8-K 1 sai03bc9.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-BC9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106925-04 54-2123784 Pooling and Servicing Agreement) (Commission 54-2123785 (State or other File Number) 54-2123786 jurisdiction 54-2123787 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-BC9 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-BC9 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-BC9 Trust By: Wells Fargo Bank Minnesota, N.A., as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, 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-BC9 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-BC9 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 1-A1 86358EDE3 SEN 1.~~26000~~25875% 9289,~~919~~009,~~509~~594.5291 9496,~~313~~479.3060 32,~~909~~798,~~914~~844.6189 1-A2 86358EDF0 SEN 2.46000% 73,508,000.00 150,691.40 0.00 2A 86358EDG8 SEN 2.14000% ~~434~~427,~~320~~084,~~830~~978.4950 ~~774~~761,~~538~~634.8188 710,~~235~~000,~~851~~781.9919 3-A1 86358EDR4 SEN 1.~~37000~~36875% ~~144~~141,~~958~~969,~~496~~601.1667 ~~159~~167,~~977~~331.8188 23,~~988~~983,~~894~~800.4919 3-A2 86358EDH6 SEN 1.~~60000~~59875% 30,000,000.00 3841,~~666~~301.6704 0.00 3-A3 86358EDS2 SEN 1.~~47000~~46875% ~~137~~134,~~190~~847,~~788~~096.7999 ~~162~~170,~~456~~548.7680 23,~~343~~123,~~691~~830.8053 AIO 86358EDJ2 IO 6.00000% 0.00 981,465.00 0.00 M1 86358EDK9 MEZ 1.~~82000~~81875% 51,800,000.00 7581,~~944~~126.5635 0.00 M2 86358EDL7 MEZ 2.~~87000~~86875% 46,347,000.00 ~~107~~114,~~151~~491.6957 0.00 M3 86358EDM5 MEZ 3.~~22000~~21875% 13,631,000.00 3537,~~357~~781.3006 0.00 M4 86358EDN3 MEZ 4.~~12000~~11875% 16,358,000.00 5458,~~290~~016.3894 0.00 M5 86358EDP8 MEZ 4.~~12000~~11875% 10,905,000.00 3638,~~192~~676.4878 0.00 B 86358EDQ6 SEN 4.~~12000~~11875% 8,179,000.00 2729,~~145~~008.1947 0.00 X SAI03BC9X SEN 0.00000% 5,451,503.91 2,~~901~~794,~~585~~341.4496 0.00 P SAI03BC9P SEN 0.00000% 100.00 ~~235~~231,~~641~~755.5873 0.00 R1 SAI03B9R1 SEN 0.00000% 0.00 0.00 0.00 R2 SAI03B9R2 SEN 0.00000% 0.00 0.00 0.00 R3 SAI03B9R3 SEN 0.00000% 0.00 0.00 0.00 R4 SEN 0.00000% 0.00 0.00 0.00 Totals 1,~~065~~049,~~569~~090,~~228~~875.8798 5,~~835~~754,~~418~~651.3746 1619,~~478~~907,~~352~~256.8980

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 8986,~~009~~210,~~594~~750.9102 42,~~004~~895,~~227~~324.9149 0.00 1-A2 0.00 73,508,000.00 150,691.40 0.00 2A 0.00 ~~427~~417,084,~~978~~197.5031 810,~~010~~762,~~390~~416.8007 0.00 3-A1 0.00 ~~141~~137,~~969~~985,~~601~~801.6748 34,~~148~~151,~~872~~132.3007 0.00 3-A2 0.00 30,000,000.00 3841,~~666~~301.6704 0.00 3-A3 0.00 ~~134~~131,~~847~~723,~~096~~266.9947 23,~~506~~294,~~148~~379.5633 0.00 AIO 0.00 0.00 981,465.00 0.00 M1 0.00 51,800,000.00 7581,~~944~~126.5635 0.00 M2 0.00 46,347,000.00 ~~107~~114,~~151~~491.6957 0.00 M3 0.00 13,631,000.00 3537,~~357~~781.3006 0.00 M4 0.00 16,358,000.00 5458,~~290~~016.3894 0.00 M5 0.00 10,905,000.00 3638,~~192~~676.4878 0.00 B 0.00 8,179,000.00 2729,~~145~~008.1947 0.00 X 0.00 5,451,503.91 2,~~901~~794,~~585~~341.4496 0.00 P 0.00 100.00 ~~235~~231,~~641~~755.5873 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 1,~~049~~029,~~090~~183,~~875~~619.9819 2225,~~313~~661,~~771~~908.26 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) 1-A1 96,312,000.00 9289,~~919~~009,~~509~~594.5291 0.00 32,~~909~~798,~~914~~844.6189 0.00 0.00 1-A2 73,508,000.00 73,508,000.00 0.00 0.00 0.00 0.00 2A 446,881,000.00 ~~434~~427,~~320~~084,~~830~~978.4950 0.00 710,~~235~~000,~~851~~781.9919 0.00 0.00 3-A1 150,000,000.00 ~~144~~141,~~958~~969,~~496~~601.1667 0.00 23,~~988~~983,~~894~~800.4919 0.00 0.00 3-A2 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 3-A3 141,144,000.00 ~~137~~134,~~190~~847,~~788~~096.7999 0.00 23,~~343~~123,~~691~~830.8053 0.00 0.00 AIO 0.00 0.00 0.00 0.00 0.00 0.00 M1 51,800,000.00 51,800,000.00 0.00 0.00 0.00 0.00 M2 46,347,000.00 46,347,000.00 0.00 0.00 0.00 0.00 M3 13,631,000.00 13,631,000.00 0.00 0.00 0.00 0.00 M4 16,358,000.00 16,358,000.00 0.00 0.00 0.00 0.00 M5 10,905,000.00 10,905,000.00 0.00 0.00 0.00 0.00 B 8,179,000.00 8,179,000.00 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 1,085,065,000.00 1,~~060~~043,~~117~~639,~~624~~272.9607 0.00 1619,~~478~~907,~~352~~256.8980 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 1-A1 32,~~909~~798,~~914~~844.61 89 86,~~009~~210,~~594~~750.9102 0.~~92417970~~89511951 32,~~909~~798,~~914~~844.6189 1-A2 0.00 73,508,000.00 1.00000000 0.00 2A 710,~~235~~000,~~851~~781.9919 ~~427~~417,084,~~978~~197.5031 0.~~95570181~~93332274 710,~~235~~000,~~851~~781.9919 3-A1 23,~~988~~983,~~894~~800.4919 ~~141~~137,~~969~~985,~~601~~801.6748 0.~~94646401~~91990534 23,~~988~~983,~~894~~800.4919 3-A2 0.00 30,000,000.00 1.00000000 0.00 3-A3 23,~~343~~123,~~691~~830.8053 ~~134~~131,~~847~~723,~~096~~266.9947 0.~~95538668~~93325445 23,~~343~~123,~~691~~830.8053 AIO 0.00 0.00 0.00000000 0.00 M1 0.00 51,800,000.00 1.00000000 0.00 M2 0.00 46,347,000.00 1.00000000 0.00 M3 0.00 13,631,000.00 1.00000000 0.00 M4 0.00 16,358,000.00 1.00000000 0.00 M5 0.00 10,905,000.00 1.00000000 0.00 B 0.00 8,179,000.00 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 1619,~~478~~907,~~352~~256.8980 1,~~043~~023,~~639~~732,~~272~~015.0728 0.~~96182189~~94347529 1619,~~478~~907,~~352~~256.8980

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 96,312,000.00 ~~964~~924.~~77603538~~17969630 0.00000000 4029.~~59633909~~06018866 0.00000000 1-A2 73,508,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A 446,881,000.00 ~~971~~955.~~89370434~~70180540 0.00000000 1622.~~19189894~~37907002 0.00000000 3-A1 150,000,000.00 ~~966~~946.~~38997440~~46401113 0.00000000 1926.~~92596327~~55866793 0.00000000 3-A2 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A3 141,144,000.00 ~~971~~955.~~99164534~~38667595 0.00000000 1622.~~60496939~~13222333 0.00000000 AIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 51,800,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 46,347,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 13,631,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 16,358,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 10,905,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 8,179,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 5,451,503.91 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 1-A1 0.00000000 4029.~~59633909~~06018866 ~~924~~895.~~17969630~~11950764 0.~~92417970~~89511951 4029.~~59633909~~06018866 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A 0.00000000 1622.~~19189894~~37907002 ~~955~~933.~~70180540~~32273538 0.~~95570181~~93332274 1622.~~19189894~~37907002 3-A1 0.00000000 1926.~~92596327~~55866793 ~~946~~919.~~46401113~~90534320 0.~~94646401~~91990534 1926.~~92596327~~55866793 3-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A3 0.00000000 1622.~~60496939~~13222333 ~~955~~933.~~38667595~~25445269 0.~~95538668~~93325445 1622.~~60496939~~13222333 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 1-A1 96,312,000.00 1.~~26000~~25875% 9289,~~919~~009,~~509~~594.5291 9496,~~313~~479.3060 0.00 0.00 1-A2 73,508,000.00 2.46000% 73,508,000.00 150,691.40 0.00 0.00 2A 446,881,000.00 2.14000% ~~434~~427,~~320~~084,~~830~~978.4950 ~~774~~761,~~538~~634.8188 0.00 0.00 3-A1 150,000,000.00 1.~~37000~~36875% ~~144~~141,~~958~~969,~~496~~601.1667 ~~159~~167,~~977~~331.8188 0.00 0.00 3-A2 30,000,000.00 1.~~60000~~59875% 30,000,000.00 3841,~~666~~301.6704 0.00 0.00 3-A3 141,144,000.00 1.~~47000~~46875% ~~137~~134,~~190~~847,~~788~~096.7999 ~~162~~170,~~456~~548.7680 0.00 0.00 AIO 0.00 6.00000% 196,293,000.00 981,465.00 0.00 0.00 M1 51,800,000.00 1.~~82000~~81875% 51,800,000.00 7581,~~944~~126.5635 0.00 0.00 M2 46,347,000.00 2.~~87000~~86875% 46,347,000.00 ~~107~~114,~~151~~491.6957 0.00 0.00 M3 13,631,000.00 3.~~22000~~21875% 13,631,000.00 3537,~~357~~781.3006 0.00 0.00 M4 16,358,000.00 4.~~12000~~11875% 16,358,000.00 5458,~~290~~016.3894 0.00 0.00 M5 10,905,000.00 4.~~12000~~11875% 10,905,000.00 3638,~~192~~676.4878 0.00 0.00 B 8,179,000.00 4.~~12000~~11875% 8,179,000.00 2729,~~145~~008.1947 0.00 0.00 X 5,451,503.91 0.00000% 5,451,503.91 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 1,090,516,603.91 2,~~698~~728,~~191~~553.3577 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 1-A1 0.00 0.00 9496,~~313~~479.3060 0.00 8986,~~009~~210,~~594~~750.9102 1-A2 0.00 0.00 150,691.40 0.00 73,508,000.00 2A 0.00 0.00 ~~774~~761,~~538~~634.8188 0.00 ~~427~~417,084,~~978~~197.5031 3-A1 0.00 0.00 ~~159~~167,~~977~~331.8188 0.00 ~~141~~137,~~969~~985,~~601~~801.6748 3-A2 0.00 0.00 3841,~~666~~301.6704 0.00 30,000,000.00 3-A3 0.00 0.00 ~~162~~170,~~456~~548.7680 0.00 ~~134~~131,~~847~~723,~~096~~266.9947 AIO 0.00 0.00 981,465.00 0.00 196,293,000.00 M1 0.00 0.00 7581,~~944~~126.5635 0.00 51,800,000.00 M2 0.00 0.00 ~~107~~114,~~151~~491.6957 0.00 46,347,000.00 M3 0.00 0.00 3537,~~357~~781.3006 0.00 13,631,000.00 M4 0.00 0.00 5458,~~290~~016.3894 0.00 16,358,000.00 M5 0.00 0.00 3638,~~192~~676.4878 0.00 10,905,000.00 B 0.00 0.00 2729,~~145~~008.1947 0.00 8,179,000.00 X 0.00 0.00 2,~~901~~794,~~585~~341.4496 0.00 5,451,503.91 P 0.00 0.00 ~~235~~231,~~641~~755.5873 0.00 100.00 R1 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 0.00 R4 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~835~~754,~~418~~651.3746 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 1-A1 96,312,000.00 1.~~26000~~25875% ~~964~~924.~~77603538~~17969630 01.~~97924765~~00174018 0.00000000 0.00000000 1-A2 73,508,000.00 2.46000% 1000.00000000 2.05000000 0.00000000 0.00000000 2A 446,881,000.00 2.14000% ~~971~~955.~~89370434~~70180540 1.~~73321043~~70433489 0.00000000 0.00000000 3-A1 150,000,000.00 1.~~37000~~36875% ~~966~~946.~~38997440~~46401113 1.~~06651873~~11554587 0.00000000 0.00000000 3-A2 30,000,000.00 1.~~60000~~59875% 1000.00000000 1.~~28888900~~37670133 0.00000000 0.00000000 3-A3 141,144,000.00 1.~~47000~~46875% ~~971~~955.~~99164534~~38667595 1.~~15100011~~20833192 0.00000000 0.00000000 AIO 0.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 M1 51,800,000.00 1.~~82000~~81875% 1000.00000000 1.~~46611120~~56614575 0.00000000 0.00000000 M2 46,347,000.00 2.~~87000~~86875% 1000.00000000 2.~~31194446~~47031243 0.00000000 0.00000000 M3 13,631,000.00 3.~~22000~~21875% 1000.00000000 2.~~59388893~~77170127 0.00000000 0.00000000 M4 16,358,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888862~~54670131 0.00000000 0.00000000 M5 10,905,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888858~~54670151 0.00000000 0.00000000 B 8,179,000.00 4.~~12000~~11875% 1000.00000000 3.~~31888862~~54670131 0.00000000 0.00000000 X 5,451,503.91 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 1-A1 0.00000000 0.00000000 01.~~97924765~~00174018 0.00000000 ~~924~~895.~~17969630~~11950764 1-A2 0.00000000 0.00000000 2.05000000 0.00000000 1000.00000000 2A 0.00000000 0.00000000 1.~~73321043~~70433489 0.00000000 ~~955~~933.~~70180540~~32273538 3-A1 0.00000000 0.00000000 1.~~06651873~~11554587 0.00000000 ~~946~~919.~~46401113~~90534320 3-A2 0.00000000 0.00000000 1.~~28888900~~37670133 0.00000000 1000.00000000 3-A3 0.00000000 0.00000000 1.~~15100011~~20833192 0.00000000 ~~955~~933.~~38667595~~25445269 AIO 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 M1 0.00000000 0.00000000 1.~~46611120~~56614575 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.~~31194446~~47031243 0.00000000 1000.00000000 M3 0.00000000 0.00000000 2.~~59388893~~77170127 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.~~31888862~~54670131 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.~~31888858~~54670151 0.00000000 1000.00000000 B 0.00000000 0.00000000 3.~~31888862~~54670131 0.00000000 1000.00000000 X 0.00000000 0.00000000 ~~532~~512.~~25412435~~58185010 0.00000000 1000.00000000 P 0.00000000 0.00000000 ~~2356~~2317.~~41580000~~55730000 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 2326,~~229~~548,~~026~~499.4332 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) ~~(17,580~~0.~~62)~~00 Prepayment Penalties 0.00 Total Deposits 2326,~~211~~548,~~445~~499.8132 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~897~~886,~~674~~591.5506 Payment of Interest and Principal 2225,~~313~~661,~~771~~908.26 Total Withdrawals (Pool Distribution Amount) 2326,~~211~~548,~~445~~499.8132 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~443~~437,~~987~~121.0455 Credit Risk Management Fee 13,~~319~~113.6264 PMI Insurance Premium Fee ~~434~~430,~~817~~891.7994 Wells Fargo Bank Minnesota, N.A. 5,~~550~~463.1093 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~897~~886,~~674~~591.5506

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 8,~~985~~922.3625 8,~~985~~922.3625 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 54 0 0 54 ~~563~~267,~~217~~901.1558 0.00 0.00 ~~563~~267,~~217~~901.1558 30 Days ~~126~~158 10 110 0 ~~138~~158 1722,~~591~~742,~~290~~759.8758 ~~62,949~~0.7000 ~~2,076,213~~0.8200 0.00 1922,~~730~~742,~~454~~759.3958 60 Days 45 1 3 22 0 4970 85,~~085~~039,~~919~~869.9681 21227,~~562~~153.0705 ~~659~~3,~~016~~992,470.2863 0.00 89,~~766~~259,~~498~~493.3149 90 Days 289 0 2 24 0 3035 4870,~~035,431~~397.2118 0418,743.0029 ~~573~~5,~~828~~635,998.0013 0.00 46,~~609~~925,~~259~~138.2160 120 Days 87 0 519 1 1427 ~~747~~447,~~727~~695.5891 0.00 ~~502~~3,~~362~~678,374.1160 033,987.0017 14,~~250~~160,~~089~~057.6968 150 Days 02 0 08 0 010 0100,158.0095 0.00 0923,098.0077 0.00 01,023,257.0072 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~207~~221 79 2173 1 ~~236~~304 3029,~~460~~200,~~369~~881.6243 ~~647~~913,~~728~~797.92 314,~~811~~229,~~420~~942.2113 033,987.0017 3444,~~919~~378,~~518~~608.7565 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.~~073400~~059666% 0.000000% 0.000000% 0.~~073400~~059666% 0.~~053647~~026009% 0.000000% 0.000000% 0.~~053647~~026009% 30 Days 12.~~849677~~356802% 0.~~014680~~000000% 0.~~161480~~000000% 0.000000% 2.~~025837~~356802% 12.~~675573~~207954% 0.~~005996~~000000% 0.~~197760~~000000% 0.000000% 12.~~879329~~207954% 60 Days 0.~~660599~~671241% 0.~~014680~~044749% 0.~~044040~~328162% 0.000000% 01.~~719319~~044153% 0.~~770185~~489290% 0.~~002054~~022053% 0.~~062771~~387604% 0.000000% 0.~~835010~~898947% 90 Days 0.~~411039~~134248% 0.~~000000~~029833% 0.~~029360~~357995% 0.000000% 0.~~440399~~522076% 0.~~384375~~084501% 0.~~000000~~040653% 0.~~054657~~547164% 0.000000% 0.~~439033~~672319% 120 Days 0.~~117440~~104415% 0.000000% 0.~~073400~~283413% 0.~~014680~~014916% 0.~~205520~~402745% 0.~~071221~~043464% 0.000000% 0.~~047850~~357111% 0.~~000000~~003300% 0.~~119071~~403874% 150 Days 0.~~000000~~029833% 0.000000% 0.~~000000~~119332% 0.000000% 0.~~000000~~149165% 0.~~000000~~009724% 0.000000% 0.~~000000~~089618% 0.000000% 0.~~000000~~099342% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~038755~~296539% 0.~~102760~~134248% 01.~~308280~~088902% 0.~~014680~~014916% 34.~~464474~~534606% 2.~~901355~~834933% 0.~~061696~~088715% 01.~~363038~~381497% 0.~~000000~~003300% 34.~~326089~~308445%

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 ~~363~~480,~~002~~300.2156 0.00 0.00 0.00 ~~363~~480,~~002~~300.2156 60 Days 03 0 02 0 05 0238,088.0027 0.00 0175,863.0011 0.00 0413,951.0038 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 47 0 02 0 49 ~~363~~718,~~002~~388.2183 0.00 0175,863.0011 0.00 ~~363~~894,~~002~~251.2194 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~932401~~936768% 0.000000% 0.000000% 0.000000% 0.~~932401~~936768% 0.~~611832~~815041% 0.000000% 0.000000% 0.000000% 0.~~611832~~815041% 60 Days 0.~~000000~~702576% 0.000000% 0.~~000000~~468384% 0.000000% 01.~~000000~~170960% 0.~~000000~~404021% 0.000000% 0.~~000000~~298429% 0.000000% 0.~~000000~~702450% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~932401~~639344% 0.000000% 0.~~000000~~468384% 0.000000% 02.~~932401~~107728% 01.~~611832~~219062% 0.000000% 0.~~000000~~298429% 0.000000% 01.~~611832~~517491% 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 10 0 0 10 ~~295,113~~0.0200 0.00 0.00 ~~295,113~~0.0200 30 Days 107 0 20 0 127 1,~~588~~199,~~838~~877.2662 0.00 ~~320,831~~0.7800 0.00 1,~~909~~199,~~670~~877.0462 60 Days 02 0 15 0 17 0275,671.0048 0.00 ~~175~~694,~~144~~964.7175 0.00 ~~175~~970,~~144~~636.7123 90 Days 10 0 1 0 21 ~~156,750~~0.00 0.00 ~~134~~175,~~000~~144.0071 0.00 ~~290~~175,~~750~~144.0071 120 Days 01 0 01 0 02 0156,750.00 0.00 0134,000.00 0.00 0290,750.00 150 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 1110 10 47 0 1617 1,~~745~~632,~~588~~299.2610 ~~295,113~~0.0200 ~~629~~1,~~976~~004,109.4946 0.00 2,~~670~~636,~~677~~408.7756 0-29 Days 0.~~128370~~000000% 0.000000% 0.000000% 0.~~128370~~000000% 0.~~225344~~000000% 0.000000% 0.000000% 0.~~225344~~000000% 30 Days 10.~~283697~~915033% 0.000000% 0.~~256739~~000000% 0.000000% 10.~~540436~~915033% 10.~~213215~~933183% 0.000000% 0.~~244983~~000000% 0.000000% 10.~~458198~~933183% 60 Days 0.~~000000~~261438% 0.000000% 0.~~128370~~653595% 0.000000% 0.~~128370~~915033% 0.~~000000~~214398% 0.000000% 0.~~133738~~540496% 0.000000% 0.~~133738~~754894% 90 Days 0.~~128370~~000000% 0.000000% 0.~~128370~~130719% 0.000000% 0.~~256739~~130719% 0.~~119692~~000000% 0.000000% 0.~~102321~~136216% 0.000000% 0.~~222013~~136216% 120 Days 0.~~000000~~130719% 0.000000% 0.~~000000~~130719% 0.000000% 0.~~000000~~261438% 0.~~000000~~121909% 0.000000% 0.~~000000~~104216% 0.000000% 0.~~000000~~226125% 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.~~412067~~307190% 0.~~128370~~000000% 0.~~513479~~915033% 0.000000% 2.~~053915~~222222% 1.~~332907~~269490% 0.~~225344~~000000% 0.~~481041~~780928% 0.000000% 2.~~039293~~050418% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 711 0 0 0 711 ~~926~~1,~~285~~162,400.0018 0.00 0.00 0.00 ~~926~~1,~~285~~162,400.0018 60 Days 20 0 0 0 20 ~~177,206~~0.2700 0.00 0.00 0.00 ~~177,206~~0.2700 90 Days 12 0 0 0 12 ~~260~~177,~~830~~206.5027 0.00 0.00 0.00 ~~260~~177,~~830~~206.5027 120 Days 0 0 01 0 01 0.00 0.00 0260,830.0050 0.00 0260,830.0050 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1013 0 01 0 1014 1,~~364~~339,~~321~~606.7745 0.00 0260,830.0050 0.00 1,~~364~~600,~~321~~436.7795 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~098901~~757188% 0.000000% 0.000000% 0.000000% 1.~~098901~~757188% 1.~~233233~~580150% 0.000000% 0.000000% 0.000000% 1.~~233233~~580150% 60 Days 0.~~313972~~000000% 0.000000% 0.000000% 0.000000% 0.~~313972~~000000% 0.~~235928~~000000% 0.000000% 0.000000% 0.000000% 0.~~235928~~000000% 90 Days 0.~~156986~~319489% 0.000000% 0.000000% 0.000000% 0.~~156986~~319489% 0.~~347263~~240892% 0.000000% 0.000000% 0.000000% 0.~~347263~~240892% 120 Days 0.000000% 0.000000% 0.~~000000~~159744% 0.000000% 0.~~000000~~159744% 0.000000% 0.000000% 0.~~000000~~354569% 0.000000% 0.~~000000~~354569% 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 12.~~569859~~076677% 0.000000% 0.~~000000~~159744% 0.000000% 12.~~569859~~236422% 1.~~816424~~821042% 0.000000% 0.~~000000~~354569% 0.000000% 12.~~816424~~175611% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 44,~~894~~868.9005 0.00 0.00 44,~~894~~868.9005 30 Days 5665 10 60 0 6365 69,~~876~~500,~~205~~821.2422 ~~62,949~~0.7000 ~~618,873~~0.8000 0.00 79,~~558~~500,~~028~~821.7422 60 Days 2318 0 2 10 0 2530 31,~~195~~945,~~603~~477.9633 0205,614.0048 ~~483~~1,~~871~~186,369.5721 0.00 3,~~679~~337,~~475~~461.5302 90 Days 132 02 014 0 1318 1306,~~726,013~~452.4162 0418,743.0029 02,345,519.0039 0.00 13,~~726~~070,~~013~~715.4130 120 Days 01 0 011 01 013 083,940.0071 0.00 01,608,085.0053 033,987.0017 01,726,013.0041 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 9286 25 835 01 ~~102~~127 11,~~797~~836,~~822~~691.6188 ~~107~~669,~~844~~225.6082 15,~~102~~139,~~745~~974.3713 033,987.0017 1317,~~008~~679,~~412~~879.5800 0-29 Days 0.~~036751~~037425% 0.000000% 0.000000% 0.~~036751~~037425% 0.~~010561~~010768% 0.000000% 0.000000% 0.~~010561~~010768% 30 Days 2.~~058067~~432635% 0.~~036751~~000000% 0.~~220507~~000000% 0.000000% 2.~~315325~~432635% 12.~~617518~~280108% 0.~~014808~~000000% 0.~~145580~~000000% 0.000000% 12.~~777906~~280108% 60 Days 0.~~845277~~673653% 0.~~000000~~074850% 0.~~073502~~374251% 0.000000% 01.~~918780~~122754% 0.~~751715~~466896% 0.~~000000~~049346% 0.~~113823~~284717% 0.000000% 0.~~865538~~800959% 90 Days 0.~~477766~~074850% 0.~~000000~~074850% 0.~~000000~~523952% 0.000000% 0.~~477766~~673653% 0.~~406017~~073546% 0.~~000000~~100494% 0.~~000000~~562903% 0.000000% 0.~~406017~~736943% 120 Days 0.~~000000~~037425% 0.000000% 0.~~000000~~411677% 0.~~000000~~037425% 0.~~000000~~486527% 0.~~000000~~020145% 0.000000% 0.~~000000~~385925% 0.~~000000~~008157% 0.~~000000~~414227% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~381110~~218563% 0.~~073502~~187126% 01.~~294010~~309880% 0.~~000000~~037425% 34.~~748622~~752994% 2.~~775250~~840695% 0.~~025369~~160608% 01.~~259403~~233546% 0.~~000000~~008157% 34.~~060022~~243005% 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 1 0 0 1 29,~~169~~139.4830 0.00 0.00 29,~~169~~139.4830 30 Days 3042 0 0 0 3042 34,~~789~~349,~~691~~943.7677 0.00 0.00 0.00 34,~~789~~349,~~691~~943.7677 60 Days 1013 1 0 0 1114 ~~748~~898,~~333~~068.2193 21,~~562~~538.0757 0.00 0.00 ~~769~~919,~~895~~607.2850 90 Days 64 0 02 0 6 ~~213~~330,~~535~~783.5100 0.00 0171,430.0061 0.00 ~~213~~502,~~535~~213.5161 120 Days 54 0 0 1 60 ~~272~~5 136,~~116~~646.7913 0.00 020,650.0093 0.00 ~~272~~157,~~116~~297.7906 150 Days 02 0 02 0 04 0100,158.0095 0.00 0154,725.0087 0.00 0254,884.0082 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5165 2 5 0 172 54 5,~~023~~815,~~677~~600.2778 50,~~731~~677.5587 0346,807.0041 0.00 56,~~074~~213,~~408~~086.8206 0-29 Days 0.~~080257~~081766% 0.000000% 0.000000% 0.~~080257~~081766% 0.~~022475~~023254% 0.000000% 0.000000% 0.~~022475~~023254% 30 Days 23.~~407705~~434178% 0.000000% 0.000000% 0.000000% 23.~~407705~~434178% 23.~~919898~~471353% 0.000000% 0.000000% 0.000000% 23.~~919898~~471353% 60 Days 01.~~802568~~062960% 0.~~080257~~081766% 0.000000% 0.000000% 01.~~882825~~144726% 0.~~576579~~716679% 0.~~016613~~017188% 0.000000% 0.000000% 0.~~593192~~733868% 90 Days 0.~~481541~~327065% 0.000000% 0.~~000000~~163532% 0.000000% 0.~~481541~~490597% 0.~~164526~~263972% 0.000000% 0.~~000000~~136805% 0.000000% 0.~~164526~~400778% 120 Days 0.~~401284~~327065% 0.000000% 0.~~000000~~081766% 0.~~080257~~000000% 0.~~481541~~408831% 0.~~209662~~109047% 0.000000% 0.~~000000~~016480% 0.000000% 0.~~209662~~125527% 150 Days 0.~~000000~~163532% 0.000000% 0.~~000000~~163532% 0.000000% 0.~~000000~~327065% 0.~~000000~~079929% 0.000000% 0.~~000000~~123475% 0.000000% 0.~~000000~~203404% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 45.~~093098~~314800% 0.~~160514~~163532% 0.~~000000~~408831% 0.~~080257~~000000% 45.~~333868~~887163% 34.~~870664~~640980% 0.~~039088~~040442% 0.~~000000~~276760% 0.000000% 34.~~909752~~958183% 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 2 0 0 2 ~~194~~193,~~039~~894.7523 0.00 0.00 ~~194~~193,~~039~~894.7523 30 Days 1929 0 30 0 2229 46,~~047~~049,~~268~~416.4023 0.00 ~~1,136,508~~0.2400 0.00 56,~~183~~049,~~776~~416.6423 60 Days 109 0 05 0 1014 31,~~964~~682,~~776~~563.5280 0.00 01,935,273.0056 0.00 3,~~964~~617,~~776~~837.5236 90 Days 71 0 17 0 8 155,~~678,301~~955.7929 0.00 ~~439~~2,~~828~~943,903.0042 0.00 2,~~118~~999,~~129~~858.7971 120 Days 31 0 5 0 86 ~~475~~70,~~610~~359.7907 0.00 ~~502~~1,~~362~~654,807.1164 0.00 ~~977~~1,~~972~~725,166.9071 150 Days 0 0 06 0 06 0.00 0.00 0768,372.0090 0.00 0768,372.0090 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3940 2 923 0 5065 107,~~165~~858,~~957~~294.5039 ~~194~~193,~~039~~894.7523 27,~~078~~302,~~698~~357.3552 0.00 1215,~~438~~354,~~695~~546.6014 0-29 Days 0.~~200000~~201816% 0.000000% 0.000000% 0.~~200000~~201816% 0.~~084524~~085426% 0.000000% 0.000000% 0.~~084524~~085426% 30 Days 12.~~900000~~926337% 0.000000% 0.~~300000~~000000% 0.000000% 2.~~200000~~926337% 12.~~762990~~665251% 0.000000% 0.~~495063~~000000% 0.000000% 2.~~258053~~665251% 60 Days 10.~~000000~~908174% 0.000000% 0.~~000000~~504541% 0.000000% 1.~~000000~~412714% 10.~~727056~~741304% 0.000000% 0.~~000000~~852642% 0.000000% 1.~~727056~~593946% 90 Days 0.~~700000~~100908% 0.000000% 0.~~100000~~706357% 0.000000% 0.~~800000~~807265% 0.~~731068~~024653% 0.000000% 01.~~191589~~297024% 0.000000% 01.~~922657~~321677% 120 Days 0.~~300000~~100908% 0.000000% 0.~~500000~~504541% 0.000000% 0.~~800000~~605449% 0.~~207176~~030999% 0.000000% 0.~~218829~~729075% 0.000000% 0.~~426005~~760074% 150 Days 0.000000% 0.000000% 0.~~000000~~605449% 0.000000% 0.~~000000~~605449% 0.000000% 0.000000% 0.~~000000~~338530% 0.000000% 0.~~000000~~338530% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 34.~~900000~~036327% 0.~~200000~~201816% 02.~~900000~~320888% 0.000000% 56.~~000000~~559031% 43.~~428290~~462206% 0.~~084524~~085426% 03.~~905481~~217271% 0.000000% 56.~~418295~~764903%

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 7.~~326840~~321269% Weighted Average Net Coupon 6.~~826840~~821270% Weighted Average Pass-Through Rate 6.~~330917~~322145% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count 6,~~904~~812 Number Of Loans Paid In Full 92108 Ending Scheduled Collateral Loan Count 6,~~812~~704 Beginning Scheduled Collateral Balance 1,~~065~~049,~~569~~090,~~228~~875.8798 Ending Scheduled Collateral Balance 1,~~049~~029,~~090~~183,~~875~~619.9818 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2003 1,~~049~~030,~~867~~037,~~115~~673.5325 Monthly P &I Constant 7,~~432~~183,~~614~~474.8972 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount ~~17,580~~0.6200 Cumulative Realized Loss 17,580.62 Ending Scheduled Balance for Premium Loans 1,~~049~~029,~~090~~183,~~875~~619.9818 Scheduled Principal ~~926~~782,~~568~~910.5156 Unscheduled Principal 1519,~~551~~124,~~784~~346.3824

Miscellaneous Reporting Monthly Excess Cashflows 2,~~910~~785,~~180~~419.7071 Overcollateralization Amount 5,451,603.91 Overcollateralization Deficiency 0.00 Aggregate Overcolalteralization Release 0.00 Targeted Overcollateralization Amount 5,451,603.91 Cap Payment Amount 8,~~985~~922.3625

Group Level Collateral Statement Group 1(A) 1(B) 2(A) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~731881~~742863 7.~~491929~~488648 7.~~241500~~237782 Weighted Average Net Rate 7.~~231882~~242863 6.~~991929~~988648 6.~~741500~~737782 Weighted Average Maturity ~~351~~350 ~~351~~ 350 349 Beginning Loan Count ~~435~~429 ~~794~~779 ~~642~~637 Loans Paid In Full 62 1514 511 Ending Loan Count ~~429~~427 ~~779~~765 ~~637~~626 Beginning Scheduled Balance 6059,~~337~~289,~~032~~864.0034 ~~133~~130,~~735~~876,~~785~~225.5287 7675,~~072~~063,~~177~~579.4105 Ending scheduled Balance 5958,~~289~~883,~~864~~293.3462 ~~130~~128,~~876~~483,~~225~~951.8770 7573,~~063~~510,~~579~~672.0523 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant ~~441~~429,~~384~~398.1068 ~~938~~909,~~985~~613.4911 ~~541~~520,~~028~~369.1924 Scheduled Principal 5246,~~618~~837.4558 ~~104~~92,~~036~~874.3082 8167,~~964~~624.2839 Unscheduled Principal ~~994~~359,~~549~~733.2114 2,~~755~~299,~~523~~399.35 ~~926~~1,~~634~~485,282.0843 Scheduled Interest ~~388~~382,~~765~~561.6510 ~~834~~816,~~949~~738.1929 ~~459~~452,~~063~~744.9185 Servicing Fees 2524,~~140~~704.4111 5554,~~723~~531.2274 31,~~696~~276.7548 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 15,~~350~~333.1112 90,~~749~~277.3913 32,~~204~~162.3662 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 ~~348~~342,~~275~~523.1387 ~~688~~671,~~476~~929.5842 ~~395~~389,~~162~~305.8075 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.~~926595~~932528 6.~~177642~~160900 6.~~233493~~223616

Group Level Collateral Statement Group 2(B) 3(A) 3(B) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~952435~~945241 8.~~469081~~456660 7.~~205155~~198484 Weighted Average Net Rate 6.~~452435~~445241 7.~~969081~~956660 6.~~705155~~698484 Weighted Average Maturity ~~350~~349 ~~339~~338 ~~339~~338 Beginning Loan Count 2,~~756~~721 1,~~265~~246 1,~~012~~000 Loans Paid In Full 3549 1923 129 Ending Loan Count 2,~~721~~672 1,~~246~~223 ~~1,000~~991 Beginning Scheduled Balance ~~430~~424,~~996~~777,~~148~~270.1957 ~~131~~129,~~089~~698,~~536~~492.5607 ~~233~~229,~~338~~385,~~549~~444.1908 Ending scheduled Balance ~~424~~416,~~777~~329,~~270~~396.5720 ~~129~~125,~~698~~211,~~492~~735.0744 ~~229~~226,~~385~~764,~~444~~569.0899 Record Date 1011/3130/2003 1011/3130/2003 1011/3130/2003 Principal And Interest Constant 2,~~884~~782,~~725~~545.7750 1,~~037~~000,~~706~~124.7664 1,~~588~~541,~~784~~423.5855 Scheduled Principal ~~387~~324,~~665~~061.1387 ~~112~~86,~~533~~111.5326 ~~187~~165,~~750~~400.8264 Unscheduled Principal 58,~~831~~123,~~212~~812.4950 14,~~278~~400,~~510~~645.9637 32,~~765~~455,~~354~~473.2945 Scheduled Interest 2,~~497~~458,~~060~~483.6463 ~~925~~914,~~173~~013.2338 1,~~401~~376,~~033~~022.7691 Servicing Fees ~~179~~176,~~581~~990.7455 54,~~620~~040.6599 9795,~~224~~577.3925 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 ~~156~~154,~~736~~871.7607 3938,~~206~~720.9389 ~~106~~104,~~119~~991.9504 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 2,~~160~~126,~~742~~622.1401 ~~831~~821,~~345~~251.6550 1,~~197~~175,~~689~~454.4262 Realized Loss Amount 0.00 ~~17,580~~0.6200 0.00 Cumulative Realized Loss 0.00 17,580.62 0.00 Percentage of Cumulative Losses 0.0000 0.0129 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~016041~~007728 7.~~610179~~598406 6.~~159408~~149237

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 7.~~326840~~321269 Weighted Average Net Rate 6.~~826840~~821270 Weighted Average Maturity ~~351~~350.00 Record Date 1011/3130/2003 Principal And Interest Constant 7,~~432~~183,~~614~~474.8972 Beginning Loan Count 6,~~904~~812 Loans Paid In Full 92108 Ending Loan Count 6,~~812~~704 Beginning Scheduled Balance 1,~~065~~049,~~569~~090,~~228~~875.8798 Ending Scheduled Balance 1,~~049~~029,~~090~~183,~~875~~619.9818 Scheduled Principal ~~926~~782,~~568~~910.5156 Unscheduled Principal 1519,~~551~~124,~~784~~346.3824 Scheduled Interest 6,~~506~~400,~~046~~564.3816 Servicing Fee ~~443~~437,~~987~~121.1612 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee ~~440~~436,~~367~~355.5087 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~621~~527,~~691~~087.7217 Realized Loss Amount ~~17,580~~0.6200 Cumulative Realized Loss 17,580.62 Percentage of Cumulative Losses 0.0016 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.~~330917~~322145

Filing Compare · STRUCTURED ASSET SEC CORP MORT PAS THR CERTS SER 2003 BC9