~~677~~859.8514 Scheduled Principal ~~764~~751,~~648~~845.2677 Unscheduled Principal 2520,~~030~~141,~~180~~972.4894 Scheduled Interest 6,~~350~~174,~~347~~508.8122 Servicing Fee ~~400~~390,~~786~~039.8005 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee ~~382~~375,~~591~~504.1450 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~566~~408,~~969~~964.8767 Realized Loss Amount ~~33,646~~0.4100 Cumulative Realized Loss 33,646.41 Percentage of Cumulative Losses 0.0033 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.~~945050~~933876

Filing Compare · STRUCTURED ASSET INV LOAN MORT PASS THRU CER SER 2003-BC7