8-K 1 sal03nb1_sep.txt SEPTEMBER 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): September 25, 2003 SALOMON BROTHERS MORTGAGE SECURITIES VII, INC. Mortgage Pass-Through Certificates, Series 2003-NBC1 Trust (Exact name of registrant as specified in its charter) 54-2105542 54-2105543 New York (governing law of 333-83816-09 54-2105544 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 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 September 25, 2003 a distribution was made to holders of SALOMON BROTHERS MORTGAGE SECURITIES VII, INC., Mortgage Pass-Through Certificates, Series 2003-NBC1 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-NBC1 Trust, relating to the September 25, 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. SALOMON BROTHERS MORTGAGE SECURITIES VII, INC. Mortgage Pass-Through Certificates, Series 2003-NB1 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/4/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificatess, Series 2003-NB1 Trust, relating to the September 25, 2003 distribution. EX-99.1

Salomon Brothers Mortgage Securities VII, Inc. Mortgage Pass-Through Certificates Record Date: 78/31/03 Distribution Date: 89/25/03 SBMSVII Series: 2003-~~NBC1~~NB1 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 AV-1 79549ASB6 SEN 5.~~30152~~22570% ~~118~~109,~~080~~282,~~465~~278.9701 ~~521~~475,~~671~~896.6578 86,~~798~~470,~~187~~143.9793 AV-2 79549ASC4 SEN 6.~~35424~~30926% 4540,~~136~~922,~~363~~502.0855 ~~239~~215,~~005~~158.8995 41,~~213~~490,~~860~~424.5331 AV-3 79549ASD2 SEN 5.~~97666~~93856% 5550,~~372~~070,~~077~~174.3921 ~~275~~247,~~783~~787.5325 54,~~301~~424,~~903~~932.1828 AV-4 79549ASE0 SEN 5.~~27745~~25166% 9087,~~991~~728,~~096~~629.8316 ~~400~~383,~~167~~933.5881 37,~~262~~680,~~467~~294.6717 AF 79549ASF7 SEN 6.25000% ~~155~~146,~~870~~598,~~578~~284.6660 ~~811~~763,~~825~~532.9373 911,~~272~~652,~~294~~356.0661 PO SAL03NBPO SEN 0.00000% 6,~~753~~499,~~571~~739.3883 0.00 ~~253~~509,~~831~~119.5594 IO SAL03NBIO SEN 0.~~96521~~96183% 0.00 8681,~~816~~498.6952 0.00 BV-1 SAL03NBV1 SUB 5.~~57947~~52955% 18,~~064~~030,~~343~~260.7721 83,~~991~~082.2868 34,~~083~~806.5638 BV-2 SAL03NBV2 SUB 5.~~57947~~52955% 9,~~563~~545,~~067~~024.5104 4443,~~464~~983.07 18,~~043~~426.4712 BV-3 SAL03NBV3 SUB 5.~~57947~~52955% 7,~~226~~212,~~134~~500.4427 33,~~598~~234.3690 13,~~634~~923.1732 BV-4 SAL03NBV4 SUB 5.~~57947~~52955% 5,~~099~~089,~~574~~953.9616 23,~~710~~454.7929 9,~~621~~825.8186 BV-5 SAL03NBV5 SUB 5.~~57947~~52955% 4,~~038~~031,~~776~~155.0574 18,~~778~~575.5440 7,~~620~~781.3191 BV-6 SAL03NBV6 SUB 5.~~57947~~52955% 4,~~888~~878,~~088~~865.5578 22,~~727~~481.4761 9,~~222~~418.7837 BF-1 SAL03NBF1 SUB 6.25000% 4,~~289~~272,~~902~~486.6422 22,~~343~~252.2553 17,~~416~~453.4273 BF-2 SAL03NBF2 SUB 6.25000% 32,~~003~~991,~~226~~034.9526 15,~~641~~578.8131 12,~~192~~218.6981 BF-3 SAL03NBF3 SUB 6.25000% 1,~~823~~816,~~774~~369.2597 9,~~498~~460.8225 7,~~404~~420.2714 BF-4 SAL03NBF4 SUB 6.25000% 1,~~287~~282,~~659~~431.3866 6,~~706~~679.5632 5,~~227~~238.7292 BF-5 SAL03NBF5 SUB 6.25000% ~~857~~854,~~783~~301.7930 4,~~467~~449.6348 3,~~482~~489.4995 BF-6 SAL03NBF6 SUB 6.25000% 1,~~609~~602,~~332~~799.8215 8,~~381~~347.9492 6,~~533~~547.67 R-I SAL03NBR1 SEN 5.~~33833~~34098% 0.00 0.00 0.00 R-II SAL03NBR2 SEN 6.25000% 0.00 0.00 0.00 R-III SAL03NBR3 SEN 0.00000% 0.00 0.00 0.00 Totals ~~533~~502,~~955~~708,~~818~~790.4212 2,~~629~~459,~~581~~387.7980 3132,~~247~~373,~~028~~822.3242

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses AV-1 0.00 ~~109~~102,~~282~~812,~~278~~134.0108 96,~~319~~946,~~859~~040.6271 0.00 AV-2 0.00 4039,~~922~~432,~~502~~078.5524 41,~~452~~705,~~866~~583.4226 0.00 AV-3 0.00 5045,~~070~~645,~~174~~241.2193 54,~~577~~672,~~686~~719.7153 0.00 AV-4 0.00 8780,~~728~~048,~~629~~334.1699 38,~~662~~064,~~635~~227.2598 0.00 AF 0.00 ~~146~~134,~~598~~945,~~284~~927.6099 1012,~~084~~415,~~119~~889.9934 0.00 PO 0.00 65,~~499~~990,~~739~~619.8388 ~~253~~509,~~831~~119.5594 0.00 IO 0.00 0.00 8681,~~816~~498.6952 0.00 BV-1 0.00 1817,~~030~~995,~~260~~453.2183 ~~118~~117,~~074~~889.8406 0.00 BV-2 0.00 9,~~545~~526,~~024~~597.0492 62,~~507~~409.5419 0.00 BV-3 0.00 7,~~212~~198,~~500~~576.2795 47,~~232~~158.5322 0.00 BV-4 0.00 5,~~089~~080,~~953~~127.1629 33,~~332~~280.6015 0.00 BV-5 0.00 4,~~031~~023,~~155~~373.7482 26,~~398~~357.8531 0.00 BV-6 0.00 4,~~878~~869,~~865~~447.7841 31,~~950~~899.2598 0.00 BF-1 0.00 4,~~272~~255,~~486~~032.2249 39,~~759~~706.6726 0.00 BF-2 0.00 2,~~991~~978,~~034~~815.2645 27,~~834~~797.5012 0.00 BF-3 0.00 1,~~816~~808,~~369~~949.9783 16,~~903~~880.0939 0.00 BF-4 0.00 1,~~282~~277,~~431~~192.6674 11,~~934~~918.2824 0.00 BF-5 0.00 ~~854~~850,~~301~~811.3036 7,~~950~~939.1243 0.00 BF-6 0.00 1,~~602~~596,~~799~~251.1548 14,~~915~~895.6159 2.44 R-I 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 Totals 0.00 ~~502~~470,~~708~~334,~~790~~967.1268 3334,~~876~~833,~~610~~210.1122 2.44 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) AV-1 145,500,000.00 ~~118~~109,~~080~~282,~~465~~278.9701 ~~320~~304,~~455~~796.7233 86,~~477~~165,~~732~~347.2560 0.00 0.00 AV-2 55,149,000.00 4540,~~136~~922,~~363~~502.0855 5652,~~463~~759.8344 41,~~157~~437,~~396~~664.7087 0.00 0.00 AV-3 73,406,000.00 5550,~~372~~070,~~077~~174.3921 6862,~~156~~015.9802 54,~~233~~362,~~746~~917.2026 0.00 0.00 AV-4 105,016,000.00 9087,~~991~~728,~~096~~629.8316 ~~140~~137,~~107~~699.3329 37,~~122~~542,~~360~~594.3488 0.00 0.00 AF 197,025,120.80 ~~155~~146,~~870~~598,~~578~~284.6660 ~~632~~598,~~813~~875.2940 811,~~639~~053,~~480~~481.7721 0.00 0.00 PO 7,970,879.20 6,~~753~~499,~~571~~739.3883 2827,~~986~~974.4532 ~~224~~481,~~845~~145.1162 0.00 0.00 IO 0.00 0.00 0.00 0.00 0.00 0.00 BV-1 18,204,000.00 18,~~064~~030,~~343~~260.7721 34,~~083~~806.5638 0.00 0.00 0.00 BV-2 9,637,000.00 9,~~563~~545,~~067~~024.5104 18,~~043~~426.4712 0.00 0.00 0.00 BV-3 7,282,000.00 7,~~226~~212,~~134~~500.4427 13,~~634~~923.1732 0.00 0.00 0.00 BV-4 5,139,000.00 5,~~099~~089,~~574~~953.9616 9,~~621~~825.8186 0.00 0.00 0.00 BV-5 4,070,000.00 4,~~038~~031,~~776~~155.0574 7,~~620~~781.3191 0.00 0.00 0.00 BV-6 4,925,878.58 4,~~888~~878,~~088~~865.5578 9,~~222~~418.7837 0.00 0.00 0.00 BF-1 4,361,000.00 4,~~289~~272,~~902~~486.6422 17,~~416~~453.4273 0.00 0.00 0.00 BF-2 3,053,000.00 32,~~003~~991,~~226~~034.9526 12,~~192~~218.6981 0.00 0.00 0.00 BF-3 1,854,000.00 1,~~823~~816,~~774~~369.2597 7,~~404~~420.2714 0.00 0.00 0.00 BF-4 1,309,000.00 1,~~287~~282,~~659~~431.3866 5,~~227~~238.7292 0.00 0.00 0.00 BF-5 872,000.00 ~~857~~854,~~783~~301.7930 3,~~482~~489.4995 0.00 0.00 0.00 BF-6 1,636,004.60 1,~~609~~602,~~332~~799.8215 6,~~533~~547.67 0.00 0.00 0.00 R-I 100.00 0.00 0.00 0.00 0.00 0.00 R-II 100.00 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 0.00 Totals 646,410,083.18 ~~533~~502,~~955~~708,~~818~~790.4212 1,~~391~~330,~~466~~670.9698 2931,~~855~~043,~~561~~151.3744 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 AV-1 86,~~798~~470,~~187~~143.9793 ~~109~~102,~~282~~812,~~278~~134.0108 0.~~75108095~~70661261 86,~~798~~470,~~187~~143.9793 AV-2 41,~~213~~490,~~860~~424.5331 4039,~~922~~432,~~502~~078.5524 0.~~74203526~~71500985 41,~~213~~490,~~860~~424.5331 AV-3 54,~~301~~424,~~903~~932.1828 5045,~~070~~645,~~174~~241.2193 0.~~68209920~~62181895 54,~~301~~424,~~903~~932.1828 AV-4 37,~~262~~680,~~467~~294.6717 8780,~~728~~048,~~629~~334.1699 0.~~83538346~~76224894 37,~~262~~680,~~467~~294.6717 AF 911,~~272~~652,~~294~~356.0661 ~~146~~134,~~598~~945,~~284~~927.6099 0.~~74405885~~68491737 911,~~272~~652,~~294~~356.0661 PO ~~253~~509,~~831~~119.5594 65,~~499~~990,~~739~~619.8388 0.~~81543575~~75156325 ~~253~~509,~~831~~119.5594 IO 0.00 0.00 0.00000000 0.00 BV-1 34,~~083~~806.5638 1817,~~030~~995,~~260~~453.2183 0.~~99045596~~98854394 34,~~083~~806.5638 BV-2 18,~~043~~426.4712 9,~~545~~526,~~024~~597.0492 0.~~99045596~~98854394 18,~~043~~426.4712 BV-3 13,~~634~~923.1732 7,~~212~~198,~~500~~576.2795 0.~~99045596~~98854394 13,~~634~~923.1732 BV-4 9,~~621~~825.8186 5,~~089~~080,~~953~~127.1629 0.~~99045596~~98854394 9,~~621~~825.8186 BV-5 7,~~620~~781.3191 4,~~031~~023,~~155~~373.7482 0.~~99045596~~98854394 7,~~620~~781.3191 BV-6 9,~~222~~418.7837 4,~~878~~869,~~865~~447.7841 0.~~99045596~~98854394 9,~~222~~418.7837 BF-1 17,~~416~~453.4273 4,~~272~~255,~~486~~032.2249 0.~~97970333~~97570110 17,~~416~~453.4273 BF-2 12,~~192~~218.6981 2,~~991~~978,~~034~~815.2645 0.~~97970333~~97570110 12,~~192~~218.6981 BF-3 7,~~404~~420.2714 1,~~816~~808,~~369~~949.9783 0.~~97970333~~97570109 7,~~404~~420.2714 BF-4 5,~~227~~238.7292 1,~~282~~277,~~431~~192.6674 0.~~97970333~~97570110 5,~~227~~238.7292 BF-5 3,~~482~~489.4995 ~~854~~850,~~301~~811.3036 0.~~97970333~~97570110 3,~~482~~489.4995 BF-6 6,~~533~~547.67 1,~~602~~596,~~799~~251.1548 0.~~97970333~~97570110 6,~~533~~547.67 R-I 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 R-III 0.00 0.00 0.00000000 0.00 Totals 3132,~~247~~373,~~028~~822.3242 ~~502~~470,~~708~~334,~~790~~967.1268 0.~~77769330~~72761082 3132,~~247~~373,~~028~~822.3242

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion AV-1 145,500,000.00 ~~811~~751.~~54959430~~08094852 2.~~20244481~~09482014 5842.~~26620103~~37352302 0.00000000 AV-2 55,149,000.00 ~~818~~742.~~44390796~~03525993 10.~~02384141~~95667084 7526.~~38480661~~06873869 0.00000000 AV-3 73,406,000.00 ~~754~~682.~~32631379~~09920456 0.~~92849331~~84482222 7159.~~29861592~~43543116 0.00000000 AV-4 105,016,000.00 ~~866~~835.~~44984412~~38345738 1.~~33415222~~31122200 2971.~~73223452~~82329245 0.00000000 AF 197,025,120.80 ~~791~~744.~~12033038~~05884897 3.~~21184064~~03958905 4356.~~84964077~~10188774 0.00000000 PO 7,970,879.20 ~~847~~815.~~28060864~~43574641 3.~~63654363~~50956517 2860.~~20831986~~36292960 0.00000000 IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 BV-1 18,204,000.00 ~~992~~990.~~32826686~~45595528 1.~~87231158~~91201824 0.00000000 0.00000000 BV-2 9,637,000.00 ~~992~~990.~~32826710~~45595517 1.~~87231192~~91201826 0.00000000 0.00000000 BV-3 7,282,000.00 ~~992~~990.~~32826696~~45595578 1.~~87231118~~91201868 0.00000000 0.00000000 BV-4 5,139,000.00 ~~992~~990.~~32826620~~45595641 1.~~87231173~~91201790 0.00000000 0.00000000 BV-5 4,070,000.00 ~~992~~990.~~32826781~~45595577 1.~~87231204~~91201720 0.00000000 0.00000000 BV-6 4,925,878.58 ~~992~~990.~~32826604~~45595639 1.~~87231168~~91201830 0.00000000 0.00000000 BF-1 4,361,000.00 ~~983~~979.~~69700527~~70332951 34.~~99367576~~00223114 0.00000000 0.00000000 BF-2 3,053,000.00 ~~983~~979.~~69700295~~70332787 34.~~99367507~~00223059 0.00000000 0.00000000 BF-3 1,854,000.00 ~~983~~979.~~69700647~~70332794 34.~~99367314~~00223301 0.00000000 0.00000000 BF-4 1,309,000.00 ~~983~~979.~~69700535~~70333079 34.~~99367456~~00223071 0.00000000 0.00000000 BF-5 872,000.00 ~~983~~979.~~69700688~~70332569 34.~~99368119~~00223624 0.00000000 0.00000000 BF-6 1,636,004.60 ~~983~~979.~~69700183~~70332724 34.~~99367459~~00223202 0.00000000 0.00000000 R-I 100.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 100.00 0.00000000 0.00000000 0.00000000 0.00000000 R-III 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 AV-1 0.00000000 6044.~~46864584~~46834316 ~~751~~706.~~08094852~~61260536 0.~~75108095~~70661261 6044.~~46864584~~46834316 AV-2 0.00000000 7627.~~40864803~~02540953 ~~742~~715.~~03525993~~00985041 0.~~74203526~~71500985 7627.~~40864803~~02540953 AV-3 0.00000000 7260.~~22710923~~28025339 ~~682~~621.~~09920456~~81895118 0.~~68209920~~62181895 7260.~~22710923~~28025339 AV-4 0.00000000 3173.~~06638674~~13451445 ~~835~~762.~~38345738~~24894292 0.~~83538346~~76224894 3173.~~06638674~~13451445 AF 0.00000000 4759.~~06148141~~14147680 ~~744~~684.~~05884897~~91737217 0.~~74405885~~68491737 4759.~~06148141~~14147680 PO 0.00000000 3163.~~84486223~~87249477 ~~815~~751.~~43574641~~56325039 0.~~81543575~~75156325 3163.~~84486223~~87249477 IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 BV-1 0.00000000 1.~~87231158~~91201824 ~~990~~988.~~45595528~~54393705 0.~~99045596~~98854394 1.~~87231158~~91201824 BV-2 0.00000000 1.~~87231192~~91201826 ~~990~~988.~~45595517~~54393691 0.~~99045596~~98854394 1.~~87231192~~91201826 BV-3 0.00000000 1.~~87231118~~91201868 ~~990~~988.~~45595578~~54393711 0.~~99045596~~98854394 1.~~87231118~~91201868 BV-4 0.00000000 1.~~87231173~~91201790 ~~990~~988.~~45595641~~54393656 0.~~99045596~~98854394 1.~~87231173~~91201790 BV-5 0.00000000 1.~~87231204~~91201720 ~~990~~988.~~45595577~~54393612 0.~~99045596~~98854394 1.~~87231204~~91201720 BV-6 0.00000000 1.~~87231168~~91201830 ~~990~~988.~~45595639~~54393808 0.~~99045596~~98854394 1.~~87231168~~91201830 BF-1 0.00000000 34.~~99367576~~00223114 ~~979~~975.~~70332951~~70109837 0.~~97970333~~97570110 34.~~99367576~~00223114 BF-2 0.00000000 34.~~99367507~~00223059 ~~979~~975.~~70332787~~70109728 0.~~97970333~~97570110 34.~~99367507~~00223059 BF-3 0.00000000 34.~~99367314~~00223301 ~~979~~975.~~70332794~~70109493 0.~~97970333~~97570109 34.~~99367314~~00223301 BF-4 0.00000000 34.~~99367456~~00223071 ~~979~~975.~~70333079~~70110008 0.~~97970333~~97570110 34.~~99367456~~00223071 BF-5 0.00000000 34.~~99368119~~00223624 ~~979~~975.~~70332569~~70110092 0.~~97970333~~97570110 34.~~99368119~~00223624 BF-6 0.00000000 34.~~99367459~~00223202 ~~979~~975.~~70332724~~70109522 0.~~97970333~~97570110 34.~~99367459~~00223202 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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 AV-1 145,500,000.00 5.~~30152~~22570% ~~118~~109,~~080~~282,~~465~~278.9701 ~~521~~475,~~671~~896.6578 0.00 0.00 AV-2 55,149,000.00 6.~~35424~~30926% 4540,~~136~~922,~~363~~502.0855 ~~239~~215,~~005~~158.8995 0.00 0.00 AV-3 73,406,000.00 5.~~97666~~93856% 5550,~~372~~070,~~077~~174.3921 ~~275~~247,~~783~~787.5325 0.00 0.00 AV-4 105,016,000.00 5.~~27745~~25166% 9087,~~991~~728,~~096~~629.8316 ~~400~~383,~~167~~933.5881 0.00 0.00 AF 197,025,120.80 6.25000% ~~155~~146,~~870~~598,~~578~~284.6660 ~~811~~763,~~825~~532.9373 0.00 0.00 PO 7,970,879.20 0.00000% 6,~~753~~499,~~571~~739.3883 0.00 0.00 0.00 IO 0.00 0.~~96521~~96183% ~~107~~101,~~936~~681,~~033~~129.8110 8681,~~817~~500.7919 0.00 0.00 BV-1 18,204,000.00 5.~~57947~~52955% 18,~~064~~030,~~343~~260.7721 83,~~991~~082.2868 0.00 0.00 BV-2 9,637,000.00 5.~~57947~~52955% 9,~~563~~545,~~067~~024.5104 4443,~~464~~983.07 0.00 0.00 BV-3 7,282,000.00 5.~~57947~~52955% 7,~~226~~212,~~134~~500.4427 33,~~598~~234.3690 0.00 0.00 BV-4 5,139,000.00 5.~~57947~~52955% 5,~~099~~089,~~574~~953.9616 23,~~710~~454.7929 0.00 0.00 BV-5 4,070,000.00 5.~~57947~~52955% 4,~~038~~031,~~776~~155.0574 18,~~778~~575.5440 0.00 0.00 BV-6 4,925,878.58 5.~~57947~~52955% 4,~~888~~878,~~088~~865.5578 22,~~727~~481.4761 0.00 0.00 BF-1 4,361,000.00 6.25000% 4,~~289~~272,~~902~~486.6422 22,~~343~~252.2453 0.00 0.00 BF-2 3,053,000.00 6.25000% 32,~~003~~991,~~226~~034.9526 15,~~641~~578.8130 0.00 0.00 BF-3 1,854,000.00 6.25000% 1,~~823~~816,~~774~~369.2597 9,~~498~~460.8226 0.00 0.00 BF-4 1,309,000.00 6.25000% 1,~~287~~282,~~659~~431.3866 6,~~706~~679.5633 0.00 0.00 BF-5 872,000.00 6.25000% ~~857~~854,~~783~~301.7930 4,~~467~~449.6249 0.00 0.00 BF-6 1,636,004.60 6.25000% 1,~~609~~602,~~332~~799.8215 8,~~381~~347.9491 0.00 0.00 R-I 100.00 5.~~33833~~34098% 0.00 0.00 0.00 0.00 R-II 100.00 6.25000% 0.00 0.00 0.00 0.00 R-III 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 646,410,083.18 2,~~629~~459,~~582~~389.8748 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 AV-1 0.00 0.00 ~~521~~475,~~671~~896.6578 0.00 ~~109~~102,~~282~~812,~~278~~134.0108 AV-2 0.00 0.00 ~~239~~215,~~005~~158.8995 0.00 4039,~~922~~432,~~502~~078.5524 AV-3 0.00 0.00 ~~275~~247,~~783~~787.5325 0.00 5045,~~070~~645,~~174~~241.2193 AV-4 0.00 0.00 ~~400~~383,~~167~~933.5881 0.00 8780,~~728~~048,~~629~~334.1699 AF 0.00 0.00 ~~811~~763,~~825~~532.9373 0.00 ~~146~~134,~~598~~945,~~284~~927.6099 PO 0.00 0.00 0.00 0.00 65,~~499~~990,~~739~~619.8388 IO 1.1067 0.00 8681,~~816~~498.6952 0.00 ~~101~~94,~~681~~958,~~129~~728.1022 BV-1 0.00 0.00 83,~~991~~082.2868 0.00 1817,~~030~~995,~~260~~453.2183 BV-2 0.00 0.00 4443,~~464~~983.07 0.00 9,~~545~~526,~~024~~597.0492 BV-3 0.00 0.00 33,~~598~~234.3690 0.00 7,~~212~~198,~~500~~576.2795 BV-4 0.00 0.00 23,~~710~~454.7929 0.00 5,~~089~~080,~~953~~127.1629 BV-5 0.00 0.00 18,~~778~~575.5440 0.00 4,~~031~~023,~~155~~373.7482 BV-6 0.00 0.00 22,~~727~~481.4761 0.00 4,~~878~~869,~~865~~447.7841 BF-1 0.00 0.00 22,~~343~~252.2553 0.00 4,~~272~~255,~~486~~032.2249 BF-2 0.00 0.00 15,~~641~~578.8131 0.00 2,~~991~~978,~~034~~815.2645 BF-3 0.00 0.00 9,~~498~~460.8225 0.00 1,~~816~~808,~~369~~949.9783 BF-4 0.00 0.00 6,~~706~~679.5632 0.00 1,~~282~~277,~~431~~192.6674 BF-5 0.00 0.00 4,~~467~~449.6348 0.00 ~~854~~850,~~301~~811.3036 BF-6 0.00 0.00 8,~~381~~347.9492 0.00 1,~~602~~596,~~799~~251.1548 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 Totals 1.1067 0.00 2,~~629~~459,~~581~~387.7980 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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 AV-1 145,500,000.00 5.~~30152~~22570% ~~811~~751.~~54959430~~08094852 3.~~58537216~~27076825 0.00000000 0.00000000 AV-2 55,149,000.00 6.~~35424~~30926% ~~818~~742.~~44390796~~03525993 43.~~33382092~~90141163 0.00000000 0.00000000 AV-3 73,406,000.00 5.~~97666~~93856% ~~754~~682.~~32631379~~09920456 3.~~75696169~~37557216 0.00000000 0.00000000 AV-4 105,016,000.00 5.~~27745~~25166% ~~866~~835.~~44984412~~38345738 3.~~81053916~~65595538 0.00000000 0.00000000 AF 197,025,120.80 6.25000% ~~791~~744.~~12033038~~05884897 43.~~12041838~~87530649 0.00000000 0.00000000 PO 7,970,879.20 0.00000% ~~847~~815.~~28060864~~43574641 0.00000000 0.00000000 0.00000000 IO 0.00 0.~~96521~~96183% ~~796~~750.~~39680668~~24552650 0.~~64057765~~60134219 0.00000000 0.00000000 BV-1 18,204,000.00 5.~~57947~~52955% ~~992~~990.~~32826686~~45595528 4.~~61389145~~56397935 0.00000000 0.00000000 BV-2 9,637,000.00 5.~~57947~~52955% ~~992~~990.~~32826710~~45595517 4.~~61389125~~56397945 0.00000000 0.00000000 BV-3 7,282,000.00 5.~~57947~~52955% ~~992~~990.~~32826696~~45595578 4.~~61389179~~56397968 0.00000000 0.00000000 BV-4 5,139,000.00 5.~~57947~~52955% ~~992~~990.~~32826620~~45595641 4.~~61389181~~56397937 0.00000000 0.00000000 BV-5 4,070,000.00 5.~~57947~~52955% ~~992~~990.~~32826781~~45595577 4.~~61389189~~56398034 0.00000000 0.00000000 BV-6 4,925,878.58 5.~~57947~~52955% ~~992~~990.~~32826604~~45595639 4.~~61389164~~56397973 0.00000000 0.00000000 BF-1 4,361,000.00 6.25000% ~~983~~979.~~69700527~~70332951 5.~~12342123~~10262096 0.00000000 0.00000000 BF-2 3,053,000.00 6.25000% ~~983~~979.~~69700295~~70332787 5.~~12342286~~10262037 0.00000000 0.00000000 BF-3 1,854,000.00 6.25000% ~~983~~979.~~69700647~~70332794 5.~~12341963~~10262136 0.00000000 0.00000000 BF-4 1,309,000.00 6.25000% ~~983~~979.~~69700535~~70333079 5.~~12342246~~10262032 0.00000000 0.00000000 BF-5 872,000.00 6.25000% ~~983~~979.~~69700688~~70332569 5.~~12341743~~10262615 0.00000000 0.00000000 BF-6 1,636,004.60 6.25000% ~~983~~979.~~69700183~~70332724 5.~~12342080~~10262013 0.00000000 0.00000000 R-I 100.00 5.~~33833~~34098% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 100.00 6.25000% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000.00 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 AV-1 0.00000000 0.00000000 3.~~58537216~~27076825 0.00000000 ~~751~~706.~~08094852~~61260536 AV-2 0.00000000 0.00000000 43.~~33382092~~90141163 0.00000000 ~~742~~715.~~03525993~~00985041 AV-3 0.00000000 0.00000000 3.~~75696169~~37557216 0.00000000 ~~682~~621.~~09920456~~81895118 AV-4 0.00000000 0.00000000 3.~~81053916~~65595538 0.00000000 ~~835~~762.~~38345738~~24894292 AF 0.00000000 0.00000000 43.~~12041838~~87530649 0.00000000 ~~744~~684.~~05884897~~91737217 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~815~~751.~~43574641~~56325039 IO 0.~~00000812~~00001232 0.00000000 0.~~64056953~~60132987 0.00000000 ~~750~~700.~~24552650~~64486577 BV-1 0.00000000 0.00000000 4.~~61389145~~56397935 0.00000000 ~~990~~988.~~45595528~~54393705 BV-2 0.00000000 0.00000000 4.~~61389125~~56397945 0.00000000 ~~990~~988.~~45595517~~54393691 BV-3 0.00000000 0.00000000 4.~~61389179~~56397968 0.00000000 ~~990~~988.~~45595578~~54393711 BV-4 0.00000000 0.00000000 4.~~61389181~~56397937 0.00000000 ~~990~~988.~~45595641~~54393656 BV-5 0.00000000 0.00000000 4.~~61389189~~56398034 0.00000000 ~~990~~988.~~45595577~~54393612 BV-6 0.00000000 0.00000000 4.~~61389164~~56397973 0.00000000 ~~990~~988.~~45595639~~54393808 BF-1 0.00000000 0.00000000 5.~~12342353~~10262096 0.00000000 ~~979~~975.~~70332951~~70109837 BF-2 0.00000000 0.00000000 5.~~12342286~~10262365 0.00000000 ~~979~~975.~~70332787~~70109728 BF-3 0.00000000 0.00000000 5.~~12341963~~10261597 0.00000000 ~~979~~975.~~70332794~~70109493 BF-4 0.00000000 0.00000000 5.~~12342246~~10261268 0.00000000 ~~979~~975.~~70333079~~70110008 BF-5 0.00000000 0.00000000 5.~~12342890~~10261468 0.00000000 ~~979~~975.~~70332569~~70110092 BF-6 0.00000000 0.00000000 5.~~12342080~~10262624 0.00000000 ~~979~~975.~~70332724~~70109522 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,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 34,~~027~~975,~~304~~013.0551 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 34,~~027~~975,~~304~~013.0551 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~150~~141,~~693~~803.9429 Payment of Interest and Principal 3334,~~876~~833,~~610~~210.1122 Total Withdrawals (Pool Distribution Amount) 34,~~027~~975,~~304~~013.0551 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~148~~139,~~580~~813.3941 Trustee Fee - Wells Fargo Bank, N.A. 21,~~113~~989.5588 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~150~~141,~~693~~803.9429

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 9010 0 0 0 9010 81,~~168~~804,~~821~~780.8061 0.00 0.00 0.00 81,~~168~~804,~~821~~780.8061 60 Days 123 0 0 0 123 ~~721~~267,~~768~~640.2597 0.00 0.00 0.00 ~~721~~267,~~768~~640.2597 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 ~~102~~13 0 0 0 ~~102~~13 82,~~890~~072,~~590~~421.0558 0.00 0.00 0.00 82,~~890~~072,~~590~~421.0558 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~951431~~226552% 0.000000% 0.000000% 0.000000% 10.~~951431~~226552% 10.~~624961~~383722% 0.000000% 0.000000% 0.000000% 10.~~624961~~383722% 60 Days 0.~~260191~~067966% 0.000000% 0.000000% 0.000000% 0.~~260191~~067966% 0.~~143576~~056904% 0.000000% 0.000000% 0.000000% 0.~~143576~~056904% 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 20.~~211622~~294517% 0.000000% 0.000000% 0.000000% 20.~~211622~~294517% 10.~~768537~~440627% 0.000000% 0.000000% 0.000000% 10.~~768537~~440627%

~~DELINQUENT~~OTHER ~~BANKRUPTCY~~INFORMATION ~~FORECLOSURE~~Current ~~REO~~Period ~~Total~~Class ~~Group~~A 1Insufficient NoFunds ~~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 36 0 0 0 36 2,693,412.75 0.00 0.00 0.00 2,693,412.75 60 Days 4 0 0 0 4 331,893.53 0.00 0.00 0.00 331,893.53 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 40 0 0 0 40 3,025,306.28 0.00 0.00 0.00 3,025,306.28 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.295918% 0.000000% 0.000000% 0.000000% 2.295918% 2.105403% 0.000000% 0.000000% 0.000000% 2.105403% 60 Days 0.255102% 0.000000% 0.000000% 0.000000% 0.255102% 0.259436% 0.000000% 0.000000% 0.000000% 0.259436% 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 2.551020% 0.000000% 0.000000% 0.000000% 2.551020% 2.364839% 0.000000% 0.000000% 0.000000% 2.364839% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 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 6 0 0 0 6 691,379.69 0.00 0.00 0.00 691,379.69 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 6 0 0 0 6 691,379.69 0.00 0.00 0.00 691,379.69 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.818182% 0.000000% 0.000000% 0.000000% 1.818182% 1.439084% 0.000000% 0.000000% 0.000000% 1.439084% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 1.818182% 0.000000% 0.000000% 0.000000% 1.818182% 1.439084% 0.000000% 0.000000% 0.000000% 1.439084% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of ~~Loans~~Contaminated NoProperties ~~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~~Periodic ~~0.00~~Advance 0.00 30 Days 7 0 0 0 7 734,676.61 0.00 0.00 0.00 734,676.61 60 Days 3 0 0 0 3 206,002.10 0.00 0.00 0.00 206,002.10 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 10 0 0 0 10 940,678.71 0.00 0.00 0.00 940,678.71 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.641509% 0.000000% 0.000000% 0.000000% 2.641509% 1.233732% 0.000000% 0.000000% 0.000000% 1.233732% 60 Days 1.132075% 0.000000% 0.000000% 0.000000% 1.132075% 0.345937% 0.000000% 0.000000% 0.000000% 0.345937% 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 3.773585% 0.000000% 0.000000% 0.000000% 3.773585% 1.579669% 0.000000% 0.000000% 0.000000% 1.579669% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 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 3 0 0 0 3 1,046,849.23 0.00 0.00 0.00 1,046,849.23 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 3 0 0 0 3 1,046,849.23 0.00 0.00 0.00 1,046,849.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.996678% 0.000000% 0.000000% 0.000000% 0.996678% 1.033715% 0.000000% 0.000000% 0.000000% 1.033715% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.996678% 0.000000% 0.000000% 0.000000% 0.996678% 1.033715% 0.000000% 0.000000% 0.000000% 1.033715% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 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 38 0 0 0 38 3,002,503.52 0.00 0.00 0.00 3,002,503.52 60 Days 5 0 0 0 5 183,872.62 0.00 0.00 0.00 183,872.62 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 43 0 0 0 43 3,186,376.14 0.00 0.00 0.00 3,186,376.14 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.769088% 0.000000% 0.000000% 0.000000% 1.769088% 1.809637% 0.000000% 0.000000% 0.000000% 1.809637% 60 Days 0.232775% 0.000000% 0.000000% 0.000000% 0.232775% 0.110822% 0.000000% 0.000000% 0.000000% 0.110822% 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 2.001862% 0.000000% 0.000000% 0.000000% 2.001862% 1.920459% 0.000000% 0.000000% 0.000000% 1.920459%

~~OTHER~~CREDIT ~~INFORMATION~~ENHANCEMENT Original $ Original % Current ~~Period~~$ ~~Class~~Current A% ~~Insufficient~~Bankruptcy ~~Funds~~154,195.00 0.02385405% 154,195.00 ~~Principal~~0.03278408% ~~Balance~~Fraud of6,464,100.84 ~~Contaminated~~1.00000000% ~~Properties~~6,464,100.84 01.0037436110% ~~Periodic~~Special ~~Advance~~Hazard 683,~~569~~232,051.6100 0.50000009% 3,232,051.00 0.68718067% Limit of Subordinate's Exposure to Certain Types of Losses

~~CREDIT~~COLLATERAL ~~ENHANCEMENT~~STATEMENT ~~Original~~Collateral $Description ~~Original~~Mixed %Fixed ~~Current~~& $Arm ~~Current~~Weighted %Average ~~Bankruptcy~~Gross ~~154,195.00~~Coupon 0.~~02385405~~000000% ~~154,195.00~~Weighted Average Pass-Through Rate 0.~~03067283~~000000% ~~Fraud~~Weighted 6Average Maturity(Stepdown Calculation ) 330 Beginning Scheduled Collateral Loan Count 4,~~464~~612 Number Of Loans Paid In Full 198 Ending Scheduled Collateral Loan Count 4,~~100.84~~414 1Beginning Scheduled Collateral Balance 502,708,790.~~00000000%~~14 6Ending Scheduled Collateral Balance 470,~~464~~334,~~100~~967.8472 1Ending Actual Collateral Balance at 31-Aug-2003 470,334,967.~~28585395%~~72 ~~Special~~Monthly ~~Hazard~~P &I Constant 3,~~232~~931,~~051~~862.13 Special Servicing Fee 0.00 Prepayment Penalties 0.~~50000009%~~00 3Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 33,~~232~~885,~~051~~961.0001 Class AP Deferred Amount 0.~~64292709%~~00 ~~Limit~~Ending ofScheduled ~~Subordinate's~~Balance ~~Exposure~~for toPremium ~~Certain~~Loans ~~Types~~470,334,967.72 ofScheduled ~~Losses~~Principal 1,330,670.98 Unscheduled Principal 31,043,151.44

~~COLLATERAL~~Group ~~STATEMENT~~Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ~~Fixed~~ARM &Mixed ~~Arm~~ARM Mixed ARM Weighted Average ~~Gross~~ Coupon Rate 5.605448 6.~~248328%~~689011 6.318309 Weighted Average ~~Pass-Through~~Net Rate 5.~~909661%~~230448 6.314011 5.943309 Weighted Average Maturity~~(Stepdown~~ ~~Calculation~~267 )322 331 Beginning ~~Scheduled Collateral~~ Loan Count 41,~~831~~568 ~~Number~~330 Of265 Loans Paid In Full ~~219~~50 ~~Ending~~11 ~~Scheduled~~18 ~~Collateral~~Ending Loan Count 41,~~612~~518 319 247 Beginning Scheduled ~~Collateral~~ Balance ~~533~~127,~~955~~928,~~818~~633.4790 ~~Ending~~48,043,042.45 ~~Scheduled~~59,549,101.94 ~~Collateral~~Ending scheduled Balance ~~502~~121,~~708~~406,~~790~~483.1491 ~~Ending~~46,543,437.97 ~~Actual~~55,112,429.42 ~~Collateral~~Record ~~Balance~~Date at08/31/2003 08/31~~-Jul-~~/2003 ~~502~~08/31/2003 Principal And Interest Constant 954,~~708~~383.43 329,~~790~~739.1497 ~~Monthly~~387,296.63 PScheduled &IPrincipal ~~Constant~~356,802.39 61,939.61 73,755.26 Unscheduled Principal 6,165,347.60 1,437,664.87 4,~~171~~362,~~742~~917.6826 ~~Special~~Scheduled Interest 597,581.04 267,800.36 313,541.37 Servicing Fees 39,977.70 15,013.45 18,609.09 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 506.38 190.17 235.71 FRY Amount 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 Special Hazard Fee 0.00 ~~Realized~~0.00 ~~Loss~~0.00 ~~Amount~~Other Fee 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~Pool Insurance Fee 0.00 ~~Class~~0.00 A0.00 ~~Optimal~~Spread ~~Amount~~Fee 331 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 557,~~183~~096.96 252,~~985~~596.7874 ~~Class~~294,696.57 APRealized ~~Deferred~~Loss Amount 0.00 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~Cumulative ~~for~~Realized ~~Premium~~Loss ~~Loans~~0.00 ~~502,708,790~~0.1400 ~~Scheduled~~0.00 ~~Principal~~Percentage ~~1,391,466~~of Cumulative Losses 0.9600 ~~Unscheduled~~0.00 ~~Principal~~0.00 ~~29,855,561~~Prepayment Penalties 0.3700 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group Group 14 Group 25 ~~Group~~Total 3 Collateral Description Mixed ARM Mixed ~~ARM~~Fixed Mixed ~~ARM~~Fixed & Arm Weighted Average Coupon Rate 5.~~681270~~631406 6.~~733985~~849348 60.~~356413~~000000 Weighted Average Net Rate 5.~~306270~~256406 6.~~358985~~599349 5.~~981413~~875476 Weighted Average Maturity ~~268~~322 ~~323~~181 ~~332~~330 Beginning Loan Count 1301 2,~~634~~148 ~~353~~4,612 ~~287~~ Loans Paid In Full 6621 2398 22198 Ending Loan Count 1280 2,~~568~~050 ~~330~~4,414 ~~265~~ Beginning Scheduled Balance ~~136~~101,~~777~~270,~~563~~564.4786 52165,~~265~~917,~~821~~446.6699 64502,~~862~~708,~~687~~790.0214 Ending scheduled Balance ~~127~~93,~~928~~569,~~633~~015.9020 48153,~~043~~703,~~042~~601.4522 59470,~~549~~334,~~101~~967.9472 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant 1634,~~018,755~~201.9016 ~~358~~1,~~680~~626,240.2494 ~~423~~3,~~417~~931,862.2313 Scheduled Principal ~~371~~158,~~197~~954.3278 65679,~~382~~218.5194 791,~~838~~330,670.8898 Unscheduled Principal 87,~~477~~542,~~732~~594.2588 411,~~157~~534,~~396~~626.7083 531,~~233~~043,~~746~~151.2044 Scheduled Interest ~~647~~475,~~558~~246.5838 ~~293~~947,~~297~~022.7300 ~~343~~2,~~578~~601,191.3515 Servicing Fees 4231,~~743~~647.0005 1634,~~333~~566.0712 20139,~~269~~813.5841 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~541~~400.4187 ~~206~~656.8875 ~~256~~1,989.7588 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 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 ~~604~~443,~~274~~198.1746 ~~276~~911,~~757~~799.7813 ~~323~~2,~~052~~459,387.0286 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 ~~Pass-Through Rate 5.301520 6.354235 5.976663~~

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description Mixed ARM Mixed Fixed Mixed Fixed & Arm Weighted Average Coupon Rate 5.657201 6.857865 6.248328 Weighted Average Net Rate 5.282201 6.607865 5.914411 Weighted Average Maturity 323 182 331 Beginning Loan Count 312 2,245 4,831 Loans Paid In Full 11 97 219 Ending Loan Count 301 2,148 4,612 Beginning Scheduled Balance 104,553,916.45 175,495,829.87 533,955,818.47 Ending scheduled Balance 101,270,564.86 165,917,446.99 502,708,790.14 Record Date 07/31/2003 07/31/2003 07/31/2003 Principal And Interest Constant 653,893.39 1,716,995.92 4,171,742.68 Scheduled Principal 160,991.25 714,057.00 1,391,466.96 Unscheduled Principal 3,122,360.34 8,864,325.88 29,855,561.37 Scheduled Interest 492,902.14 1,002,938.92 2,780,275.72 Servicing Fees 32,673.10 36,561.64 148,580.39 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 413.86 694.65 2,113.55 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 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 459,815.18 965,682.63 2,629,581.78 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.277451 6.603115 5.909661

Filing Compare · SALOMON MORTGAGE LOAN TRUST SERIES 2003-NBC1