8-K 1 sai03bc6.txt DECEMBER 8K 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-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 December 26, 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 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-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: 1/6/04 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 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-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~~25875% ~~205~~197,~~766~~875,~~591~~023.0966 ~~208~~214,~~853~~481.0941 7,~~891~~230,~~567~~843.4388 1A2 86358ECE4 SEN 1.~~27000~~26875% 5653,~~250~~689,~~908~~686.6035 5758,~~547~~657.8085 2,~~561~~148,~~222~~738.2536 1A3 86358ECF1 SEN 1.91000% 206,029,000.00 327,929.49 0.00 2A 86358ECG9 SEN 1.87000% ~~193~~189,~~886~~028,~~615~~618.6489 ~~302~~294,~~139~~569.9860 46,~~857~~892,~~996~~237.7519 3A1 86358ECH7 SEN 1.~~37000~~36875% ~~141~~133,~~076~~164,~~107~~693.1495 ~~155~~156,~~693~~954.1601 74,~~911~~764,~~413~~602.1968 3A2 86358ECJ3 SEN 1.~~64000~~63875% 30,804,000.00 4043,~~695~~468.5194 0.00 AIO 86358ECK0 IO 6.00000% 0.00 1,701,~~290~~289.0099 0.00 M1 86358ECL8 MEZ 1.~~87000~~86875% 59,287,000.00 8995,~~309~~404.2872 0.00 M2 86358ECM6 MEZ 2.~~87000~~86875% 46,399,000.00 ~~107~~114,~~271~~620.9103 0.00 M3 86358ECN4 MEZ 3.~~27000~~26875% 12,889,000.00 3336,~~951~~279.7740 0.00 M4 86358ECP9 MEZ 3.~~87000~~86875% 12,889,000.00 4042,~~181~~938.4672 0.00 M5 86358ECQ7 MEZ 4.~~12000~~11875% 9,280,000.00 3032,~~799~~913.2939 0.00 B 86358ECR5 SEN 4.~~12000~~11875% 7,217,000.00 2325,~~952~~596.4254 0.00 X SAI03BC6X SEN 0.00000% 6,702,326.42 2,~~521~~353,~~582~~966.7535 0.00 P SAI03BC6P SEN 0.00000% 100.00 ~~363~~399,~~252~~390.5043 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 ~~988~~965,~~476~~254,~~648~~449.8927 65,~~004~~898,~~450~~460.4187 2321,~~222~~036,~~199~~422.6211

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~197~~190,~~875~~644,~~023~~179.6678 87,~~100~~445,~~420~~325.5229 0.00 1A2 0.00 5351,~~689~~540,~~686~~947.3599 2,~~618~~207,~~770~~396.0521 0.00 1A3 0.00 206,029,000.00 327,929.49 0.00 2A 0.00 ~~189~~182,~~028~~136,~~618~~381.8970 57,~~160~~186,~~136~~806.7379 0.00 3A1 0.00 ~~133~~128,~~164~~400,~~693~~091.9527 84,~~067~~921,~~106~~556.3569 0.00 3A2 0.00 30,804,000.00 4043,~~695~~468.5194 0.00 AIO 0.00 0.00 1,701,~~290~~289.0099 0.00 M1 0.00 59,287,000.00 8995,~~309~~404.2872 0.00 M2 0.00 46,399,000.00 ~~107~~114,~~271~~620.9103 0.00 M3 0.00 12,889,000.00 3336,~~951~~279.7740 0.00 M4 0.00 12,889,000.00 4042,~~181~~938.4672 0.00 M5 0.00 9,280,000.00 3032,~~799~~913.2939 0.00 B 0.00 7,217,000.00 2325,~~952~~596.4254 0.00 X 0.00 6,702,326.42 2,~~521~~353,~~582~~966.7535 0.00 P 0.00 100.00 ~~363~~399,~~252~~390.5043 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 ~~965~~944,~~254~~218,~~449~~027.2716 2926,~~226~~934,~~650~~882.0398 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 ~~205~~197,~~766~~875,~~591~~023.0966 0.00 7,~~891~~230,~~567~~843.4388 0.00 0.00 1A2 59,670,000.00 5653,~~250~~689,~~908~~686.6035 0.00 2,~~561~~148,~~222~~738.2536 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 ~~193~~189,~~886~~028,~~615~~618.6489 0.00 46,~~857~~892,~~996~~237.7519 0.00 0.00 3A1 155,308,000.00 ~~141~~133,~~076~~164,~~107~~693.1495 0.00 74,~~911~~764,~~413~~602.1968 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 ~~981~~958,~~774~~552,~~222~~022.4785 0.00 2321,~~222~~036,~~199~~422.6211 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 7,~~891~~230,~~567~~843.4388 ~~197~~190,~~875~~644,~~023~~179.6678 0.~~90020938~~86731350 7,~~891~~230,~~567~~843.4388 1A2 2,~~561~~148,~~222~~738.2536 5351,~~689~~540,~~686~~947.3599 0.~~89977688~~86376652 2,~~561~~148,~~222~~738.2536 1A3 0.00 206,029,000.00 1.00000000 0.00 2A 46,~~857~~892,~~996~~237.7519 ~~189~~182,~~028~~136,~~618~~381.8970 0.~~92298680~~88933346 46,~~857~~892,~~996~~237.7519 3A1 74,~~911~~764,~~413~~602.1968 ~~133~~128,~~164~~400,~~693~~091.9527 0.~~85742327~~82674486 74,~~911~~764,~~413~~602.1968 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 2321,~~222~~036,~~199~~422.6211 ~~958~~937,~~552~~515,~~022~~600.8574 0.~~93573597~~91520027 2321,~~222~~036,~~199~~422.6211

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 219,810,000.00 ~~936~~900.~~11114640~~20937928 0.00000000 3532.~~90176712~~89588226 0.00000000 1A2 59,670,000.00 ~~942~~899.~~69999330~~77687867 0.00000000 4236.~~92311463~~01036300 0.00000000 1A3 206,029,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A 204,801,000.00 ~~946~~922.~~70736784~~98679640 0.00000000 2333.~~72057143~~65333758 0.00000000 3A1 155,308,000.00 ~~908~~857.~~36342713~~42327472 0.00000000 5030.~~94015241~~67841116 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 3532.~~90176712~~89588226 ~~900~~867.~~20937928~~31349702 0.~~90020938~~86731350 3532.~~90176712~~89588226 1A2 0.00000000 4236.~~92311463~~01036300 ~~899~~863.~~77687867~~76651567 0.~~89977688~~86376652 4236.~~92311463~~01036300 1A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A 0.00000000 2333.~~72057143~~65333758 ~~922~~889.~~98679640~~33345882 0.~~92298680~~88933346 2333.~~72057143~~65333758 3A1 0.00000000 5030.~~94015241~~67841116 ~~857~~826.~~42327472~~74486356 0.~~85742327~~82674486 5030.~~94015241~~67841116 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~~25875% ~~205~~197,~~766~~875,~~591~~023.0966 ~~208~~214,~~853~~481.0941 0.00 0.00 1A2 59,670,000.00 1.~~27000~~26875% 5653,~~250~~689,~~908~~686.6035 5758,~~547~~657.8085 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% ~~193~~189,~~886~~028,~~615~~618.6489 ~~302~~294,~~139~~569.9860 0.00 0.00 3A1 155,308,000.00 1.~~37000~~36875% ~~141~~133,~~076~~164,~~107~~693.1495 ~~155~~156,~~693~~954.1601 0.00 0.00 3A2 30,804,000.00 1.~~64000~~63875% 30,804,000.00 4043,~~695~~468.5194 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~~86875% 59,287,000.00 8995,~~309~~404.2872 0.00 0.00 M2 46,399,000.00 2.~~87000~~86875% 46,399,000.00 ~~107~~114,~~271~~620.9103 0.00 0.00 M3 12,889,000.00 3.~~27000~~26875% 12,889,000.00 3336,~~951~~279.7740 0.00 0.00 M4 12,889,000.00 3.~~87000~~86875% 12,889,000.00 4042,~~181~~938.4672 0.00 0.00 M5 9,280,000.00 4.~~12000~~11875% 9,280,000.00 3032,~~799~~913.2939 0.00 0.00 B 7,217,000.00 4.~~12000~~11875% 7,217,000.00 2325,~~952~~596.4254 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,~~119~~145,~~615~~104.1610 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 ~~208~~214,~~853~~481.0941 0.00 ~~197~~190,~~875~~644,~~023~~179.6678 1A2 0.00 0.00 5758,~~547~~657.8085 0.00 5351,~~689~~540,~~686~~947.3599 1A3 0.00 0.00 327,929.49 0.00 206,029,000.00 2A 0.00 0.00 ~~302~~294,~~139~~569.9860 0.00 ~~189~~182,~~028~~136,~~618~~381.8970 3A1 0.00 0.00 ~~155~~156,~~693~~954.1601 0.00 ~~133~~128,~~164~~400,~~693~~091.9527 3A2 0.00 0.00 4043,~~695~~468.5194 0.00 30,804,000.00 AIO 0.0001 0.00 1,701,~~290~~289.0099 0.00 340,258,000.00 M1 0.00 0.00 8995,~~309~~404.2872 0.00 59,287,000.00 M2 0.00 0.00 ~~107~~114,~~271~~620.9103 0.00 46,399,000.00 M3 0.00 0.00 3336,~~951~~279.7740 0.00 12,889,000.00 M4 0.00 0.00 4042,~~181~~938.4672 0.00 12,889,000.00 M5 0.00 0.00 3032,~~799~~913.2939 0.00 9,280,000.00 B 0.00 0.00 2325,~~952~~596.4254 0.00 7,217,000.00 X 0.00 0.00 2,~~521~~353,~~582~~966.7535 0.00 6,702,326.42 P 0.00 0.00 ~~363~~399,~~252~~390.5043 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 0.0001 0.00 65,~~004~~898,~~450~~460.4187 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~~25875% ~~936~~900.~~11114640~~20937928 0.~~95015281~~97575820 0.00000000 0.00000000 1A2 59,670,000.00 1.~~27000~~26875% ~~942~~899.~~69999330~~77687867 0.~~96443439~~98303754 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% ~~946~~922.~~70736784~~98679640 1.~~47528567~~43832110 0.00000000 0.00000000 3A1 155,308,000.00 1.~~37000~~36875% ~~908~~857.~~36342713~~42327472 1.~~00247998~~01059836 0.00000000 0.00000000 3A2 30,804,000.00 1.~~64000~~63875% 1000.00000000 1.~~32111122~~41114596 0.00000000 0.00000000 AIO 0.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 M1 59,287,000.00 1.~~87000~~86875% 1000.00000000 1.~~50638892~~60920134 0.00000000 0.00000000 M2 46,399,000.00 2.~~87000~~86875% 1000.00000000 2.~~31194444~~47031251 0.00000000 0.00000000 M3 12,889,000.00 3.~~27000~~26875% 1000.00000000 2.~~63416634~~81475677 0.00000000 0.00000000 M4 12,889,000.00 3.~~87000~~86875% 1000.00000000 3.~~11750019~~33142369 0.00000000 0.00000000 M5 9,280,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888901~~54670151 0.00000000 0.00000000 B 7,217,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888873~~54670085 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 0.~~95015281~~97575820 0.00000000 ~~900~~867.~~20937928~~31349702 1A2 0.00000000 0.00000000 0.~~96443439~~98303754 0.00000000 ~~899~~863.~~77687867~~76651567 1A3 0.00000000 0.00000000 1.59166666 0.00000000 1000.00000000 2A 0.00000000 0.00000000 1.~~47528567~~43832110 0.00000000 ~~922~~889.~~98679640~~33345882 3A1 0.00000000 0.00000000 1.~~00247998~~01059836 0.00000000 ~~857~~826.~~42327472~~74486356 3A2 0.00000000 0.00000000 1.~~32111122~~41114596 0.00000000 1000.00000000 AIO 0.~~00000000~~00000003 0.00000000 54.~~00000000~~99999997 0.00000000 1000.00000000 M1 0.00000000 0.00000000 1.~~50638892~~60920134 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.~~31194444~~47031251 0.00000000 1000.00000000 M3 0.00000000 0.00000000 2.~~63416634~~81475677 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.~~11750019~~33142369 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.~~31888901~~54670151 0.00000000 1000.00000000 B 0.00000000 0.00000000 3.~~31888873~~54670085 0.00000000 1000.00000000 X 0.00000000 0.00000000 ~~376~~351.~~22499890~~21630946 0.00000000 1000.00000000 P 0.00000000 0.00000000 ~~3632~~3993.~~52500000~~90430000 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 3027,~~022~~722,~~239~~627.6524 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 3027,~~022~~722,~~239~~627.6524 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~804~~787,~~959~~744.5026 Payment of Interest and Principal 2926,~~217~~934,~~280~~882.1598 Total Withdrawals (Pool Distribution Amount) 3027,~~022~~722,~~239~~627.6524 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~411~~402,~~865~~189.2474 Credit Risk Management Fee 12,~~355~~065.9668 PMI Insurance Premium Fee ~~376~~369,~~619~~466.6578 Wells Fargo Bank Minnesota, NA 4,~~118~~022.6506 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~804~~787,~~959~~744.5026

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 9,~~369~~175.8841 9,~~369~~175.8841 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 97 0 0 97 1865,~~091,798~~345.0601 0.00 0.00 1865,~~091,798~~345.0601 30 Days ~~118~~141 12 0 0 ~~119~~143 1922,~~852~~971,~~629~~318.9591 52225,~~953~~984.5209 0.00 0.00 1923,~~905~~197,~~583~~303.4700 60 Days 5852 04 168 0 7464 98,~~269~~641,~~186~~315.7006 0583,611.0088 3960,~~028,735~~152.4320 0.00 1210,~~297~~185,~~922~~079.1314 90 Days 127 15 2141 02 3455 1,~~838~~820,~~954~~142.7183 92542,~~806~~559.6686 27,~~790~~137,~~330~~237.7965 0119,824.0099 49,~~722~~619,~~092~~765.1633 120 Days 40 12 2026 01 2529 ~~437,170~~0.5800 47159,~~224~~266.0637 3,~~268~~123,~~829~~480.0453 0117,634.0014 3,~~753~~400,~~223~~381.6804 150 Days 0 0 1 020 1 22 0.00 047,224.0006 ~~138~~3,~~421~~344,916.0134 029,992.0030 ~~138~~3,~~421~~422,132.0170 180+ Days 0 0 01 0 01 0.00 0.00 0138,421.0001 0.00 0138,421.0001 Totals ~~192~~200 1221 5896 04 ~~262~~321 3133,~~397~~432,~~941~~776.9480 12,~~284~~423,~~782~~991.3027 914,~~226~~704,~~316~~207.2773 0267,451.0043 4150,~~909~~828,~~040~~427.5123 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.~~148221~~117529% 0.000000% 0.000000% 0.~~148221~~117529% 0.~~113023~~091569% 0.000000% 0.000000% 0.~~113023~~091569% 30 Days 12.~~943347~~367361% 0.~~016469~~033580% 0.000000% 0.000000% 12.~~959816~~400940% 2.~~055147~~430789% 0.~~005482~~023913% 0.000000% 0.000000% 2.~~060629~~454702% 60 Days 0.~~955204~~873069% 0.~~000000~~067159% 0.~~263505~~134318% 0.000000% 1.~~218709~~074547% 0.~~959547~~914410% 0.~~000000~~061757% 0.~~313535~~101602% 0.000000% 1.~~273082~~077769% 90 Days 0.~~197628~~117529% 0.~~016469~~083949% 0.~~345850~~688381% 0.~~000000~~033580% 0.~~559947~~923439% 0.~~190369~~192605% 0.~~009607~~057413% 0.~~288855~~755251% 0.~~000000~~012680% 01.~~488832~~017948% 120 Days 0.~~065876~~000000% 0.~~016469~~033580% 0.~~329381~~436535% 0.~~000000~~016790% 0.~~411726~~486904% 0.~~045256~~000000% 0.~~004889~~016853% 0.~~338390~~330522% 0.~~000000~~012448% 0.~~388534~~359823% 150 Days 0.000000% 0.~~000000~~016790% 0.~~016469~~335796% 0.~~000000~~016790% 0.~~016469~~369375% 0.000000% 0.~~000000~~004997% 0.~~014329~~353954% 0.~~000000~~003174% 0.~~014329~~362125% 180+ Days 0.000000% 0.000000% 0.~~000000~~016790% 0.000000% 0.~~000000~~016790% 0.000000% 0.000000% 0.~~000000~~014647% 0.000000% 0.~~000000~~014647% Totals 3.~~162055~~357958% 0.~~197628~~352586% 01.~~955204~~611820% 0.~~000000~~067159% 45.~~314888~~389523% 3.~~250319~~537804% 0.~~133001~~256503% 01.~~955109~~555976% 0.~~000000~~028301% 45.~~338429~~378584%

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 1 128,~~540~~472.3864 0.00 0.00 128,~~540~~472.3864 30 Days 710 0 0 0 710 1,~~120~~590,~~401~~029.6886 0.00 0.00 0.00 1,~~120~~590,~~401~~029.6886 60 Days 23 0 21 0 4 ~~271~~408,~~373~~292.4691 0.00 236,~~028~~957.7621 0.00 ~~507~~645,~~402~~250.2212 90 Days 0 0 12 0 12 0.00 0.00 ~~143~~271,~~519~~373.0146 0.00 ~~143~~271,~~519~~373.0146 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 913 1 3 0 1317 1,~~391~~998,~~775~~322.1477 128,~~540~~472.3864 ~~379~~508,~~547~~330.7767 0.00 12,~~899~~635,~~863~~126.2908 0-29 Days 0.~~129870~~131234% 0.000000% 0.000000% 0.~~129870~~131234% 0.~~126944~~128655% 0.000000% 0.000000% 0.~~126944~~128655% 30 Days 01.~~909091~~312336% 0.000000% 0.000000% 0.000000% 01.~~909091~~312336% 1.~~106483~~592281% 0.000000% 0.000000% 0.000000% 1.~~106483~~592281% 60 Days 0.~~259740~~393701% 0.000000% 0.~~259740~~131234% 0.000000% 0.~~519481~~524934% 0.~~268002~~408871% 0.000000% 0.~~233097~~237293% 0.000000% 0.~~501099~~646164% 90 Days 0.000000% 0.000000% 0.~~129870~~262467% 0.000000% 0.~~129870~~262467% 0.000000% 0.000000% 0.~~141736~~271758% 0.000000% 0.~~141736~~271758% 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.~~168831~~706037% 0.~~129870~~131234% 0.~~389610~~393701% 0.000000% 12.~~688312~~230971% 12.~~374485~~001152% 0.~~126944~~128655% 0.~~374833~~509050% 0.000000% 12.~~876261~~638856% 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 21 0 0 21 ~~213~~118,~~583~~325.2606 0.00 0.00 ~~213~~118,~~583~~325.2606 30 Days 4041 1 0 0 4142 6,~~655~~577,~~385~~020.7397 5295,~~953~~258.5220 0.00 0.00 6,~~708~~672,~~339~~279.2517 60 Days 1716 01 3 0 20 2,~~483~~678,~~424~~784.8706 052,953.0052 ~~503~~263,~~161~~254.03 0.00 2,~~986~~994,~~585~~991.9061 90 Days 23 0 613 01 817 ~~356~~486,~~306~~104.6533 0.00 ~~845~~1,~~129~~907,240.4024 067,899.0093 12,~~201~~461,~~436~~244.0550 120 Days 30 0 38 0 68 ~~375,420~~0.5800 0.00 ~~605~~1,~~050~~201,436.6805 0.00 ~~980~~1,~~471~~201,436.2605 150 Days 0 0 04 0 04 0.00 0.00 0749,950.0068 0.00 0749,950.0068 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6260 3 1228 01 7792 9,~~870~~741,~~537~~909.8336 266,536.78 14,~~953~~121,~~341~~881.1100 067,899.0093 1214,~~090~~198,~~415~~227.7207 0-29 Days 0.~~092937~~047237% 0.000000% 0.000000% 0.~~092937~~047237% 0.~~065932~~037193% 0.000000% 0.000000% 0.~~065932~~037193% 30 Days 1.~~858736~~936703% 0.~~046468~~047237% 0.000000% 0.000000% 1.~~905204~~983940% 2.~~054493~~067342% 0.~~016347~~029942% 0.000000% 0.000000% 2.~~070839~~097285% 60 Days 0.~~789963~~755786% 0.~~000000~~047237% 0.~~139405~~141710% 0.000000% 0.~~929368~~944733% 0.~~766624~~842017% 0.~~000000~~016645% 0.~~155324~~082748% 0.000000% 0.~~921948~~941410% 90 Days 0.~~092937~~141710% 0.000000% 0.~~278810~~614077% 0.~~000000~~047237% 0.~~371747~~803023% 0.~~109991~~152796% 0.000000% 0.~~260888~~599499% 0.~~000000~~021343% 0.~~370879~~773638% 120 Days 0.~~139405~~000000% 0.000000% 0.~~139405~~377893% 0.000000% 0.~~278810~~377893% 0.~~115891~~000000% 0.000000% 0.~~186777~~377645% 0.000000% 0.~~302668~~377645% 150 Days 0.000000% 0.000000% 0.~~000000~~188947% 0.000000% 0.~~000000~~188947% 0.000000% 0.000000% 0.~~000000~~235731% 0.000000% 0.~~000000~~235731% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~881041~~834199% 0.~~139405~~141710% 01.~~557621~~322626% 0.~~000000~~047237% 34.~~578067~~345772% 3.~~046998~~062155% 0.~~082279~~083780% 01.~~602989~~295623% 0.~~000000~~021343% 34.~~732267~~462901% 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 13 0 0 0 13 ~~251~~388,~~309~~755.9044 0.00 0.00 0.00 ~~251~~388,~~309~~755.9044 60 Days 31 0 0 0 31 ~~427~~251,~~149~~309.0190 0.00 0.00 0.00 ~~427~~251,~~149~~309.0190 90 Days 0 0 02 0 02 0.00 0.00 0367,366.0013 0.00 0367,366.0013 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 4 0 02 0 46 ~~678~~640,~~458~~065.9134 0.00 0367,366.0013 0.00 ~~678~~1,~~458~~007,431.9147 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~291545~~895522% 0.000000% 0.000000% 0.000000% 0.~~291545~~895522% 0.~~503432~~791427% 0.000000% 0.000000% 0.000000% 0.~~503432~~791427% 60 Days 0.~~874636~~298507% 0.000000% 0.000000% 0.000000% 0.~~874636~~298507% 0.~~855678~~511616% 0.000000% 0.000000% 0.000000% 0.~~855678~~511616% 90 Days 0.000000% 0.000000% 0.~~000000~~597015% 0.000000% 0.~~000000~~597015% 0.000000% 0.000000% 0.~~000000~~747882% 0.000000% 0.~~000000~~747882% 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.~~166181~~194030% 0.000000% 0.~~000000~~597015% 0.000000% 1.~~166181~~791045% 1.~~359109~~303042% 0.000000% 0.~~000000~~747882% 0.000000% 12.~~359109~~050925% 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 612 0 0 0 612 ~~862~~1,~~264~~848,819.3651 0.00 0.00 0.00 ~~862~~1,~~264~~848,819.3651 60 Days 91 01 02 0 94 197,~~136,532~~378.1890 091,808.0075 0297,328.0036 0.00 1486,~~136,532~~516.1801 90 Days 1 0 02 6 0 18 ~~265,160.24~~ 0.00 0289,958.0004 779,163.18 0.00 ~~265~~1,~~160~~069,121.2422 120 Days 0 0 01 0 01 0.00 0.00 0265,160.0024 0.00 0265,160.0024 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 1613 03 09 0 1625 21,~~263~~946,~~956~~198.7841 0381,766.0079 01,341,651.0078 0.00 23,~~263~~669,~~956~~616.7898 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~185771~~414487% 0.000000% 0.000000% 0.000000% 12.~~185771~~414487% 12.~~257712~~750634% 0.000000% 0.000000% 0.000000% 12.~~257712~~750634% 60 Days 10.~~778656~~201207% 0.~~000000~~201207% 0.~~000000~~402414% 0.000000% 10.~~778656~~804829% 10.~~657763~~144878% 0.~~000000~~136591% 0.~~000000~~442359% 0.000000% 10.~~657763~~723828% 90 Days 0.~~197628~~000000% 0.~~000000~~402414% 01.~~000000~~207243% 0.000000% 01.~~197628~~609658% 0.~~386767~~000000% 0.~~000000~~431393% 01.~~000000~~159222% 0.000000% 01.~~386767~~590615% 120 Days 0.000000% 0.000000% 0.~~000000~~201207% 0.000000% 0.~~000000~~201207% 0.000000% 0.000000% 0.~~000000~~394500% 0.000000% 0.~~000000~~394500% 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 32.~~162055~~615694% 0.~~000000~~603622% 01.~~000000~~810865% 0.000000% 35.~~162055~~030181% 32.~~302241~~895512% 0.~~000000~~567984% 01.~~000000~~996081% 0.000000% 35.~~302241~~459577% 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 1 100,~~834~~763.5974 0.00 0.00 100,~~834~~763.5974 30 Days 13 0 0 0 13 55459,~~837~~903.8022 0.00 0.00 0.00 55459,~~837~~903.8022 60 Days 0 0 10 0 10 0.00 0.00 ~~167,785~~0.00 0.00 ~~167,785~~0.00 90 Days 0 0 1 0 1 0.00 0.00 ~~107~~167,~~835~~785.1300 0.00 ~~107~~167,~~835~~785.1300 120 Days 0 0 01 0 01 0.00 0.00 0107,835.0013 0.00 0107,835.0013 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 13 1 2 0 46 55459,~~837~~903.8022 100,~~834~~763.5974 275,620.13 0.00 ~~432~~836,~~292~~287.5209 0-29 Days 0.~~438596~~454545% 0.000000% 0.000000% 0.~~438596~~454545% 0.~~315084~~327097% 0.000000% 0.000000% 0.~~315084~~327097% 30 Days 01.~~438596~~363636% 0.000000% 0.000000% 0.000000% 01.~~438596~~363636% 01.~~174480~~492928% 0.000000% 0.000000% 0.000000% 01.~~174480~~492928% 60 Days 0.000000% 0.000000% 0.~~438596~~000000% 0.000000% 0.~~438596~~000000% 0.000000% 0.000000% 0.~~524288~~000000% 0.000000% 0.~~524288~~000000% 90 Days 0.000000% 0.000000% 0.~~438596~~454545% 0.000000% 0.~~438596~~454545% 0.000000% 0.000000% 0.~~336959~~544660% 0.000000% 0.~~336959~~544660% 120 Days 0.000000% 0.000000% 0.~~000000~~454545% 0.000000% 0.~~000000~~454545% 0.000000% 0.000000% 0.~~000000~~350052% 0.000000% 0.~~000000~~350052% 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 01.~~438596~~363636% 0.~~438596~~454545% 0.~~877193~~909091% 0.000000% 12.~~754386~~727273% 01.~~174480~~492928% 0.~~315084~~327097% 0.~~861246~~894712% 0.000000% 12.~~350810~~714737% 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 54 0 0 54 ~~648~~517,~~839~~783.8357 0.00 0.00 ~~648~~517,~~839~~783.8357 30 Days 4555 01 0 0 4556 68,~~173~~258,~~449~~235.8286 0130,725.0089 0.00 0.00 68,~~173~~388,~~449~~961.8275 60 Days 1323 01 71 0 2025 12,~~459~~915,~~546~~012.3430 0312,817.0054 159,~~007,803~~665.7635 0.00 23,~~467~~287,~~350~~495.1019 90 Days 82 10 910 0 1812 ~~668~~185,~~092~~821.1841 ~~92,806~~0.6600 1,~~171~~255,~~306~~280.33 0.00 1,~~932~~441,~~205~~101.1774 120 Days 10 12 1513 01 1716 ~~61,750~~0.00 47159,~~224~~266.0637 21,~~327~~374,~~758~~034.4446 0117,634.0014 21,~~436~~650,~~732~~934.5097 150 Days 0 01 014 01 016 0.00 047,224.0006 02,258,945.0074 029,992.0030 02,336,162.0010 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6780 79 3138 02 ~~105~~129 811,~~362~~359,~~838~~069.3457 ~~788~~1,~~870~~167,817.5543 4,~~506~~947,~~868~~925.5388 0147,626.0044 1317,~~658~~622,~~577~~439.4232 0-29 Days 0.~~385802~~316206% 0.000000% 0.000000% 0.~~385802~~316206% 0.~~335594~~275916% 0.000000% 0.000000% 0.~~335594~~275916% 30 Days 34.~~472222~~347826% 0.~~000000~~079051% 0.000000% 0.000000% 34.~~472222~~426877% 34.~~193041~~400633% 0.~~000000~~069661% 0.000000% 0.000000% 34.~~193041~~470294% 60 Days 1.~~003086~~818182% 0.~~000000~~079051% 0.~~540123~~079051% 0.000000% 1.~~543210~~976285% 01.~~754909~~553346% 0.~~000000~~166694% 0.~~521258~~031794% 0.000000% 1.~~276166~~751834% 90 Days 0.~~617284~~158103% 0.~~077160~~000000% 0.~~694444~~790514% 0.000000% 10.~~388889~~948617% 0.~~345552~~099020% 0.~~048002~~000000% 0.~~605825~~668911% 0.000000% 0.~~999378~~767932% 120 Days 0.~~077160~~000000% 0.~~077160~~158103% 1.~~157407~~027668% 0.~~000000~~079051% 1.~~311728~~264822% 0.~~031938~~000000% 0.~~024425~~084870% 10.~~203967~~732193% 0.~~000000~~062685% 10.~~260330~~879747% 150 Days 0.000000% 0.~~000000~~079051% 01.~~000000~~106719% 0.~~000000~~079051% 01.~~000000~~264822% 0.000000% 0.~~000000~~025165% 01.~~000000~~203743% 0.~~000000~~015982% 01.~~000000~~244890% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 56.~~169753~~324111% 0.~~540123~~711462% 23.~~391975~~003953% 0.~~000000~~158103% 810.~~101852~~197628% 46.~~325439~~053000% 0.~~408021~~622304% 2.~~331049~~636641% 0.~~000000~~078667% 79.~~064509~~390612% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 67 0 0 0 67 ~~957~~773,~~220~~980.6619 0.00 0.00 0.00 ~~957~~773,~~220~~980.6619 60 Days 4 0 0 1 0 14 770,372.67 0.00 0.00 ~~128,015.24~~ 0.00 ~~128~~770,~~015~~372.2467 90 Days 1 0 31 0 42 549,~~395~~090.6406 0.00 ~~175~~128,~~014~~015.6524 0.00 ~~724~~677,~~410~~105.2930 120 Days 0 0 13 0 13 0.00 0.00 61175,~~162~~014.9265 0.00 61175,~~162~~014.9265 150 Days 0 0 01 0 01 0.00 0.00 061,162.0092 0.00 061,162.0092 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 712 0 5 0 1217 12,~~506~~093,~~616~~442.3092 0.00 364,192.81 0.00 12,~~870~~457,~~809~~635.1173 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~372998~~635514% 0.000000% 0.000000% 0.000000% 1.~~372998~~635514% 1.~~267562~~053340% 0.000000% 0.000000% 0.000000% 1.~~267562~~053340% 60 Days 0.~~000000~~934579% 0.000000% 0.~~228833~~000000% 0.000000% 0.~~228833~~934579% 01.~~000000~~048431% 0.000000% 0.~~169519~~000000% 0.000000% 01.~~169519~~048431% 90 Days 0.~~228833~~233645% 0.000000% 0.~~686499~~233645% 0.000000% 0.~~915332~~467290% 0.~~727516~~747278% 0.000000% 0.~~231756~~174221% 0.000000% 0.~~959272~~921499% 120 Days 0.000000% 0.000000% 0.~~228833~~700935% 0.000000% 0.~~228833~~700935% 0.000000% 0.000000% 0.~~080993~~238184% 0.000000% 0.~~080993~~238184% 150 Days 0.000000% 0.000000% 0.~~000000~~233645% 0.000000% 0.~~000000~~233645% 0.000000% 0.000000% 0.~~000000~~083239% 0.000000% 0.~~000000~~083239% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~601831~~803738% 0.000000% 1.~~144165~~168224% 0.000000% 23.~~745995~~971963% 12.~~995077~~849049% 0.000000% 0.~~482268~~495644% 0.000000% 23.~~477345~~344694% 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 1210 0 0 0 1210 3,~~776~~074,~~760~~573.0086 0.00 0.00 0.00 3,~~776~~074,~~760~~573.0086 60 Days 144 01 21 0 166 31,~~491~~520,~~160~~164.8432 0126,032.0007 ~~985~~102,~~941~~947.6425 0.00 41,~~477~~749,~~102~~143.4864 90 Days ~~0 0~~ 1 03 6 1 011 599,127.0003 0252,601.0082 ~~347~~2,~~526~~261,014.2707 051,925.0006 ~~347~~3,~~526~~164,667.2798 120 Days 0 0 10 0 10 0.00 0.00 ~~274,857~~0.00 0.00 ~~274,857~~0.00 150 Days 0 0 1 0 1 0.00 0.00 ~~138~~274,~~421~~857.0100 0.00 ~~138~~274,~~421~~857.0100 180 Days 0 0 01 0 01 0.00 0.00 0138,421.0001 0.00 0138,421.0001 Totals 2615 04 59 01 3129 75,~~267~~193,~~920~~865.8421 0378,633.0089 12,~~746~~777,~~745~~239.9233 051,925.0006 98,~~014~~401,~~666~~663.7649 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.~~529412~~012048% 0.000000% 0.000000% 0.000000% 3.~~529412~~012048% 32.~~109538~~589377% 0.000000% 0.000000% 0.000000% 32.~~109538~~589377% 60 Days 41.~~117647~~204819% 0.~~000000~~301205% 0.~~588235~~301205% 0.000000% 41.~~705882~~807229% 21.~~874394~~280268% 0.~~000000~~106143% 0.~~811760~~086701% 0.000000% 31.~~686154~~473112% 90 Days 0.~~000000~~301205% 0.~~000000~~903614% 01.~~294118~~807229% 0.~~000000~~301205% 03.~~294118~~313253% 0.~~000000~~504579% 0.~~000000~~212739% 01.~~286130~~904205% 0.~~000000~~043731% 02.~~286130~~665253% 120 Days 0.000000% 0.000000% 0.~~294118~~000000% 0.000000% 0.~~294118~~000000% 0.000000% 0.000000% 0.~~226299~~000000% 0.000000% 0.~~226299~~000000% 150 Days 0.000000% 0.000000% 0.~~294118~~301205% 0.000000% 0.~~294118~~301205% 0.000000% 0.000000% 0.~~113967~~231482% 0.000000% 0.~~113967~~231482% 180 Days 0.000000% 0.000000% 0.~~000000~~301205% 0.000000% 0.~~000000~~301205% 0.000000% 0.000000% 0.~~000000~~116577% 0.000000% 0.~~000000~~116577% Totals 74.~~647059~~518072% 01.~~000000~~204819% 12.~~470588~~710843% 0.~~000000~~301205% 98.~~117647~~734940% 54.~~983932~~374224% 0.~~000000~~318882% 12.~~438157~~338965% 0.~~000000~~043731% 7.~~422088~~075801%

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 7.~~814191~~804332% Weighted Average Net Coupon 7.~~314191~~304332% Weighted Average Pass-Through Rate 6.~~851979~~840013% Weighted Average Maturity(Stepdown Calculation ) ~~348~~347 Beginning Scheduled Collateral Loan Count 6,~~202~~072 Number Of Loans Paid In Full ~~130~~116 Ending Scheduled Collateral Loan Count 65,~~072~~956 Beginning Scheduled Collateral Balance ~~988~~965,~~476~~254,~~648~~449.8927 Ending Scheduled Collateral Balance ~~965~~944,~~254~~218,~~449~~027.2716 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2003 ~~965~~945,~~995~~015,~~720~~011.4880 Monthly P &I Constant 7,~~223~~053,~~191~~421.2192 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 ~~965~~944,~~254~~218,~~449~~027.2716 Scheduled Principal ~~786~~775,~~403~~783.6529 Unscheduled Principal 2220,~~435~~260,~~795~~638.9782

Miscellaneous Reporting Monthly Excess Cashflows 2,~~512~~344,~~212~~790.8793 Overcollateralization Amount 6,702,426.42 Overcollateralization Deficiency 0.00 Aggregate Overcollateralization Release 0.00 Targeted Overcollateralization Amount 6,702,426.42 Cap payment 9,~~369~~175.8841

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.~~617019~~609422 7.~~585649~~577109 7.~~621611~~609032 Weighted Average Net Rate 7.~~117018~~109422 7.~~085649~~077109 7.~~121611~~109032 Weighted Average Maturity ~~348~~347 ~~348~~347 ~~348~~347 Beginning Loan Count ~~779~~770 2,~~191~~152 ~~350~~343 Loans Paid In Full 98 3935 78 Ending Loan Count ~~770~~762 2,~~152~~117 ~~343~~335 Beginning Scheduled Balance ~~102~~101,~~313~~179,~~217~~508.9991 ~~330~~323,~~457~~699,~~012~~153.1378 5049,~~903~~881,~~598~~316.1986 Ending scheduled Balance ~~101~~99,~~179~~772,~~508~~826.9149 ~~323~~317,~~699~~874,~~153~~992.7832 49,~~881~~080,~~316~~497.8606 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant ~~748~~740,~~123~~120.4493 2,~~345~~297,~~657~~513.2797 ~~372~~364,~~243~~898.9806 Scheduled Principal 98,~~688~~522.7192 ~~256~~253,~~714~~594.8910 48,~~937~~607.8163 Unscheduled Principal 1,~~035~~308,~~020~~159.3750 65,~~501~~570,~~143~~567.4636 ~~973~~752,~~343~~212.5217 Scheduled Interest ~~649~~641,~~434~~598.7301 2,~~088~~043,~~942~~919.3887 ~~323~~316,~~306~~290.1743 Servicing Fees 42,~~630~~158.5114 ~~137~~134,~~690~~874.4469 2120,~~209~~783.8388 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 3433,~~009~~836.1943 ~~182~~179,~~152~~818.1044 9,~~675~~528.0451 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 ~~572~~565,~~795~~603.0344 1,~~769~~729,~~099~~226.8474 ~~292~~285,~~421~~978.3004 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.~~718135~~708118 6.~~424194~~410496 6.~~893532~~879803

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.~~002925~~009933 7.~~912215~~906645 8.~~332581~~333832 Weighted Average Net Rate 7.~~502925~~509933 7.~~412215~~406645 7.~~832581~~833832 Weighted Average Maturity 347 348 ~~349~~348 ~~349~~ Beginning Loan Count ~~513~~506 ~~235~~228 1,~~321~~296 Loans Paid In Full 79 78 2531 Ending Loan Count ~~506~~497 ~~228~~220 1,~~296~~265 Beginning Scheduled Balance 7068,~~051~~512,~~832~~891.4856 3231,~~673~~978,~~996~~541.7128 ~~197~~193,~~353~~190,~~457~~916.5321 Ending scheduled Balance 6867,~~512~~164,~~891~~973.5600 3130,~~978~~778,~~541~~673.2883 ~~193~~187,~~190~~498,~~916~~546.2147 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant ~~517~~507,~~673~~043.7823 ~~246~~241,~~204~~085.1174 1,~~504~~474,~~824~~284.1243 Scheduled Principal 5049,~~490~~723.7950 30,~~767~~383.7026 ~~134~~132,~~437~~600.7557 Unscheduled Principal 1,~~488~~298,~~450~~195.1306 ~~664~~1,~~687~~169,484.7319 45,~~028~~559,~~103~~769.5717 Scheduled Interest ~~467~~457,~~182~~319.9973 ~~215~~210,~~436~~702.4148 1,~~370~~341,~~386~~683.3786 Servicing Fees 2928,~~188~~547.2605 13,~~614~~324.1740 8280,~~230~~496.5922 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,~~692~~672.1786 6,~~712~~515.3629 7775,~~860~~565.6651 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 ~~421~~412,~~302~~099.5682 ~~195~~190,~~109~~862.8879 1,~~210~~185,~~295~~622.1213 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 7.~~216986~~217909 7.~~165694~~162157 7.~~359152~~364459

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.~~101257~~053663 7.~~518086~~512186 7.~~814191~~804332 Weighted Average Net Rate 7.~~601258~~553663 7.~~018086~~012187 7.~~314191~~304332 Weighted Average Maturity ~~346~~345.00 ~~346~~345.00 ~~348~~347.00 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant ~~617~~572,~~675~~400.2643 ~~870~~856,~~789~~075.2513 7,~~223~~053,~~191~~421.2192 Beginning Loan Count ~~467~~437 ~~346~~340 6,~~202~~072 Loans Paid In Full 309 68 ~~130~~116 Ending Loan Count ~~437~~428 ~~340~~332 65,~~072~~956 Beginning Scheduled Balance 8175,~~261~~459,~~030~~855.6402 ~~123~~121,~~462~~352,~~503~~265.2265 ~~988~~965,~~476~~254,~~648~~449.8927 Ending Scheduled Balance 7573,~~459~~419,~~855~~207.0235 ~~121~~118,~~352~~628,~~265~~310.6564 ~~965~~944,~~254~~218,~~449~~027.2716 Scheduled Principal 6965,~~078~~960.1521 9796,~~287~~391.8510 ~~786~~775,~~403~~783.6529 Unscheduled Principal 51,~~732~~974,~~097~~687.4746 2,~~012~~627,~~949~~563.7291 2220,~~435~~260,~~795~~638.9782 Scheduled Interest ~~548~~506,~~597~~440.1122 ~~773~~759,~~501~~684.4003 6,~~436~~277,~~787~~638.5663 Servicing Fee 3331,~~858~~441.7460 5150,~~442~~563.7043 ~~411~~402,~~865~~189.2441 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,~~587~~171.6562 4139,~~049~~379.1392 ~~380~~373,~~738~~488.3058 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 ~~502~~462,~~150~~827.7200 ~~681~~669,~~009~~740.5768 5,~~644~~501,~~184~~960.0264 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 7.~~415373~~360104 6.~~619107~~622775 6.~~851979~~840013

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