UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                  FORM 10-K


  (Mark one)

  /X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 2007

      OR


  / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from ____________ to ____________



      Commission file number: 333-133985-50

      BNC Mortgage Loan Trust 2007-1
      (exact name of issuing entity as specified in its charter)

      Structured Asset Securities Corporation
      (exact name of the depositor as specified in its charter)

      Lehman Brothers Holdings Inc.
      (exact name of the sponsor as specified in its charter)



  Delaware                                74-2440850
  (State or other jurisdiction of         (I.R.S. Employer
  incorporation or organization)          Identification No.)



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


 Telephone number, including area code: (212) 526-7000



  Securities registered pursuant to Section 12(b) of the Act:

    NONE.



  Securities registered pursuant to Section 12(g) of the Act:

    NONE.



  Indicate by check mark if the registrant is a well-known seasoned issuer, as
  defined in Rule 405 of the Securities Act.

    Yes ___     No  X



  Indicate by check mark if the registrant is not required to file reports
  pursuant to Section 13 or Section 15(d) of the Act.

    Yes ___     No  X




  Indicate by check mark whether the registrant (1) has filed all reports
  required to be filed by Section 13 or 15(d) of the Securities Exchange Act
  of 1934 during the preceding 12 months (or for such shorter period that the
  registrant was required to file such reports), and (2) has been subject to
  such filing requirements for the past 90 days.

    Yes  X      No ___



  Indicate by check mark if disclosure of delinquent filers pursuant to Item
  405 of Regulation S-K (Section 229.405 of this chapter) is not contained
  herein, and will not be contained, to the best of registrant's knowledge, in
  definitive proxy or information statements incorporated by reference in Part
  III of this Form 10-K or any amendment to this Form 10-K.

   X

  Indicate by check mark whether the registrant is a large accelerated filer,
  an accelerated filer, a non-accelerated filer, or a smaller reporting
  company.  See the definitions of "large accelerated filer", "accelerated
  filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

   Large accelerated filer ___
   Accelerated filer ___
   Non-accelerated filer X (Do not check if a smaller reporting company)
   Smaller reporting company ___

  Indicate by check mark whether the registrant is a shell company (as defined
  in Rule 12b-2 of the Act).

    Yes ___     No  X



  State the aggregate market value of the voting and non-voting common equity
  held by non-affiliates computed by reference to the price at which the
  common equity was last sold, or the average bid and asked price of such
  common equity, as of the last business day of the registrant's most recently
  completed second fiscal quarter.

    Not applicable.



  Indicate by check mark whether the registrant has filed all documents and
  reports required to be filed by Section 12, 13 or 15(d) of the Securities
  Exchange Act of 1934 subsequent to the distribution of securities under a
  plan confirmed by a court.

    Not applicable.



  Indicate the number of shares outstanding of each of the registrant's
  classes of common stock, as of the last practicable date.

    Not applicable.



  DOCUMENTS INCORPORATED BY REFERENCE

  List hereunder the following documents if incorporated by reference and the
  Part of the Form 10-K (e.g., Part I, Part II, etc.) into which the document
  is incorporated: (1)Any annual report to security holders; (2) Any proxy or
  information statement; and (3)Any prospectus filed pursuant to Rule 424(b)
  or (c) under the Securities Act of 1933. The listed documents should be
  clearly described for identification purposes (e.g., annual report to
  security holders for fiscal year ended December 24, 1980).

    Not applicable.





                                     PART I

  Item 1.      Business.

               Not applicable.


  Item 1A.     Risk Factors.

               Not applicable.


  Item 1B.     Unresolved Staff Comments.

               None.


  Item 2.      Properties.

               Not applicable.


  Item 3.      Legal Proceedings.

               None.


  Item 4.      Submission of Matters to a Vote of Security Holders.

               Not applicable.




                                     PART II

  Item 5.      Market for Registrant's Common Equity, Related Stockholder
               Matters and Issuer Purchases of Equity Securities.

               Not applicable.


  Item 6.      Selected Financial Data.

               Not applicable.


  Item 7.      Management's Discussion and Analysis of Financial Condition and
               Results of Operation.

               Not applicable.


  Item 7A.     Quantitative and Qualitative Disclosures About Market Risk.

               Not applicable.


  Item 8.      Financial Statements and Supplementary Data.

               Not applicable.


  Item 9.      Changes in and Disagreements With Accountants on Accounting and
               Financial Disclosure.

               Not applicable.


  Item 9A.     Controls and Procedures.

               Not applicable.


  Item 9A(T).  Controls and Procedures.

               Not applicable.


  Item 9B.     Other Information.

               None.




                                    PART III

  Item 10.     Directors, Executive Officers and Corporate Governance.

               Not applicable.


  Item 11.     Executive Compensation.

               Not applicable.


  Item 12.     Security Ownership of Certain Beneficial Owners and Management
               and Related Stockholder Matters.

               Not applicable.


  Item 13.     Certain Relationships and Related Transactions, and Director
               Independence.

               Not applicable.


  Item 14.     Principal Accounting Fees and Services.

               Not applicable.




  ADDITIONAL DISCLOSURE ITEMS PURSUANT TO GENERAL INSTRUCTION J


Item 1112(b) of Regulation AB, Significant Obligor Financial Information.

None.



Item 1114(b)(2) of Regulation AB, Significant Enhancement  Provider Financial
Information.

None.



Item 1115(b) of Regulation AB, Certain Derivatives Instruments (Financial
Information).

None.



Item 1117 of Regulation AB, Legal Proceedings.

None.



Item 1119 of Regulation AB, Affiliations and Certain Relationships and Related
Transactions.

Information required by item 1119 has been omitted from this annual report on
Form 10-K because it is materially the same information as has been provided
previously in a prospectus timely filed pursuant to Rule 424 promulgated under
the Securities Act of 1933 under the same Central Index Key (CIK) code as this
annual report on Form 10-K.



Item 1122 of Regulation AB, Compliance with Applicable Servicing Criteria.

Reports on assessment of compliance with the servicing criteria for asset-backed
securities are attached hereto under Item 15.

Clayton

One instance where an SDA analytic should have been included but was not,
in the February 2008 Credit Risk Manager Report for BNC 2007-1 (which reports
on the December 2007 distribution)



Item 1123 of Regulation AB, Servicer Compliance Statement.

Servicer compliance statements are attached hereto under Item 15.



                               Part IV

  Item 15. Exhibits, Financial Statement Schedules.

  (a) Exhibits.

  (4) Trust Agreement dated as of February 1, 2007, among Structured Asset
  Securities Corporation, as Depositor, Clayton Fixed Income Services Inc., as
  Credit Risk Manager, U.S. Bank National Association, as Trustee, Wells Fargo
  Bank, N.A., as Securities Administrator and Aurora Loan Services LLC, as
  Master Servicer (incorporated herein by reference from Exhibit 4.1 of the
  Current Report on Form 8-K of the registrant, as filed with the Commission
  on March 15, 2007, Commission File Number 333-133985-50, CIK number
  0001390874).

  (10) Incorporated by reference as Exhibit (4).


  (31) Rule 13a-14(d)/15d-14(d) Certification.

  (33) Reports on assessment of compliance with servicing criteria for
  asset-backed securities.


    <TABLE>
    
      <c>

    33.1 Aurora Loan Services LLC, as Master Servicer
    33.2 Chase Home Finance LLC, as Subservicer for JPMorgan Chase Bank, N.A.
    33.3 Clayton Fixed Income Services, Inc., as Credit Risk Manager
    33.4 Deutsche Bank National Trust Company, as Custodian
    33.5 JPMorgan Chase Bank, N.A., as Servicer
    33.6 Wells Fargo Bank, N.A., as Securities Administrator

    </TABLE>


  (34) Attestation reports on assessment of compliance with servicing criteria
  for asset-backed securities.


    <TABLE>
    
      <c>

    34.1 Aurora Loan Services LLC, as Master Servicer
    34.2 Chase Home Finance LLC, as Subservicer for JPMorgan Chase Bank, N.A.
    34.3 Clayton Fixed Income Services, Inc., as Credit Risk Manager
    34.4 Deutsche Bank National Trust Company, as Custodian
    34.5 JPMorgan Chase Bank, N.A., as Servicer
    34.6 Wells Fargo Bank, N.A., as Securities Administrator

    </TABLE>


   (35) Servicer compliance statement.


    <TABLE>
    
       <c>

    35.1 Aurora Loan Services LLC, as Master Servicer
    35.2 Chase Home Finance LLC, as Subservicer for JPMorgan Chase Bank, N.A.
    35.3 JPMorgan Chase Bank, N.A., as Servicer

    </TABLE>


   (b) Exhibits identified in paragraph (a) above.

   (c) Not applicable.



                          SIGNATURES


  Pursuant to the requirements of Section 13 or 15(d) of the Securities
  Exchange Act of 1934, the registrant has duly caused this report to be
  signed on its behalf by the undersigned, thereunto duly authorized.


   BNC Mortgage Loan Trust 2007-1
   (Issuing Entity)

   Aurora Loan Services LLC
   (Master Servicer)

   /s/ E. Todd Whittemore
   E. Todd Whittemore, Executive Vice President
   (Senior Officer in charge of the servicing function of Aurora Loan
   Services LLC, in its capacity as master servicer)

   Aurora Loan Services LLC, as Master Servicer


    Date:   March 26, 2008



  Exhibit Index

  Exhibit No.


   (4) Trust Agreement dated as of February 1, 2007, among Structured Asset
   Securities Corporation, as Depositor, Clayton Fixed Income Services Inc.,
   as Credit Risk Manager, U.S. Bank National Association, as Trustee, Wells
   Fargo Bank, N.A., as Securities Administrator and Aurora Loan Services LLC,
   as Master Servicer (incorporated herein by reference from Exhibit 4.1 of
   the Current Report on Form 8-K of the registrant, as filed with the
   Commission on March 15, 2007, Commission File Number 333-133985-50, CIK
   number 0001390874).

  (10) Incorporated by reference as Exhibit (4).


   (31) Rule 13a-14(d)/15d-14(d) Certification.

   (33) Reports on assessment of compliance with servicing criteria for
   asset-backed securities.


    <TABLE>

    
      <c>
    33.1 Aurora Loan Services LLC, as Master Servicer
    33.2 Chase Home Finance LLC, as Subservicer for JPMorgan Chase Bank, N.A.
    33.3 Clayton Fixed Income Services, Inc., as Credit Risk Manager
    33.4 Deutsche Bank National Trust Company, as Custodian
    33.5 JPMorgan Chase Bank, N.A., as Servicer
    33.6 Wells Fargo Bank, N.A., as Securities Administrator

    </TABLE>

   (34) Attestation reports on assessment of compliance with servicing
   criteria for asset-backed securities.


    <TABLE>

    
      <c>
    34.1 Aurora Loan Services LLC, as Master Servicer
    34.2 Chase Home Finance LLC, as Subservicer for JPMorgan Chase Bank, N.A.
    34.3 Clayton Fixed Income Services, Inc., as Credit Risk Manager
    34.4 Deutsche Bank National Trust Company, as Custodian
    34.5 JPMorgan Chase Bank, N.A., as Servicer
    34.6 Wells Fargo Bank, N.A., as Securities Administrator

    </TABLE>

   (35) Servicer compliance statement.


    <TABLE>

    
       <c>
    35.1 Aurora Loan Services LLC, as Master Servicer
    35.2 Chase Home Finance LLC, as Subservicer for JPMorgan Chase Bank, N.A.
    35.3 JPMorgan Chase Bank, N.A., as Servicer

    </TABLE>