CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 10/25/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 29-Sep-00
Distribution Date: 25-Oct-00
Distribution #: 7
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 7.22188 7.22000% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.77812 1.78000% $77,657,158.00 79548K3 B2
A-PO Principal Only 0.00000 0.00000% $3,087,842.26 79548K3 F3
** A-IO WAC IO 0.40745 0.39526% $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: 10/25/2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $421,638.39 $0.00 $0.00 $0.00 $0.00 $421,638.39
A2 $103,812.81 $0.00 $0.00 $0.00 $0.00 $103,812.81
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $25,289.55 $0.00 $0.00 $0.00 $0.00 $25,289.55
----------------------------------------------------------------------------------------------------
A Total $550,740.75 $0.00 $0.00 $0.00 $0.00 $550,740.75
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 $4,539.77 $0.00 $0.00 $0.00 $0.00 $4,539.77
B2 $1,513.26 $0.00 $0.00 $0.00 $0.00 $1,513.26
B3 $1,513.26 $0.00 $0.00 $0.00 $0.00 $1,513.26
B4 $2,424.15 $0.00 $0.00 $0.00 $0.00 $2,424.15
B5 $903.55 $0.00 $0.00 $0.00 $0.00 $903.55
B6 $1,217.28 $0.00 $0.00 $0.00 $0.00 $1,217.28
----------------------------------------------------------------------------------------------------
SUB Total $12,111.27 $0.00 $0.00 $0.00 $0.00 $12,111.27
=====================================================================================================
Total $562,852.02 $0.00 $0.00 $0.00 $0.00 $562,852.02
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.42948520 $0.00 $0.00
A2 1.33680929 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.30693545 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.34590615 $0.00 $0.00
B2 7.34592233 $0.00 $0.00
B3 7.34592233 $0.00 $0.00
B4 7.34590909 $0.00 $0.00
B5 7.34593496 $0.00 $0.00
B6 7.34591830 $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: 10/25/2000
<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 $960,222.52 $0.00 $960,222.52 12.36489391 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $16,491.53 $0.00 $16,491.53 5.34079419 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
-------------------------------------------------------------------------------------------------
A Total $976,714.05 $0.00 $976,714.05 0.00
B1 $2,224.89 $0.00 $2,224.89 3.60014563 0.00
B2 $741.63 $0.00 $741.63 3.60014563 0.00
B3 $741.63 $0.00 $741.63 3.60014563 0.00
B4 $1,188.05 $0.00 $1,188.05 3.60015152 0.00
B5 $442.82 $0.00 $442.82 3.60016260 0.00
B6 $596.57 $0.00 $596.57 3.60012033 0.00
-------------------------------------------------------------------------------------------------
SUB Total $5,935.59 $0.00 $5,935.59 0.00
=================================================================================================
Total $982,649.64 $0.00 $982,649.64 0.00
Aggr. Scheduled Principal Payments: $276,598.00
Aggr. Principal Prepayments: $706,051.64
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
SBM7 2000-01
Payment Date: 10/25/2000
<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 $70,060,159.31 $69,099,936.79 889.80769538 0.88980770 97.7246151874 %
** A2 $70,060,159.31 $69,099,936.79 889.80769538 0.88980770 0.0000000000 %
A-PO $2,806,281.50 $2,789,789.97 903.47554541 0.90347555 0.0000000000 %
** A-IO $74,481,274.49 $73,498,624.85 892.04171156 0.89204171 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
A Total $72,866,440.81 $71,889,726.76 97.7246151874 %
B1 $605,302.46 $603,077.57 975.85367314 0.97585367 0.8529027116 %
B2 $201,767.49 $201,025.86 975.85368932 0.97585369 0.2843009086 %
B3 $201,767.49 $201,025.86 975.85368932 0.97585369 0.2843009086 %
B4 $323,219.76 $322,031.71 975.85366667 0.97585367 0.4554334837 %
B5 $120,472.81 $120,029.99 975.85357724 0.97585358 0.1697524647 %
B6 $162,303.67 $161,707.10 975.85366097 0.97585366 0.2286943354 %
----------------------------------------------------------------------------------------------------------------
SUB Total $1,614,833.68 $1,608,898.09 2.2753848126 %
================================================================================================================
Total $74,481,274.49 $73,498,624.85 100.0000000000 %
PO Balance $2,806,281.50 $2,789,789.97
Non PO Balance $71,674,992.99 $70,708,834.88
** 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 $70,060,159.31 $69,099,936.79 902.17258929 97.7470054581% 100.0000000000 %
** A2 $70,060,159.31 $69,099,936.79 902.17258929 0.0000000000% 0.0000000000 %
A-PO $2,806,281.50 $2,789,789.97 908.81633960 0.0000000000% 0.0000000000 %
** A-IO $74,481,274.49 $73,498,624.85 903.96798186 0.0000000000% 0.0000000000 %
-----------------------------------------------------------------------------------------------------------------
Class A Total $72,866,440.81 $71,889,726.76 97.7470054581% 100.0000000000 %
B1 $605,302.46 $603,077.57 979.45381877 0.8445099675% 0.0000000000 %
B2 $201,767.49 $201,025.86 979.45383495 0.2815033271% 0.0000000000 %
B3 $201,767.49 $201,025.86 979.45383495 0.2815033271% 0.0000000000 %
B4 $323,219.76 $322,031.71 979.45381818 0.4509519241% 0.0000000000 %
B5 $120,472.81 $120,029.99 979.45373984 0.1680820674% 0.0000000000 %
B6 $162,303.67 $161,707.10 979.45378130 0.2264439287% 0.0000000000 %
-----------------------------------------------------------------------------------------------------------------
Class SUB Total $1,614,833.68 $1,608,898.09 2.2529945419% 0.0000000000 %
=================================================================================================================
Total $74,481,274.49 $73,498,624.85 100.0000000000% 100.0000000000 %
PO Balance $2,806,281.50 $2,789,789.97
Non PO Balance $71,674,992.99 $70,708,834.88
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 10/25/2000
Print Date: 11/2/2000
P & I Advances
---------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $93,383.94
Summary of Disbursements
-------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
--------------- ------------- --------------- ----------------
$1,547,441.28 $0.00 $1,939.62 $1,545,501.66
Stated Collateral Information
-----------------------------
Service Fees $12,523.33
Begin Balance $74,481,274.49
Aggregate Adj Balance $73,498,624.85
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 $775.84 $0.00
Trustee Fee No $1,163.78 $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 $175,414
# OF LOANS 454 419
ACTUAL AGGREGATE $82,393,708.61 $73,711,238.78
PRINCIPAL BALANCE $82,393,708.61 $73,498,624.85
<TABLE>
<CAPTION>
DELINQUECNY (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 3.82% $3,574,481.76 4.86% $3,590,677.63 4.89%
60 + Days 0 0.00% $0.00 0.00% $0.00 0.00%
(2) 90 + Days 1 0.24% $61,855.32 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% $61,855.32 0.08% $62,473.73 0.08%
BANKRUPTCIES IN PROCESS 4 0.95% $908,506.02 1.24% $909,807.52 1.24%
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: 10/25/2000
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
