

                           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):  April 26, 2004


                        STRUCTURED ASSET SECURITIES CORPORATION.
                  (as depositor, Aurora Loan Services, Master Servicer,
                   The Murrayhill Company as Credit Risk Manager,
                  and Deutsche Bank National Trust Company, as Trustee).

             STRUCTURES ASSET INV LOAN TR MORT PASS-THR CERT SER 2004-1
                (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-106925-22                         77-2440850
          (Commission File Number)        (I.R.S. Employer Identification No.)


          745 Seventh Avenue, 7th Floor
          New York, New York                             10019
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 526-7000


     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     April 26, 2004.




                                     SIGNATURE


               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.


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of January 1,2004.


          Date:  Apr 26, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of April 26, 2004.


	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates


	April 26, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				25
			12.	Realized Loss Detail Report				28
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				29




				Total Number of Pages				29



			CONTACTS

				Administrator: Alan Sueda
				Direct Phone Number: (714)247-6315
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		Structured Asset Securitie					Cut-Off Date: January 1, 2004
	Certificate Insurer(s):							Closing Date: January 29, 2004
								First Payment Date: February 25, 2004
	Servicer(s):		Master Servicer


								Distribution Date: April 26, 2004
	Underwriter(s):		Lehman Brothers					Record Date: April 23, 2004
								March 31, 2004






						Page 1 of 29					© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Series 2004-1
	Certificate Payment Report for April 26, 2004 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A1	FLT	1,125,979,000.00			1,092,784,612.97	1,262,773.33	35,268,369.40	36,531,142.73	-	-	1,057,516,243.57
A2	FLT	446,249,000.00			426,917,304.13	489,531.84	22,311,316.80	22,800,848.64	-	-	404,605,987.33
A3	FLT	541,997,000.00			541,997,000.00	1,086,703.99	-	1,086,703.99	-	-	541,997,000.00
A-IO	FLT	-			-	2,861,890.00	-	2,861,890.00	-	-	-
M1	FLT	113,283,000.00			113,283,000.00	175,211.04	-	175,211.04	-	-	113,283,000.00
M2	MEZ	65,585,000.00			65,585,000.00	168,480.58	-	168,480.58	-	-	65,585,000.00
M3	MEZ	17,886,000.00			17,886,000.00	48,331.95	-	48,331.95	-	-	17,886,000.00
M4	MEZ	17,886,000.00			17,886,000.00	61,050.88	-	61,050.88	-	-	17,886,000.00
M5	MEZ	17,886,000.00			17,886,000.00	65,025.55	-	65,025.55	-	-	17,886,000.00
M6	MEZ	11,923,000.00			11,923,000.00	43,346.73	-	43,346.73	-	-	11,923,000.00
B	MEZ	14,308,000.00			14,308,000.00	71,540.00	-	71,540.00	-	-	14,308,000.00
X	MEZ	11,925,419.94			11,925,519.94	6,221,718.30	-	6,221,718.30	-	-	11,925,519.94
P	MEZ	100.00			100.00	767,942.77	-	767,942.77	-	-	100.00
R	MEZ	-			-	0.00	-	0.00	-	-	-


Total		2,384,907,519.94			2,332,381,537.04	13,323,546.96	57,579,686.20	70,903,233.16	-	-	2,274,801,850.84


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A1	03/25/04	04/25/04		A-30/Act	86358EFW1	1,125,979,000.00	970.519533	1.121489	31.322404	32.443893	939.197129
A2	03/25/04	04/25/04		A-30/Act	86358EFX9	446,249,000.00	956.679576	1.096993	49.997461	51.094453	906.682115
A3	03/25/04	04/25/04		A-30/Act	86358EFY7	541,997,000.00	1,000.000000	2.005000	-	2.005000	1,000.000000
A-IO	03/25/04	04/25/04		A-30/Act	86358EFZ4	572,378,000.00	1,000.000000	5.000000	-	5.000000	1,000.000000
M1	03/25/04	04/25/04		A-30/Act	86358EGA8	113,283,000.00	1,000.000000	1.546667	-	1.546667	1,000.000000
M2	03/25/04	04/25/04		A-30/Act	86358EGB6	65,585,000.00	1,000.000000	2.568889	-	2.568889	1,000.000000
M3	03/25/04	04/25/04		A-30/Act	86358EGC4	17,886,000.00	1,000.000000	2.702222	-	2.702222	1,000.000000
M4	03/25/04	04/25/04		A-30/Act	86358EGD2	17,886,000.00	1,000.000000	3.413333	-	3.413333	1,000.000000
M5	03/25/04	04/25/04		A-30/Act	86358EGE0	17,886,000.00	1,000.000000	3.635556	-	3.635556	1,000.000000
M6	03/25/04	04/25/04		A-30/Act	86358EGF7	11,923,000.00	1,000.000000	3.635556	-	3.635556	1,000.000000
B	03/25/04	04/25/04		A-30/Act	86358EGG5	14,308,000.00	1,000.000000	5.000000	-	5.000000	1,000.000000
X	03/25/04	04/25/04		A-30/Act	LH0401401	2,396,832,939.88	978.085297	2.595808	-	2.595808	954.062059
P	03/25/04	04/25/04		A-30/Act	LH0401402	100.00	1,000.000000	7,679,427.700000	-	7,679,427.700000	1,000.000000
R	03/25/04	04/25/04		A-30/Act	LH0401403	-	-	-	-	-	-


							Page 2 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates
	Series 2004-1
	Certificate Payment Report for April 26, 2004 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A1	1,125,979,000.00		3,700,629.81		63.72	68,462,692.71	68,462,756.43	72,163,386.24	-	-	1,057,516,243.57
A2	446,249,000.00		1,446,334.32		36.28	41,642,976.39	41,643,012.67	43,089,346.99	-	-	404,605,987.33
A3	541,997,000.00		3,260,111.97		0.00	-	-	3,260,111.97	-	-	541,997,000.00
A-IO	-		8,585,670.00		-	-	-	8,585,670.00	-	-	-
M1	113,283,000.00		504,707.24		-	-	-	504,707.24	-	-	113,283,000.00
M2	65,585,000.00		484,946.42		-	-	-	484,946.42	-	-	65,585,000.00
M3	17,886,000.00		139,108.37		-	-	-	139,108.37	-	-	17,886,000.00
M4	17,886,000.00		175,675.30		-	-	-	175,675.30	-	-	17,886,000.00
M5	17,886,000.00		187,102.47		-	-	-	187,102.47	-	-	17,886,000.00
M6	11,923,000.00		124,724.51		-	-	-	124,724.51	-	-	11,923,000.00
B	14,308,000.00		214,620.00		-	-	-	214,620.00	-	-	14,308,000.00
X	11,925,419.94		19,337,372.76		-	-	-	19,337,372.76	-	100.00	11,925,519.94
P	100.00		1,218,706.14		-	-	-	1,218,706.14	-	-	100.00
R	-		0.00		-	-	-	0.00	-	-	-


Total	2,384,907,519.94		39,379,709.32		100.00	110,105,669.10	110,105,769.10	149,485,478.42	-	100.00	2,274,801,850.84


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A1	1.30000%	1,092,784,612.97			1,262,773.33	-	-	-	1,262,773.33	1,262,773.33	-
A2	1.29000%	426,917,304.13			489,531.84	-	-	-	489,531.84	489,531.84	-
A3	2.40600%	541,997,000.00			1,086,703.99	-	-	-	1,086,703.99	1,086,703.99	-
A-IO	6.00000%	572,378,000.00			2,861,890.00	-	-	-	2,861,890.00	2,861,890.00	-
M1	1.74000%	113,283,000.00			175,211.04	-	-	-	175,211.04	175,211.04	-
M2	2.89000%	65,585,000.00			168,480.58	-	-	-	168,480.58	168,480.58	-
M3	3.04000%	17,886,000.00			48,331.95	-	-	-	48,331.95	48,331.95	-
M4	3.84000%	17,886,000.00			61,050.88	-	-	-	61,050.88	61,050.88	-
M5	4.09000%	17,886,000.00			65,025.55	-	-	-	65,025.55	65,025.55	-
M6	4.09000%	11,923,000.00			43,346.73	-	-	-	43,346.73	43,346.73	-
B	5.00022%	14,308,000.00			71,540.00	-	-	-	71,540.00	71,540.00	-
X	3.20105%	2,344,307,056.98			6,221,718.30	-	-	-	6,221,718.30	6,221,718.30	-
P		100.00			767,942.77	-	-	-	767,942.77	767,942.77	-
R		-			0.00	-	-	-	0.00	0.00	-


Total		5,237,141,074.08			13,323,546.96	-	-	-	############	13,323,546.96	-


							Page 3 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections							57,579,686.20
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							57,579,686.20

	Interest Collections							14,388,158.06
	Interest Withdrawals							0.00
	Interest Other Accounts							0.00
	Interest Fees							(1,832,553.87)
	TOTAL NET INTEREST							12,555,604.19

	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE							70,135,290.39

	Prepayment Premiums Collected							767,942.77

	TOTAL FUNDS AVAILABLE FOR DISTRIBUTION							70,903,233.16


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received							1,812,411.78
	Prepayments In Full							55,310,668.37
	Curtailments							456,606.05
	Liquidations							0.00
	Insurance Principal							0.00
	Repurchased Principal Amounts							0.00
	Other Principal							0.00
	Total Realized Loss Of Principal							0.00
	Delinquent Principal							(124,847.82)
	Advanced Principal							124,847.82

	TOTAL PRINCIPAL COLLECTED							57,579,686.20


				Page 4 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest							14,459,979.17
	Liquidation Interest							0.00
	Repurchased Interest							0.00
	Insurance Interest							0.00
	Other Interest							0.00
	Relief Act Interest Shortfalls							0.00
	Net Prepayment Interest Shortfalls							0.00
	Delinquent Interest							(1,152,611.87)
	Interest Advanced							1,080,790.76

	TOTAL INTEREST COLLECTED							14,388,158.06


				Page 5 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL



	Retained Interest Due to Unaffiliated Seller							0.00

	TOTAL INTEREST OTHER ACCOUNTS							0.00


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees							899,082.09
	Trustee Fee							1,457.74
	PMI Insurance Fees							902,859.27
	Credit Risk Manager's Fee							29,154.77
	TOTAL INTEREST OTHER FEES							1,832,553.87


				Page 6 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for April 26, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Basis Risk Reserve Account Beginning Balance							1,000.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Beginning Subordinated Amount							11,925,519.94
	Ending Subordinated Amount							11,925,519.94
	Specified Subordinated Amount							11,925,519.94
	Senior Enhancement Percentage							11.90%
	Current Period's Overcollateralization Deficiency Amount							0.00


				Page 7 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					2402	11160	13562
	Prior					2,338	10,985	13,323
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(69)	(204)	(273)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					2,269	10,781	13,050

	*Principal Balance:*
	Original					680,255,720.32	1,704,651,799.62	2,384,907,519.94
	Prior					660,924,060.73	1,671,457,476.31	2,332,381,537.04
	Prefunding					-	-	-
	Scheduled Principal					(491,926.55)	(1,320,485.23)	(1,812,411.78)
	Partial and Full Voluntary Prepayments					(21,819,390.25)	(33,947,884.17)	(55,767,274.42)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					638,612,743.93	1,636,189,106.91	2,274,801,850.84

PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					7.245033%	7.525030%	7.445165%
	Weighted Average Coupon Prior					7.242572%	7.523121%	7.443257%
	Weighted Average Coupon Current					7.238114%	7.519265%	7.439595%
	Weighted Average Months to Maturity Original					349	350	350
	Weighted Average Months to Maturity Prior					349	349	349
	Weighted Average Months to Maturity Current					348	348	348
	Weighted Avg Remaining Amortization Term Original					353	351	352
	Weighted Avg Remaining Amortization Term Prior					352	350	351
	Weighted Avg Remaining Amortization Term Current					351	349	350
	Weighted Average Seasoning Original					4.32	3.84	3.98
	Weighted Average Seasoning Prior					5.28	4.84	4.96
	Weighted Average Seasoning Current					6.26	5.84	5.96

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					3.976%	4.473%
	Weighted Average Margin Prior					3.974%	4.471%
	Weighted Average Margin Current					3.999%	4.462%
	Weighted Average Max Rate Original					9.040%	10.173%
	Weighted Average Max Rate Prior					9.033%	10.166%
	Weighted Average Max Rate Current					9.068%	10.146%
	Weighted Average Min Rate Original					4.603%	5.279%
	Weighted Average Min Rate Prior					4.602%	5.276%
	Weighted Average Min Rate Current					4.633%	5.264%
	Weighted Average Cap Up Original					0.862%	0.724%
	Weighted Average Cap Up Prior					0.863%	0.723%
	Weighted Average Cap Up Current					0.869%	0.722%
	Weighted Average Cap Down Original					0.862%	0.724%
	Weighted Average Cap Down Prior					0.863%	0.723%
	Weighted Average Cap Down Current					0.869%	0.722%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees							899,082.09
	Delinquent Servicing Fees							71,821.10
	TOTAL SERVICING FEES							970,903.19

	Prepayment Interest Shortfall							30,092.57
	Compensating Interest							(30,092.57)

	Delinquent Servicing Fees							(71,821.10)

	COLLECTED SERVICING FEES							899,082.09

	Aggregate Advances with respect to this Distribution							1,205,638.58
	Current Nonrecoverable Advances							0.00
	Cumulative Nonrecoverable Advances							0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall							0.00

	Net Monthly Excess Cash Flow							6,233,638.98

	Ending Pool Stated Principal Balance							2,274,801,850.84


				Page 10 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			29,359,735.66	7,987,250.89	14,281,433.45	51,628,420.00
		% Balance			1.29%	0.35%	0.63%	2.27%
		# Loans			171	49	79	299
		% # Loans			1.31%	0.38%	0.61%	2.29%
FORECLOSURE		Balance		-	-	217,380.09	1,768,666.56	1,986,046.65
		% Balance		0.00%	0.00%	0.01%	0.08%	0.09%
		# Loans		-	-	2	6	8
		% # Loans		0.00%	0.00%	0.02%	0.05%	0.06%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	29,359,735.66	8,204,630.98	16,050,100.01	53,614,466.65
		% Balance		0.00%	1.29%	0.36%	0.71%	2.36%
		# Loans		-	171	51	85	307
		% # Loans		0.00%	1.31%	0.39%	0.65%	2.35%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			20,232,964.43	5,482,679.95	5,047,441.82	30,763,086.20
		% Balance			1.24%	0.34%	0.31%	1.88%
		# Loans			132	36	33	201
		% # Loans			1.22%	0.33%	0.31%	1.86%
FORECLOSURE		Balance		-	-	139,578.53	704,437.28	844,015.81
		% Balance		0.00%	0.00%	0.01%	0.04%	0.05%
		# Loans		-	-	1	3	4
		% # Loans		0.00%	0.00%	0.01%	0.03%	0.04%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	20,232,964.43	5,622,258.48	5,751,879.10	31,607,102.01
		% Balance		0.00%	1.24%	0.34%	0.35%	1.93%
		# Loans		-	132	37	36	205
		% # Loans		0.00%	1.22%	0.34%	0.33%	1.90%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			9,126,771.23	2,504,570.94	9,233,991.63	20,865,333.80
		% Balance			1.43%	0.39%	1.45%	3.27%
		# Loans			39	13	46	98
		% # Loans			1.72%	0.57%	2.03%	4.32%
FORECLOSURE		Balance		-	-	77,801.56	1,064,229.28	1,142,030.84
		% Balance		0.00%	0.00%	0.01%	0.17%	0.18%
		# Loans		-	-	1	3	4
		% # Loans		0.00%	0.00%	0.04%	0.13%	0.18%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	9,126,771.23	2,582,372.50	10,298,220.91	22,007,364.64
		% Balance		0.00%	1.43%	0.40%	1.61%	3.45%
		# Loans		-	39	14	49	102
		% # Loans		0.00%	1.72%	0.62%	2.16%	4.50%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	REO Report for April 26, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 14 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Foreclosure Report for April 26, 2004 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 8				Loan Group 1 = Group 1
Total Original Principal Balance = 1,995,765.00				Loan Group 2 = Group 2
Total Current Balance = 1,986,046.65


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date

15549827 1		197,115.00	195,966.64	Dec-01-03	8.850%	MN - 85.00%	360	May-22-03
17032467 1		140,000.00	139,578.53	Jan-01-04	9.500%	MI - 78.21%	360	Sep-17-03
17063439 1		285,000.00	284,096.28	Dec-01-03	9.250%	NJ - 95.00%	360	Sep-30-03
110436128 1		225,000.00	224,374.36	Nov-01-03	10.625%	GA - 100.00%	360	Sep-02-03
15682487 2		78,400.00	77,801.56	Jan-01-04	7.500%	MN - 80.00%	360	May-23-03
15767619 2		363,600.00	361,109.74	Nov-01-03	7.500%	IN - 90.00%	360	Jul-02-03
15995806 2		329,650.00	328,430.33	Dec-01-03	8.500%	NY - 95.00%	360	Sep-29-03
17071754 2		377,000.00	374,689.21	Dec-01-03	6.750%	CA - 49.28%	360	Aug-28-03


				Page 15 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					69	204	273
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					69	204	273

	Paid in Full Balance					21,616,304.39	33,694,363.98	55,310,668.37
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					203,085.86	253,520.19	456,606.05
	Total Prepayment Amount					21,819,390.25	33,947,884.17	55,767,274.42

	*Cumulative*
	Number of Paid in Full Loans					131	379	510
	Number of Repurchased Loans					1	-	1
	Total Number of Loans Prepaid in Full					132	379	511

	Paid in Full Balance					39,704,195.30	63,928,120.69	103,632,315.99
	Repurchased Loans Balance					97,428.21	-	97,428.21
	Curtailments Amount					331,861.76	532,537.37	864,399.13
	Total Prepayment Amount					40,133,485.27	64,460,658.06	104,594,143.33

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 16 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					3.30%	2.03%	2.39%
	3 Months Avg SMM					2.01%	1.28%	1.49%
	12 Months Avg SMM
	Avg SMM Since Cut-off					2.01%	1.28%	1.49%

	CPR					33.18%	21.84%	25.22%
	3 Months Avg CPR					21.63%	14.31%	16.45%
	12 Months Avg CPR
	Avg CPR Since Cut-off					21.63%	14.31%	16.45%

	PSA					2649.42%	1870.92%	2117.20%
	3 Months Avg PSA Approximation					2044.99%	1478.62%	1655.94%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					2044.99%	1478.62%	1655.94%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 18 of 29				© COPYRIGHT 2004 Deutsche Bank


	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 273						Loan Group 1 = Group 1
Total Original Principal Balance = 55,553,670.27						Loan Group 2 = Group 2
Total Prepayment Amount = 55,310,668.37


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

14987812 1			240,500.00	238,261.60	Mar-31-04	7.875%	CA - 79.97%	Paid Off - 360	Jan-13-03
16202186 1			58,500.00	58,358.81	Mar-31-04	7.125%	GA - 90.00%	Paid Off - 360	Nov-13-03
17081837 1			193,249.00	192,359.71	Mar-31-04	6.875%	MN - 95.00%	Paid Off - 360	Oct-24-03
17093659 1			216,000.00	214,895.46	Mar-31-04	6.875%	CA - 78.83%	Paid Off - 360	Aug-21-03
109880815 1			60,798.00	60,599.41	Mar-11-04	9.990%	CA - 100.00%	Paid Off - 180	Aug-01-03
110115474 1			46,000.00	45,765.75	Mar-26-04	7.695%	CA - 100.00%	Paid Off - 180	Jul-29-03
110115748 1			36,750.00	35,198.23	Mar-30-04	9.250%	OR - 79.97%	Paid Off - 180	Aug-01-03
110116126 1			16,300.00	16,208.76	Mar-03-04	7.375%	CA - 86.42%	Paid Off - 180	Jul-31-03
110118841 1			37,400.00	37,313.62	Mar-16-04	10.750%	CA - 94.96%	Paid Off - 180	Aug-13-03
110119328 1			20,800.00	20,666.30	Mar-10-04	11.750%	WA - 100.00%	Paid Off - 240	Aug-12-03
110119492 1			38,250.00	38,194.54	Mar-30-04	12.875%	MD - 95.00%	Paid Off - 180	Aug-12-03
110119732 1			35,500.00	35,256.62	Mar-03-04	13.500%	NY - 90.00%	Paid Off - 240	Jun-30-03
110119799 1			43,500.00	42,995.78	Mar-02-04	7.375%	CA - 90.00%	Paid Off - 180	Aug-13-03
110352705 1			104,500.00	104,162.18	Mar-23-04	8.250%	IL - 95.00%	Paid Off - 360	Sep-05-03
110354115 1			180,000.00	179,474.54	Mar-01-04	8.750%	MN - 80.00%	Paid Off - 360	Sep-25-03
110354156 1			102,900.00	102,593.40	Mar-04-04	8.650%	CT - 70.00%	Paid Off - 360	Sep-22-03
110354313 1			161,100.00	160,187.82	Mar-09-04	7.850%	NJ - 90.00%	Paid Off - 360	Jun-13-03
110355021 1			288,000.00	286,416.53	Mar-23-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-05-03
110356052 1			300,000.00	300,000.00	Mar-26-04	7.250%	CA - 75.00%	Paid Off - 360	Sep-12-03
110356474 1			225,000.00	225,000.00	Mar-30-04	7.450%	CA - 90.00%	Paid Off - 360	Sep-24-03
110356656 1			288,000.00	286,782.22	Mar-23-04	6.900%	NM - 100.00%	Paid Off - 360	Sep-19-03
110367638 1			127,000.00	126,399.29	Mar-03-04	6.320%	MA - 51.84%	Paid Off - 360	Sep-19-03
110368305 1			126,000.00	125,528.43	Mar-29-04	7.520%	FL - 90.00%	Paid Off - 360	Aug-27-03
110368578 1			200,000.00	199,161.36	Mar-10-04	7.880%	MD - 80.00%	Paid Off - 360	Aug-20-03
110368800 1			65,160.27	64,904.57	Mar-23-04	7.280%	MI - 72.72%	Paid Off - 360	Sep-12-03
110369501 1			229,500.00	228,602.82	Mar-24-04	7.300%	NY - 85.00%	Paid Off - 360	Sep-24-03
110369873 1			170,000.00	168,868.77	Mar-19-04	6.550%	CO - 79.07%	Paid Off - 360	Aug-08-03
110370103 1			160,000.00	157,961.45	Mar-09-04	6.270%	CA - 69.57%	Paid Off - 240	Aug-07-03
110370251 1			216,000.00	215,021.11	Mar-30-04	7.490%	CA - 90.00%	Paid Off - 360	Aug-04-03
110370962 1			96,000.00	95,541.91	Mar-31-04	7.410%	FL - 80.00%	Paid Off - 360	Aug-20-03
110371366 1			223,250.00	222,363.32	Mar-25-04	8.150%	MN - 100.00%	Paid Off - 360	Aug-20-03
110371572 1			349,900.00	348,055.10	Mar-01-04	7.520%	NY - 77.76%	Paid Off - 360	Jul-22-03
110373065 1			130,400.00	129,941.56	Mar-31-04	8.750%	MD - 80.00%	Paid Off - 360	Aug-15-03
110374816 1			72,000.00	71,827.52	Mar-29-04	9.900%	OH - 90.00%	Paid Off - 360	Sep-03-03
110375359 1			160,000.00	159,268.91	Mar-22-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-16-03
110376001 1			126,000.00	125,413.07	Mar-15-04	6.400%	FL - 90.00%	Paid Off - 360	Sep-04-03
110377355 1			95,000.00	94,606.07	Mar-15-04	7.000%	FL - 79.17%	Paid Off - 360	Sep-10-03
110379229 1			185,600.00	184,776.13	Mar-18-04	6.650%	CA - 80.00%	Paid Off - 360	Sep-10-03
110382355 1			102,000.00	101,750.16	Mar-26-04	8.500%	CA - 85.00%	Paid Off - 360	Sep-30-03
110384302 1			178,500.00	177,825.56	Mar-19-04	7.990%	FL - 75.00%	Paid Off - 360	Sep-25-03
110384617 1			103,500.00	103,213.69	Mar-26-04	7.900%	IL - 90.00%	Paid Off - 360	Sep-30-03
110387958 1			216,750.00	216,063.41	Mar-26-04	8.350%	NV - 85.00%	Paid Off - 360	Sep-18-03
110388204 1			235,000.00	233,946.72	Mar-23-04	6.600%	CA - 88.68%	Paid Off - 360	Sep-12-03
110388857 1			163,500.00	163,007.84	Mar-31-04	8.600%	CA - 75.00%	Paid Off - 360	Sep-12-03

					Page 19 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

110389319 1			159,800.00	159,283.42	Mar-04-04	8.250%	CA - 85.00%	Paid Off - 360	Sep-30-03
110389517 1			124,000.00	123,534.06	Mar-31-04	7.500%	CA - 54.87%	Paid Off - 360	Sep-29-03
110389723 1			182,000.00	181,368.63	Mar-25-04	7.900%	DC - 60.67%	Paid Off - 360	Sep-30-03
110390093 1			217,000.00	216,366.58	Mar-31-04	8.750%	VA - 60.78%	Paid Off - 360	Sep-30-03
110391018 1			164,500.00	163,762.65	Mar-03-04	6.600%	CA - 71.52%	Paid Off - 360	Sep-18-03
110391448 1			175,200.00	174,612.44	Mar-18-04	8.990%	CA - 80.00%	Paid Off - 360	Sep-08-03
110392248 1			225,000.00	224,370.17	Mar-24-04	8.990%	CA - 75.00%	Paid Off - 360	Sep-25-03
110392875 1			198,750.00	198,175.78	Mar-23-04	8.800%	CA - 75.00%	Paid Off - 360	Sep-12-03
110393030 1			165,000.00	164,260.47	Mar-29-04	6.600%	CA - 71.74%	Paid Off - 360	Sep-19-03
110393188 1			140,250.00	139,651.12	Mar-26-04	6.850%	CA - 85.00%	Paid Off - 360	Sep-17-03
110394152 1			177,000.00	176,264.62	Mar-26-04	6.990%	CA - 62.77%	Paid Off - 360	Sep-19-03
110394673 1			125,000.00	124,466.24	Mar-15-04	6.850%	CA - 51.02%	Paid Off - 360	Sep-26-03
110395027 1			100,200.00	99,255.73	Mar-09-04	7.250%	CA - 58.94%	Paid Off - 240	Sep-19-03
110399383 1			217,800.00	217,047.64	Mar-25-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-15-03
110400249 1			93,000.00	92,736.78	Mar-25-04	8.900%	CT - 75.00%	Paid Off - 360	Sep-24-03
110400983 1			280,500.00	278,842.75	Mar-26-04	7.300%	HI - 87.66%	Paid Off - 360	Sep-18-03
110401908 1			92,700.00	92,425.74	Mar-29-04	8.900%	NV - 90.00%	Paid Off - 360	Sep-25-03
110402096 1			244,000.00	242,906.38	Mar-30-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-15-03
110402260 1			105,000.00	104,660.58	Mar-30-04	8.250%	NV - 44.68%	Paid Off - 360	Sep-30-03
110403037 1			272,000.00	271,120.70	Mar-25-04	8.250%	CA - 68.00%	Paid Off - 360	Sep-30-03
110404613 1			225,000.00	224,146.13	Mar-19-04	7.450%	MN - 90.00%	Paid Off - 360	Sep-30-03
110405081 1			221,000.00	220,464.25	Mar-25-04	8.550%	MN - 85.00%	Paid Off - 360	Sep-29-03
110405537 1			223,300.00	222,417.41	Mar-04-04	7.250%	CA - 70.00%	Paid Off - 360	Sep-19-03
110406238 1			210,000.00	209,127.50	Mar-01-04	6.990%	CA - 75.00%	Paid Off - 360	Sep-15-03
110406659 1			227,500.00	226,724.96	Mar-17-04	7.990%	CA - 87.50%	Paid Off - 360	Sep-22-03
110406741 1			95,000.00	94,730.58	Mar-12-04	8.990%	CA - 47.50%	Paid Off - 360	Sep-23-03
110406840 1			240,000.00	239,096.28	Mar-11-04	7.500%	CA - 100.00%	Paid Off - 360	Sep-30-03
110408101 1			110,400.00	110,074.41	Mar-31-04	8.700%	OR - 80.00%	Paid Off - 360	Sep-18-03
110409299 1			157,500.00	156,706.66	Mar-25-04	5.990%	CA - 90.00%	Paid Off - 360	Sep-17-03
110410065 1			250,750.00	250,018.03	Mar-26-04	8.750%	CA - 85.00%	Paid Off - 360	Sep-08-03
110410222 1			84,225.00	83,908.51	Mar-17-04	7.500%	AZ - 75.00%	Paid Off - 360	Sep-30-03
110410248 1			260,000.00	258,777.19	Mar-29-04	6.350%	CA - 80.62%	Paid Off - 360	Sep-09-03
110412699 1			174,200.00	173,696.71	Mar-29-04	8.800%	CA - 64.52%	Paid Off - 360	Sep-10-03
110414208 1			220,800.00	219,857.21	Mar-19-04	6.850%	CA - 90.12%	Paid Off - 360	Sep-30-03
110415197 1			123,500.00	122,963.14	Mar-30-04	7.700%	FL - 95.00%	Paid Off - 360	Sep-08-03
110415429 1			101,600.00	101,233.14	Mar-12-04	7.700%	FL - 80.00%	Paid Off - 360	Sep-30-03
110416187 1			279,000.00	278,034.30	Mar-29-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-25-03
110416294 1			49,000.00	48,666.75	Mar-25-04	9.990%	CA - 100.00%	Paid Off - 240	Sep-15-03
110416641 1			248,000.00	247,010.96	Mar-15-04	7.200%	MD - 80.00%	Paid Off - 360	Sep-12-03
110416708 1			138,450.00	138,049.97	Mar-25-04	8.800%	MD - 65.00%	Paid Off - 360	Sep-30-03
110416732 1			58,612.00	58,382.86	Mar-29-04	7.300%	MD - 90.00%	Paid Off - 360	Sep-08-03
110416872 1			122,500.00	122,224.46	Mar-08-04	10.000%	MD - 64.47%	Paid Off - 360	Sep-30-03
110416948 1			75,000.00	74,827.68	Mar-25-04	9.900%	MD - 60.00%	Paid Off - 360	Sep-30-03
110417011 1			232,000.00	231,101.96	Mar-23-04	7.350%	MA - 80.00%	Paid Off - 360	Sep-17-03
110417045 1			146,200.00	145,548.10	Mar-30-04	7.500%	IL - 80.77%	Paid Off - 360	Sep-30-03
110417060 1			152,150.00	151,532.88	Mar-18-04	7.600%	IL - 85.00%	Paid Off - 360	Sep-25-03
110417185 1			168,750.00	168,193.36	Mar-04-04	8.150%	IL - 90.00%	Paid Off - 360	Sep-24-03
110417284 1			139,500.00	138,701.35	Mar-01-04	8.800%	IL - 90.00%	Paid Off - 360	Sep-11-03
110417318 1			110,400.00	109,847.94	Mar-11-04	6.990%	IL - 80.00%	Paid Off - 360	Sep-03-03
110417458 1			396,000.00	394,795.71	Mar-17-04	8.550%	IL - 90.00%	Paid Off - 360	Sep-25-03
110417714 1			109,650.00	109,268.25	Mar-01-04	8.500%	IL - 85.00%	Paid Off - 360	Sep-29-03
110418472 1			36,000.00	35,766.54	Mar-05-04	10.250%	CO - 100.00%	Paid Off - 240	Sep-11-03

					Page 20 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

110418688 1			144,000.00	143,524.99	Mar-10-04	8.150%	FL - 80.00%	Paid Off - 360	Sep-23-03
110418779 1			112,500.00	112,188.06	Mar-12-04	9.000%	CT - 75.00%	Paid Off - 360	Sep-16-03
110418811 1			220,000.00	219,042.18	Mar-30-04	6.750%	HI - 69.84%	Paid Off - 360	Sep-15-03
110419306 1			140,400.00	140,006.72	Mar-01-04	8.950%	TX - 90.00%	Paid Off - 360	Sep-19-03
110421476 1			306,000.00	304,235.06	Mar-22-04	6.250%	IL - 88.70%	Paid Off - 360	Sep-09-03
110421617 1			158,000.00	157,415.41	Mar-04-04	8.500%	IL - 87.78%	Paid Off - 360	Sep-02-03
110421658 1			191,880.00	191,207.64	Mar-03-04	7.850%	IL - 82.00%	Paid Off - 360	Sep-22-03
110421922 1			97,200.00	97,007.59	Mar-10-04	10.600%	IL - 90.00%	Paid Off - 360	Sep-04-03
110422243 1			138,750.00	138,168.99	Mar-17-04	8.990%	IL - 75.00%	Paid Off - 360	Sep-19-03
110422441 1			176,800.00	176,115.62	Mar-23-04	7.350%	IL - 85.00%	Paid Off - 360	Sep-25-03
110422656 1			182,700.00	182,138.68	Mar-02-04	8.500%	NJ - 90.00%	Paid Off - 360	Sep-26-03
110422698 1			182,000.00	181,349.34	Mar-01-04	7.750%	AZ - 67.41%	Paid Off - 360	Sep-26-03
110423019 1			209,000.00	208,090.04	Mar-03-04	6.750%	IL - 60.58%	Paid Off - 360	Sep-24-03
110423027 1			144,000.00	143,682.91	Mar-22-04	10.100%	IL - 80.00%	Paid Off - 360	Sep-29-03
110423308 1			150,000.00	149,584.11	Mar-02-04	9.000%	UT - 100.00%	Paid Off - 360	Sep-05-03
110423407 1			199,900.00	198,986.56	Mar-26-04	6.500%	UT - 74.04%	Paid Off - 360	Sep-30-03
110424652 1			134,000.00	133,232.21	Mar-15-04	6.938%	MD - 100.00%	Paid Off - 360	Aug-18-03
110424686 1			151,500.00	151,101.21	Mar-11-04	9.250%	NJ - 71.97%	Paid Off - 360	Aug-29-03
110424793 1			182,000.00	181,407.73	Mar-31-04	9.125%	MN - 84.65%	Paid Off - 360	Aug-21-03
110424835 1			35,000.00	34,921.29	Mar-03-04	10.000%	IN - 40.70%	Paid Off - 360	Sep-04-03
110425741 1			184,000.00	183,468.95	Mar-10-04	9.750%	FL - 80.00%	Paid Off - 360	Aug-08-03
110425824 1			298,000.00	296,652.14	Mar-09-04	7.500%	NJ - 80.00%	Paid Off - 360	Aug-29-03
110426152 1			147,250.00	146,440.12	Mar-11-04	6.500%	NV - 95.00%	Paid Off - 360	Aug-14-03
110430592 1			313,500.00	312,700.12	Mar-31-04	9.400%	NJ - 95.00%	Paid Off - 360	Sep-17-03
110438942 1			103,837.00	103,435.07	Mar-10-04	7.350%	CA - 75.00%	Paid Off - 360	Sep-30-03
110439924 1			130,000.00	129,541.33	Mar-17-04	8.400%	IL - 100.00%	Paid Off - 360	Sep-19-03
110501343 1			159,000.00	157,796.98	Mar-31-04	6.990%	MD - 72.94%	Paid Off - 360	May-01-03
110501640 1			320,000.00	320,000.00	Mar-31-04	6.000%	CA - 80.00%	Paid Off - 360	Aug-27-03
110502200 1			287,000.00	287,000.00	Mar-31-04	6.750%	NY - 89.97%	Paid Off - 360	Aug-26-03
110502309 1			284,000.00	284,000.00	Mar-31-04	6.500%	CA - 80.00%	Paid Off - 360	Jul-23-03
110502788 1			208,000.00	206,098.65	Mar-31-04	6.000%	NJ - 80.00%	Paid Off - 360	May-20-03
110566940 1			93,000.00	92,479.14	Mar-02-04	6.830%	PA - 75.00%	Paid Off - 180	Oct-17-03
110568227 1			114,400.00	114,072.56	Mar-30-04	7.730%	MI - 80.00%	Paid Off - 360	Oct-16-03
110568342 1			154,000.00	153,578.31	Mar-05-04	7.950%	MA - 70.00%	Paid Off - 360	Oct-09-03
110568482 1			187,000.00	186,340.37	Mar-15-04	6.670%	IL - 54.20%	Paid Off - 360	Oct-11-03
110568995 1			189,600.00	188,470.49	Mar-04-04	6.080%	CA - 60.00%	Paid Off - 360	Aug-22-03
110569027 1			171,000.00	170,298.56	Mar-10-04	7.990%	CA - 95.00%	Paid Off - 360	Aug-12-03
110570082 1			195,500.00	194,931.43	Mar-11-04	7.650%	CA - 85.00%	Paid Off - 360	Oct-09-03
110571098 1			42,400.00	41,934.22	Mar-29-04	8.910%	WI - 80.00%	Paid Off - 360	Sep-18-03
110571312 1			65,700.00	65,006.97	Mar-01-04	9.150%	SC - 84.23%	Paid Off - 180	Oct-13-03
110571494 1			70,000.00	69,794.71	Mar-26-04	8.760%	GA - 46.67%	Paid Off - 360	Sep-22-03
110571692 1			123,500.00	123,191.44	Mar-17-04	9.500%	GA - 95.00%	Paid Off - 360	Sep-09-03
110571999 1			109,500.00	109,196.43	Mar-30-04	9.000%	MD - 75.00%	Paid Off - 360	Sep-09-03
110572021 1			219,500.00	216,283.02	Mar-16-04	7.990%	NJ - 84.42%	Paid Off - 180	Sep-16-03
110572203 1			150,100.00	149,609.86	Mar-30-04	8.200%	MO - 95.00%	Paid Off - 360	Sep-26-03
110572617 1			225,000.00	224,538.71	Mar-09-04	9.360%	GA - 74.50%	Paid Off - 360	Oct-15-03
110607124 1			66,500.00	66,246.53	Mar-23-04	9.125%	KS - 95.00%	Paid Off - 360	Jul-21-03
110608791 1			229,500.00	228,693.15	Mar-15-04	8.750%	NV - 90.00%	Paid Off - 360	Aug-11-03
110621588 1			50,000.00	49,792.24	Mar-22-04	6.990%	CA - 50.00%	Paid Off - 360	Oct-01-03
110621653 1			213,000.00	212,392.80	Mar-01-04	7.750%	CA - 77.45%	Paid Off - 360	Oct-16-03
110621703 1			308,000.00	307,281.91	Mar-02-04	8.740%	CA - 78.97%	Paid Off - 360	Oct-24-03
110622990 1			216,000.00	215,284.14	Mar-26-04	6.990%	CA - 90.00%	Paid Off - 360	Oct-07-03

					Page 21 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

110623089 1			236,250.00	235,506.06	Mar-23-04	7.250%	CA - 75.00%	Paid Off - 360	Oct-23-03
110625605 1			255,000.00	244,759.20	Mar-08-04	9.750%	IL - 100.00%	Paid Off - 360	Oct-03-03
110626066 1			60,000.00	59,770.03	Mar-29-04	7.400%	CA - 32.43%	Paid Off - 360	Sep-27-03
110626405 1			384,000.00	382,802.73	Mar-10-04	7.300%	CA - 80.00%	Paid Off - 360	Oct-18-03
110627866 1			136,500.00	136,076.32	Mar-17-04	8.450%	CA - 70.00%	Paid Off - 360	Oct-06-03
110627916 1			292,500.00	291,578.97	Mar-05-04	7.250%	CA - 90.00%	Paid Off - 360	Oct-24-03
110629300 1			138,750.00	138,350.47	Mar-31-04	7.700%	CA - 75.00%	Paid Off - 360	Oct-07-03
110629433 1			144,000.00	143,581.17	Mar-12-04	7.650%	CA - 69.23%	Paid Off - 360	Oct-14-03
110629466 1			306,000.00	304,667.75	Mar-24-04	6.750%	CA - 79.48%	Paid Off - 360	Oct-06-03
110629482 1			92,700.00	92,528.50	Mar-23-04	9.850%	CA - 90.00%	Paid Off - 360	Oct-22-03
110630449 1			152,000.00	151,616.17	Mar-26-04	8.350%	CA - 72.04%	Paid Off - 360	Oct-29-03
110631298 1			85,000.00	84,769.10	Mar-29-04	7.990%	OH - 100.00%	Paid Off - 360	Oct-14-03
110631967 1			138,700.00	138,199.20	Mar-01-04	6.550%	NM - 95.00%	Paid Off - 360	Oct-14-03
110632163 1			94,090.00	93,741.59	Mar-26-04	6.500%	NM - 97.00%	Paid Off - 360	Oct-15-03
110632437 1			42,600.00	42,367.37	Mar-04-04	10.750%	CO - 100.00%	Paid Off - 240	Oct-23-03
110633997 1			54,600.00	54,451.66	Mar-04-04	7.990%	MI - 65.00%	Paid Off - 360	Oct-30-03
110634946 1			135,915.00	135,511.73	Mar-18-04	7.550%	CA - 85.00%	Paid Off - 360	Oct-28-03
110635042 1			162,000.00	161,397.92	Mar-04-04	6.400%	FL - 90.00%	Paid Off - 360	Oct-02-03
110636958 1			48,000.00	47,665.32	Mar-17-04	8.500%	HI - 80.00%	Paid Off - 240	Oct-29-03
110637329 1			139,900.00	139,497.15	Mar-16-04	7.700%	OR - 77.77%	Paid Off - 360	Oct-24-03
110640372 1			225,375.00	224,652.26	Mar-11-04	7.500%	NY - 75.00%	Paid Off - 360	Oct-06-03
110640752 1			156,000.00	155,637.02	Mar-31-04	8.750%	NY - 65.00%	Paid Off - 360	Oct-21-03
110642667 1			250,000.00	249,385.76	Mar-18-04	8.500%	MN - 71.43%	Paid Off - 360	Oct-29-03
110644077 1			255,000.00	251,890.44	Mar-12-04	7.500%	CA - 75.00%	Paid Off - 180	Oct-20-03
110644747 1			161,500.00	161,048.75	Mar-23-04	7.850%	CA - 85.00%	Paid Off - 360	Oct-30-03
110644986 1			231,240.00	230,611.86	Mar-29-04	7.990%	CA - 82.00%	Paid Off - 360	Oct-22-03
110645587 1			188,000.00	187,378.46	Mar-24-04	7.900%	NJ - 80.00%	Paid Off - 360	Oct-22-03
110645983 1			180,000.00	179,526.60	Mar-03-04	8.150%	PA - 83.72%	Paid Off - 360	Oct-20-03
110646205 1			90,000.00	89,774.83	Mar-16-04	8.500%	NJ - 35.29%	Paid Off - 360	Oct-16-03
110646890 1			225,000.00	224,179.73	Mar-05-04	6.500%	IL - 52.33%	Paid Off - 360	Oct-14-03
110647260 1			256,000.00	255,252.71	Mar-30-04	8.750%	IL - 80.00%	Paid Off - 360	Oct-03-03
110647286 1			64,000.00	63,646.91	Mar-30-04	11.490%	IL - 100.00%	Paid Off - 240	Oct-03-03
110647377 1			206,400.00	205,919.77	Mar-23-04	8.750%	IL - 80.00%	Paid Off - 360	Oct-29-03
110647682 1			108,000.00	107,692.11	Mar-29-04	7.750%	IL - 90.00%	Paid Off - 360	Oct-30-03
110648615 1			88,400.00	88,214.54	Mar-04-04	9.250%	AZ - 85.00%	Paid Off - 360	Oct-17-03
110651288 1			192,850.00	192,391.03	Mar-03-04	8.640%	IL - 95.00%	Paid Off - 360	Oct-29-03
110651304 1			129,500.00	129,198.69	Mar-09-04	8.750%	IL - 69.25%	Paid Off - 360	Oct-29-03
110651387 1			249,300.00	248,514.99	Mar-12-04	7.250%	CA - 90.00%	Paid Off - 360	Oct-15-03
110651734 1			233,000.00	232,266.30	Mar-29-04	7.250%	CA - 88.93%	Paid Off - 360	Oct-08-03
110652252 1			88,200.00	87,893.66	Mar-02-04	6.750%	WA - 90.00%	Paid Off - 360	Oct-27-03
110655495 1			174,500.00	173,832.49	Mar-12-04	6.250%	CA - 49.86%	Paid Off - 360	Oct-29-03
110655503 1			170,000.00	169,436.59	Mar-22-04	6.990%	CA - 37.36%	Paid Off - 360	Oct-29-03
110656022 1			241,000.00	240,095.13	Mar-12-04	6.850%	CA - 45.47%	Paid Off - 360	Oct-16-03
110656709 1			224,172.00	223,701.72	Mar-05-04	9.250%	CA - 80.00%	Paid Off - 360	Oct-27-03
110656725 1			142,500.00	142,112.82	Mar-04-04	7.990%	CA - 64.77%	Paid Off - 360	Oct-24-03
110656774 1			269,000.00	268,108.51	Mar-25-04	6.990%	CA - 89.97%	Paid Off - 360	Oct-27-03
110657095 1			59,600.00	59,376.32	Mar-02-04	6.350%	MO - 59.60%	Paid Off - 360	Oct-06-03
110658457 1			300,000.00	299,205.41	Mar-03-04	6.650%	CA - 80.00%	Paid Off - 360	Oct-30-03
110658705 1			246,500.00	245,937.30	Mar-10-04	8.850%	CA - 85.00%	Paid Off - 360	Oct-16-03
110658879 1			117,900.00	117,605.29	Mar-31-04	8.400%	OH - 90.00%	Paid Off - 360	Oct-16-03
110659042 1			221,850.00	221,247.34	Mar-31-04	7.990%	CA - 85.00%	Paid Off - 360	Oct-21-03
110815404 1			76,000.00	75,869.94	Mar-26-04	8.865%	ME - 80.00%	Paid Off - 360	Nov-10-03

					Page 22 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

110815701 1			85,000.00	84,206.67	Mar-11-04	10.505%	IA - 100.00%	Paid Off - 180	Nov-05-03
110818556 1			196,716.00	196,155.79	Mar-25-04	7.755%	IL - 80.00%	Paid Off - 360	Oct-15-03
110818580 1			198,000.00	197,509.19	Mar-31-04	6.989%	CA - 77.34%	Paid Off - 360	Nov-05-03
110819513 1			281,125.00	280,344.24	Mar-05-04	7.880%	CA - 82.68%	Paid Off - 360	Nov-05-03
14264196 2			450,000.00	435,809.63	Mar-31-04	7.800%	NE - 75.00%	Paid Off - 360	Nov-14-02
14426191 2			370,800.00	368,173.74	Mar-31-04	9.615%	IL - 90.00%	Paid Off - 360	Nov-25-02
14564926 2			166,250.00	164,286.92	Mar-31-04	7.130%	GA - 95.00%	Paid Off - 360	Jan-13-03
14760284 2			329,150.00	325,482.31	Mar-31-04	7.350%	NV - 94.99%	Paid Off - 180	Dec-18-02
14814651 2			327,850.00	325,211.94	Mar-31-04	6.250%	CA - 80.00%	Paid Off - 360	Jun-04-03
15014517 2			337,500.00	334,648.62	Mar-31-04	7.485%	NY - 90.00%	Paid Off - 360	Mar-17-03
15562408 2			400,000.00	397,968.46	Mar-31-04	6.910%	MN - 86.02%	Paid Off - 180	Aug-19-03
17013046 2			469,855.00	468,257.54	Mar-31-04	8.000%	NY - 74.58%	Paid Off - 360	Sep-19-03
17070970 2			405,000.00	403,236.80	Mar-31-04	6.750%	CA - 62.50%	Paid Off - 360	Sep-09-03
110115144 2			65,250.00	64,745.22	Mar-22-04	9.875%	CA - 95.74%	Paid Off - 180	Oct-01-02
110115755 2			32,640.00	32,594.01	Mar-31-04	13.000%	NJ - 100.00%	Paid Off - 360	Aug-13-03
110115763 2			32,640.00	32,594.01	Mar-31-04	13.000%	NJ - 100.00%	Paid Off - 360	Aug-13-03
110116753 2			32,500.00	32,423.10	Mar-18-04	11.375%	CA - 90.00%	Paid Off - 180	Jul-29-03
110117603 2			40,000.00	39,433.09	Mar-16-04	6.750%	CT - 86.81%	Paid Off - 240	Jul-25-03
110118783 2			116,500.00	116,145.41	Mar-12-04	10.750%	MA - 89.99%	Paid Off - 180	Jul-23-03
110119773 2			41,000.00	40,562.19	Mar-18-04	7.750%	NH - 100.00%	Paid Off - 240	Aug-15-03
110352663 2			360,000.00	360,000.00	Mar-25-04	8.260%	AZ - 75.00%	Paid Off - 360	Sep-16-03
110353026 2			134,500.00	134,095.12	Mar-25-04	8.600%	MD - 74.72%	Paid Off - 360	Sep-23-03
110353844 2			331,200.00	331,102.60	Mar-19-04	5.850%	CA - 90.00%	Paid Off - 360	Sep-12-03
110354065 2			399,999.00	398,652.64	Mar-04-04	8.050%	MD - 89.89%	Paid Off - 360	Sep-24-03
110369550 2			346,700.00	344,268.17	Mar-17-04	7.520%	NY - 94.99%	Paid Off - 360	Sep-25-03
110376274 2			395,000.00	392,828.25	Mar-19-04	6.500%	CA - 84.95%	Paid Off - 360	Aug-25-03
110381712 2			467,000.00	465,245.24	Mar-26-04	7.500%	FL - 81.93%	Paid Off - 360	Sep-29-03
110382033 2			391,110.00	389,683.61	Mar-19-04	7.650%	CA - 81.67%	Paid Off - 360	Sep-25-03
110383007 2			72,576.00	72,412.38	Mar-18-04	9.990%	CA - 100.00%	Paid Off - 360	Sep-19-03
110387107 2			430,350.00	428,191.25	Mar-29-04	6.500%	CA - 95.00%	Paid Off - 360	Sep-18-03
110388113 2			426,600.00	424,776.18	Mar-01-04	7.990%	CA - 90.00%	Paid Off - 360	Sep-04-03
110389558 2			465,000.00	462,792.04	Mar-15-04	6.300%	CA - 82.30%	Paid Off - 360	Sep-25-03
110389863 2			367,500.00	365,884.43	Mar-09-04	6.700%	DC - 61.25%	Paid Off - 360	Sep-22-03
110391174 2			382,500.00	380,527.91	Mar-03-04	6.990%	CA - 75.00%	Paid Off - 360	Sep-05-03
110391265 2			365,500.00	364,342.25	Mar-12-04	8.350%	CA - 85.00%	Paid Off - 360	Sep-25-03
110397668 2			162,000.00	161,326.90	Mar-18-04	6.990%	CA - 90.00%	Paid Off - 360	Sep-09-03
110399458 2			362,400.00	360,969.23	Mar-03-04	7.250%	CA - 84.28%	Paid Off - 360	Sep-29-03
110404894 2			440,000.00	438,296.87	Mar-02-04	7.350%	MN - 78.85%	Paid Off - 360	Sep-29-03
110407517 2			116,000.00	115,448.76	Mar-22-04	7.250%	AZ - 80.00%	Paid Off - 360	Sep-04-03
110411873 2			105,000.00	104,753.60	Mar-03-04	9.800%	ID - 51.22%	Paid Off - 360	Sep-19-03
110413630 2			238,000.00	236,835.26	Mar-04-04	7.100%	CA - 74.38%	Paid Off - 360	Sep-04-03
110417953 2			379,050.00	377,431.49	Mar-25-04	6.850%	CA - 95.00%	Paid Off - 360	Sep-11-03
110419686 2			369,750.00	368,060.45	Mar-15-04	6.500%	NY - 85.00%	Paid Off - 360	Sep-25-03
110421237 2			374,000.00	372,791.04	Mar-18-04	8.250%	NJ - 85.00%	Paid Off - 360	Sep-24-03
110423449 2			463,500.00	461,971.07	Mar-01-04	8.150%	UT - 90.00%	Paid Off - 360	Sep-26-03
110423530 2			440,000.00	438,084.37	Mar-31-04	6.750%	CA - 70.40%	Paid Off - 360	Sep-26-03
110429537 2			474,400.00	472,384.27	Mar-23-04	6.875%	CA - 80.00%	Paid Off - 360	Sep-15-03
110430378 2			636,000.00	633,876.12	Mar-02-04	9.000%	FL - 80.00%	Paid Off - 360	Aug-18-03
110501384 2			392,000.00	392,000.00	Mar-31-04	7.750%	MA - 80.00%	Paid Off - 360	Sep-18-03
110502093 2			325,200.00	322,107.05	Mar-31-04	6.875%	NJ - 80.00%	Paid Off - 360	Mar-07-03
110502911 2			452,000.00	449,393.02	Mar-31-04	6.250%	IL - 77.26%	Paid Off - 360	Aug-12-03
110570587 2			479,500.00	477,415.72	Mar-24-04	7.700%	OH - 79.92%	Paid Off - 360	Aug-29-03

					Page 23 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

110623386 2			472,500.00	471,026.79	Mar-26-04	7.300%	CA - 85.52%	Paid Off - 360	Oct-20-03
110625662 2			466,056.00	464,197.82	Mar-31-04	7.200%	IL - 80.00%	Paid Off - 360	Oct-10-03
110625803 2			400,000.00	399,059.72	Mar-09-04	8.700%	IL - 47.06%	Paid Off - 360	Oct-29-03
110643178 2			459,000.00	457,724.82	Mar-03-04	8.990%	CA - 85.00%	Paid Off - 360	Oct-02-03
110644648 2			342,000.00	341,070.98	Mar-10-04	7.990%	CA - 90.00%	Paid Off - 360	Oct-21-03
110649720 2			480,000.00	478,443.21	Mar-04-04	7.100%	CA - 69.57%	Paid Off - 360	Oct-15-03
110650710 2			432,000.00	430,499.60	Mar-09-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-23-03
110654985 2			442,700.00	440,997.30	Mar-17-04	6.250%	CA - 95.00%	Paid Off - 360	Oct-21-03
110655115 2			387,000.00	385,793.40	Mar-04-04	7.300%	CA - 90.00%	Paid Off - 360	Oct-03-03
110655768 2			436,500.00	434,797.34	Mar-18-04	6.150%	CA - 90.00%	Paid Off - 360	Oct-16-03
110658465 2			75,000.00	74,728.91	Mar-03-04	10.750%	CA - 100.00%	Paid Off - 240	Oct-30-03
110659372 2			330,000.00	329,103.58	Mar-22-04	7.990%	CA - 100.00%	Paid Off - 360	Oct-30-03
110691888 2			350,900.00	347,874.87	Mar-26-04	6.875%	CA - 90.00%	Paid Off - 360	May-01-03
110734530 2			70,200.00	69,943.98	Mar-02-04	7.650%	OH - 65.00%	Paid Off - 360	Sep-16-03
110737269 2			84,000.00	83,868.58	Mar-17-04	10.635%	IL - 75.00%	Paid Off - 360	Oct-17-03
110738622 2			119,000.00	118,654.51	Mar-30-04	8.780%	IL - 88.15%	Paid Off - 360	Sep-25-03
110739836 2			57,000.00	56,852.59	Mar-23-04	9.335%	AZ - 64.70%	Paid Off - 360	Sep-25-03
110742277 2			189,000.00	188,388.64	Mar-10-04	8.250%	MO - 90.00%	Paid Off - 360	Sep-12-03
110743218 2			332,000.00	330,096.95	Mar-08-04	5.450%	CA - 80.00%	Paid Off - 360	Sep-22-03
110744786 2			88,000.00	87,751.44	Mar-22-04	8.910%	WI - 75.86%	Paid Off - 360	Sep-24-03
110820479 2			547,200.00	545,909.08	Mar-31-04	7.240%	CA - 90.00%	Paid Off - 360	Nov-06-03


					Page 24 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	*Cumulative*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.


	Cumulative Loss Percentage							0.00%


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 25 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%

	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%

	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 26 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 27 of 29				© COPYRIGHT 2004 Deutsche Bank


	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for April 26, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK


					Page 28 of 29				© COPYRIGHT 2004 Deutsche Bank
	Structured Asset Investment Loan Trust (SAIL) 2004-1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for April 26, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has a Stepdown Date occurred?							No

	Has a Trigger Event occured?							No
	(60+ Day Delq % is > = to 66.0% of Senior Enhancement %)

	(x) Rolling 3-month avg. of 60+ Day Delq loans							0.00
	(y) Stated Principal Balance							2,274,801,850.84

	60+ Day Delq % ( quotient of (x) over (y) )							0.98%
	66.0% of Sr Enhancement Percentage							7.85%


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL

	Basis Risk Shortfall Amount:ClassA1							0.00
	Basis Risk Shortfall Amount:ClassA2							0.00
	Basis Risk Shortfall Amount:ClassA3							0.00
	Basis Risk Shortfall Amount:ClassM1							0.00
	Basis Risk Shortfall Amount:ClassM2							0.00
	Basis Risk Shortfall Amount:ClassM3							0.00
	Basis Risk Shortfall Amount:ClassM4							0.00
	Basis Risk Shortfall Amount:ClassM5							0.00
	Basis Risk Shortfall Amount:ClassM6							0.00
	Basis Risk Shortfall Amount:ClassB							11,920.68


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Current Period's Libor							1.090000%
	Next Period's Libor							1.090000%


				Page 29 of 29				© COPYRIGHT 2004 Deutsche Bank

STRUCTURED ASSET INV LOAN TR MORT PASS-THR CERT SER 2004-1 8-K