CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 11/27/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 31-Oct-00
Distribution Date: 27-Nov-00
Distribution #: 8
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 7.21750% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.78000 1.78250% $77,657,158.00 79548K3 B2
A-PO Principal Only 0.00000 0.00000% $3,087,842.26 79548K3 F3
** A-IO WAC IO 0.40812 0.39213% $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: 11/27/2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $415,751.29 $0.00 $0.00 $0.00 $0.00 $415,751.29
A2 $102,498.24 $0.00 $0.00 $0.00 $0.00 $102,498.24
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $24,997.04 $0.00 $0.00 $0.00 $0.00 $24,997.04
----------------------------------------------------------------------------------------------------
A Total $543,246.57 $0.00 $0.00 $0.00 $0.00 $543,246.57
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 $4,523.08 $0.00 $0.00 $0.00 $0.00 $4,523.08
B2 $1,507.69 $0.00 $0.00 $0.00 $0.00 $1,507.69
B3 $1,507.69 $0.00 $0.00 $0.00 $0.00 $1,507.69
B4 $2,415.24 $0.00 $0.00 $0.00 $0.00 $2,415.24
B5 $900.22 $0.00 $0.00 $0.00 $0.00 $900.22
B6 $1,212.80 $0.00 $0.00 $0.00 $0.00 $1,212.80
----------------------------------------------------------------------------------------------------
SUB Total $12,066.72 $0.00 $0.00 $0.00 $0.00 $12,066.72
=====================================================================================================
Total $555,313.29 $0.00 $0.00 $0.00 $0.00 $555,313.29
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.35367635 $0.00 $0.00
A2 1.31988142 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.30338530 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.31889968 $0.00 $0.00
B2 7.31888350 $0.00 $0.00
B3 7.31888350 $0.00 $0.00
B4 7.31890909 $0.00 $0.00
B5 7.31886179 $0.00 $0.00
B6 7.31888284 $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
Series Name: SBM7 2000-01
Payment Date: 11/27/2000
<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 $1,619,787.96 $0.00 $1,619,787.96 20.85819262 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $26,549.59 $0.00 $26,549.59 8.59810436 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
----------------------------------------------------------------------------------------------------------
A Total $1,646,337.55 $0.00 $1,646,337.55 0.00
B1 $2,222.25 $0.00 $2,222.25 3.59587379 0.00
B2 $740.76 $0.00 $740.76 3.59592233 0.00
B3 $740.76 $0.00 $740.76 3.59592233 0.00
B4 $1,186.65 $0.00 $1,186.65 3.59590909 0.00
B5 $442.30 $0.00 $442.30 3.59593496 0.00
B6 $595.87 $0.00 $595.87 3.59589604 0.00
----------------------------------------------------------------------------------------------------------
SUB Total $5,928.59 $0.00 $5,928.59 0.00
==========================================================================================================
Total $1,652,266.14 $0.00 $1,652,266.14 0.00
Aggr. Scheduled Principal Payments: $273,799.92
Aggr. Principal Prepayments: $1,378,466.22
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 11/27/2000
<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 $69,099,936.79 $67,480,148.83 868.94950276 0.86894950 97.6796509209 %
** A2 $69,099,936.79 $67,480,148.83 868.94950276 0.86894950 0.0000000000 %
A-PO $2,789,789.97 $2,763,240.38 894.87744105 0.89487744 0.0000000000 %
** A-IO $73,498,624.85 $71,846,358.71 871.98840691 0.87198841 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
A Total $71,889,726.76 $70,243,389.21 97.6796509209 %
B1 $603,077.57 $600,855.32 972.25779935 0.97225780 0.8697570905 %
B2 $201,025.86 $200,285.10 972.25776699 0.97225777 0.2899190205 %
B3 $201,025.86 $200,285.10 972.25776699 0.97225777 0.2899190205 %
B4 $322,031.71 $320,845.06 972.25775758 0.97225776 0.4644333779 %
B5 $120,029.99 $119,587.69 972.25764228 0.97225764 0.1731069658 %
B6 $161,707.10 $161,111.23 972.25776492 0.97225776 0.2332136040 %
---------------------------------------------------------------------------------------------------------------
SUB Total $1,608,898.09 $1,602,969.50 2.3203490791 %
===============================================================================================================
Total $73,498,624.85 $71,846,358.71 100.0000000000 %
PO Balance $2,789,789.97 $2,763,240.38
Non PO Balance $70,708,834.88 $69,083,118.33
** Denotes Notional Balance
</TABLE>
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
Previous Ending Begining
Period's Period's Balance Per Beginning Prepayment
CLASS Balance Balance Certificate Class PCT Percentage
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A1 $69,099,936.79 $67,480,148.83 889.80769538 97.7246151874% 100.0000000000 %
** A2 $69,099,936.79 $67,480,148.83 889.80769538 0.0000000000% 0.0000000000 %
A-PO $2,789,789.97 $2,763,240.38 903.47554541 0.0000000000% 0.0000000000 %
** A-IO $73,498,624.85 $71,846,358.71 892.04171156 0.0000000000% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class A Total $71,889,726.76 $70,243,389.21 97.7246151874% 100.0000000000 %
B1 $603,077.57 $600,855.32 975.85367314 0.8529027116% 0.0000000000 %
B2 $201,025.86 $200,285.10 975.85368932 0.2843009086% 0.0000000000 %
B3 $201,025.86 $200,285.10 975.85368932 0.2843009086% 0.0000000000 %
B4 $322,031.71 $320,845.06 975.85366667 0.4554334837% 0.0000000000 %
B5 $120,029.99 $119,587.69 975.85357724 0.1697524647% 0.0000000000 %
B6 $161,707.10 $161,111.23 975.85366097 0.2286943354% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class SUB Total $1,608,898.09 $1,602,969.50 2.2753848126% 0.0000000000 %
================================================================================================================
Total $73,498,624.85 $71,846,358.71 100.0000000000% 100.0000000000 %
PO Balance $2,789,789.97 $2,763,240.38
Non PO Balance $70,708,834.88 $69,083,118.33
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 11/27/2000
Print Date: 12/5/2000
P & I Advances
---------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $110,225.40
Summary of Disbursements
-------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
----------------- ------------- --------------- ----------------
$2,209,493.46 $0.00 $1,914.03 $2,207,579.43
Stated Collateral Information
-----------------------------
Service Fees $8,899.17
Begin Balance $73,498,624.85
Aggregate Adj Balance $71,846,358.71
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 $765.61 $0.00
Trustee Fee No $1,148.42 $0.00
COLLATERAL INFORMATION:
AT ISSUE CURRENT
-------------- -----------------
WAC - SCHED BEG BAL 9.35% 9.35%
WAC - SCHED END BAL 9.34%
WAC - ACTUAL END BAL 9.34%
WAM 209 211
AVG LTV
AVG LOAN SIZE $181,484 $174,384
# OF LOANS 454 412
ACTUAL AGGERGATE $82,393,708.61 $72,066,893.82
PRINCIPAL BALANCE $82,393,708.61 $71,846,358.71
<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 13 3.16% $3,187,325.06 4.44% $3,198,842.56 4.45%
60 + Days 1 0.24% $293,829.01 0.41% $294,869.62 0.41%
(2) 90 + Days 1 0.24% $61,764.27 0.09% $62,473.73 0.09%
REAL ESTATE OWNED BY THE TRUST 0 0.00% $0.00 0.00% $0.00 0.00%
FORECLOSURES IN PROCESS 1 0.24% $61,764.27 0.09% $62,473.73 0.09%
BANKRUPTCIES IN PROCESS 4 0.97% $907,231.66 1.26% $908,854.15 1.26%
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: 11/27/2000
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
