CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 9/25/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 31-Aug-00
Distribution Date: 25-Sep-00
Distribution #: 6
W.A.C. 9.35%
Trustee U.S. Bank National Association
Jason Giel (651) 244-1171
Bond Administrator CitiMortgage, Inc
Cathy Johnson (636) 256-6442
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------
Next
Current Succeeding
Class Coupon Type Coupon Coupon Original Par CUSIP #
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
~ A1 Floating Libor 7.22000 7.22188% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.78000 1.77812% $77,657,158.00 79548K3 B2
A-PO Principal Only 0.00000 0.00000% $3,087,842.26 79548K3 F3
** A-IO WAC IO 0.40776 0.39446% $82,393,708.61 79548K3 G1
-------------------
Class A Total $80,745,000.26
B1 SUBORDINATED 9.00000 9.00000% $618,000.00 79548K3 C0
B2 SUBORDINATED 9.00000 9.00000% $206,000.00 79548K3 D8
B3 SUBORDINATED 9.00000 9.00000% $206,000.00 79548K3 E6
B4 SUBORDINATED 9.00000 9.00000% $330,000.00 7956419X9*
B5 SUBORDINATED 9.00000 9.00000% $123,000.00 7956419Y7*
B6 SUBORDINATED 9.00000 9.00000% $165,708.35 7956419Z4*
-------------------
Class SUB Total $1,648,708.35
===================
$82,393,708.61
** Denotes Notional Balance
~ These classes constitute regular interests in a separate REMIC election in the same trust.
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificate Holders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 9/25/2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $430,206.95 $0.00 $0.00 $0.00 $0.00 $430,206.95
A2 $106,062.10 $0.00 $0.00 $0.00 $0.00 $106,062.10
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $25,816.77 $0.00 $0.00 $0.00 $0.00 $25,816.77
----------------------------------------------------------------------------------------------------
A Total $562,085.82 $0.00 $0.00 $0.00 $0.00 $562,085.82
RES $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------------
RES Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
B1 $4,556.03 $0.00 $0.00 $0.00 $0.00 $4,556.03
B2 $1,518.68 $0.00 $0.00 $0.00 $0.00 $1,518.68
B3 $1,518.68 $0.00 $0.00 $0.00 $0.00 $1,518.68
B4 $2,432.83 $0.00 $0.00 $0.00 $0.00 $2,432.83
B5 $906.78 $0.00 $0.00 $0.00 $0.00 $906.78
B6 $1,221.64 $0.00 $0.00 $0.00 $0.00 $1,221.64
----------------------------------------------------------------------------------------------------
SUB Total $12,154.64 $0.00 $0.00 $0.00 $0.00 $12,154.64
====================================================================================================
Total $574,240.46 $0.00 $0.00 $0.00 $0.00 $574,240.46
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.53982352 $0.00 $0.00
A2 1.36577365 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.31333424 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.37221683 $0.00 $0.00
B2 7.37223301 $0.00 $0.00
B3 7.37223301 $0.00 $0.00
B4 7.37221212 $0.00 $0.00
B5 7.37219512 $0.00 $0.00
B6 7.37222958 $0.00 $0.00
--------------------------------------
SUB Total $0.00 $0.00
======================================
Total $0.00 $0.00
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
SBM7 2000-01
Payment Date: 9/25/2000
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------
Certificate
Reductions
not part of Principal
distributions Paid Cumulative
Principal to reduce Principal Per Principal
CLASS Due Stated Amount Paid Certificate Loss
---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A1 $1,442,380.95 $0.00 $1,442,380.95 18.57370250 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $47,628.80 $0.00 $47,628.80 15.42462211 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
-------------------------------------------------------------------------------------------------
A Total $1,490,009.75 $0.00 $1,490,009.75 0.00
B1 $2,167.63 $0.00 $2,167.63 3.50749191 0.00
B2 $722.54 $0.00 $722.54 3.50747573 0.00
B3 $722.54 $0.00 $722.54 3.50747573 0.00
B4 $1,157.47 $0.00 $1,157.47 3.50748485 0.00
B5 $431.42 $0.00 $431.42 3.50747967 0.00
B6 $581.22 $0.00 $581.22 3.50748770 0.00
-------------------------------------------------------------------------------------------------
SUB Total $5,782.82 $0.00 $5,782.82 0.00
=================================================================================================
Total $1,495,792.57 $0.00 $1,495,792.57 0.00
Aggr. Scheduled Principal Payments: $274,013.47
Aggr. Principal Prepayments: $1,221,779.10
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
SBM7 2000-01
Payment Date: 9/25/2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
Previous Ending Ending Ending
Period's Period's Balance Per Balance Ending
CLASS Balance Balance Certificate Pool Factor Class PCT
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A1 $71,502,540.26 $70,060,159.31 902.17258929 0.90217259 97.7470054581 %
** A2 $71,502,540.26 $70,060,159.31 902.17258929 0.90217259 0.0000000000 %
A-PO $2,853,910.30 $2,806,281.50 908.81633960 0.90881634 0.0000000000 %
** A-IO $75,977,067.06 $74,481,274.49 903.96798186 0.90396798 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
A Total $74,356,450.56 $72,866,440.81 97.7470054581 %
B1 $607,470.09 $605,302.46 979.45381877 0.97945382 0.8445099675 %
B2 $202,490.03 $201,767.49 979.45383495 0.97945383 0.2815033271 %
B3 $202,490.03 $201,767.49 979.45383495 0.97945383 0.2815033271 %
B4 $324,377.23 $323,219.76 979.45381818 0.97945382 0.4509519241 %
B5 $120,904.23 $120,472.81 979.45373984 0.97945374 0.1680820674 %
B6 $162,884.89 $162,303.67 979.45378130 0.97945378 0.2264439287 %
---------------------------------------------------------------------------------------------------------------
SUB Total $1,620,616.50 $1,614,833.68 2.2529945419 %
===============================================================================================================
Total $75,977,067.06 $74,481,274.49 100.0000000000 %
PO Balance $2,853,910.30 $2,806,281.50
Non PO Balance $73,123,156.76 $71,674,992.99
** Denotes Notional Balance
</TABLE>
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
Previous Ending Beginning
Period's Period's Balance Per Beginning Prepayment
CLASS Balance Balance Certificate Class PCT Percentage
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A1 $71,502,540.26 $70,060,159.31 920.74629180 97.7837164425% 100.0000000000 %
** A2 $71,502,540.26 $70,060,159.31 920.74629180 0.0000000000% 0.0000000000 %
A-PO $2,853,910.30 $2,806,281.50 924.24096171 0.0000000000% 0.0000000000 %
** A-IO $75,977,067.06 $74,481,274.49 922.12219042 0.0000000000% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class A Total $74,356,450.56 $72,866,440.81 97.7837164425% 100.0000000000 %
B1 $607,470.09 $605,302.46 982.96131068 0.8307492687% 0.0000000000 %
B2 $202,490.03 $201,767.49 982.96131068 0.2769164229% 0.0000000000 %
B3 $202,490.03 $201,767.49 982.96131068 0.2769164229% 0.0000000000 %
B4 $324,377.23 $323,219.76 982.96130303 0.4436039750% 0.0000000000 %
B5 $120,904.23 $120,472.81 982.96121951 0.1653432857% 0.0000000000 %
B6 $162,884.89 $162,303.67 982.96126900 0.2227541824% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class SUB Total $1,620,616.50 $1,614,833.68 2.2162835575% 0.0000000000 %
================================================================================================================
Total $75,977,067.06 $74,481,274.49 100.0000000000% 100.0000000000 %
PO Balance $2,853,910.30 $2,806,281.50
Non PO Balance $73,123,156.76 $71,674,992.99
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 9/25/2000
Print Date: 10/6/2000
P & I Advances
---------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $146,873.24
Summary of Disbursements
-------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
---------------- ------------- --------------- ----------------
$2,072,011.59 $0.00 $1,978.56 $2,070,033.03
Stated Collateral Information
-----------------------------
Service Fees $10,971.60
Begin Balance $75,977,067.06
Aggregate Adj Balance $74,481,274.49
Realized Losses incurred during the related Prepayment Period
-------------------------------------------------------------
Total Realized Losses $0.00
Which Include:
Type Coverage Current Losses Cumulative Losses
--------------- ---------------- --------------- -----------------
Special Hazards $1,430,689.00 $0.00 $0.00
Bankruptcy $100,000.00 $0.00 $0.00
Fraud $823,937.00 $0.00 $0.00
Extraordinary Trust Fund Expenses
---------------------------------
Expenses withdrawn from the collection
Account or the Distribution Account: $0.00
Withdrawals from Certificate Account
------------------------------------
Type Retained Amount Balance
------------------------ -------- ------------- -------------
Trust Administration Fee Yes $791.42 $0.00
Trustee Fee No $1,187.14 $0.00
COLLATERAL INFORMATION:
AT ISSUE CURRENT
---------------- ----------------
WAC - SCHED BEG BAL 9.35% 9.35%
WAC - SCHED END BAL 9.35%
WAC - ACTUAL END BAL 9.35%
WAM 209 212
AVG LTV
AVG LOAN SIZE $181,484 $176,079
# OF LOANS 454 423
ACTUAL AGGREGATE $82,393,708.61 $74,700,465.31
PRINCIPAL BALANCE $82,393,708.61 $74,481,274.49
<TABLE>
<CAPTION>
DELINQUENCY (1) Number of Amount of Scheduled Amount of Actual
loans Balance Balance
----------- ---------------------- ---------------------
# PCT Amount PCT Amount PCT
<S> <C> <C> <C> <C> <C> <C>
30 + Days 16 3.78% $3,792,947.36 5.09% $3,808,093.34 5.11%
60 + Days 0 0.00% $0.00 0.00% $0.00 0.00%
(2) 90 + Days 1 0.24% $61,945.68 0.08% $62,473.73 0.08%
REAL ESTATE OWNED BY THE TRUST 0 0.00% $0.00 0.00% $0.00 0.00%
FORECLOSURES IN PROCESS 1 0.24% $61,945.68 0.08% $62,473.73 0.08%
BANKRUPTCIES IN PROCESS 4 0.95% $909,769.78 1.22% $911,060.68 1.22%
PURCHASE AMOUNT ADVANCES NA
(1) DETERMINED BY THE MBA METHOD
(2) 90+ DAYS DOES NOT INCLUDE REAL ESTATE OWNED BY THE TRUST.
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholder
Remic Pass-Through Certificate
Series: SBM7 2000-01
Payment Date: 9/25/2000
Loans that became REO.
Loan Id Actual Principal Balance Scheduled Principal Balance
--------- ------------------------ ---------------------------
NO REO $0.00 $0.00
Total Book Value of REO Properties: $0.00
