CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 8/25/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 31-Jul-00
Distribution Date: 25-Aug-00
Distribution #: 5
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 7.22000% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.78000 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 0.40767 0.39474% $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: 8/25/2000
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $437,942.28 $0.00 $0.00 $0.00 $0.00 $437,942.28
A2 $107,969.15 $0.00 $0.00 $0.00 $0.00 $107,969.15
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $26,275.19 $0.00 $0.00 $0.00 $0.00 $26,275.19
------------------------------------------------------------------------------------------------------
A Total $572,186.62 $0.00 $0.00 $0.00 $0.00 $572,186.62
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 $4,572.04 $0.00 $0.00 $0.00 $0.00 $4,572.04
B2 $1,524.01 $0.00 $0.00 $0.00 $0.00 $1,524.01
B3 $1,524.01 $0.00 $0.00 $0.00 $0.00 $1,524.01
B4 $2,441.38 $0.00 $0.00 $0.00 $0.00 $2,441.38
B5 $909.97 $0.00 $0.00 $0.00 $0.00 $909.97
B6 $1,225.93 $0.00 $0.00 $0.00 $0.00 $1,225.93
------------------------------------------------------------------------------------------------------
SUB Total $12,197.34 $0.00 $0.00 $0.00 $0.00 $12,197.34
=======================================================================================================
Total $584,383.96 $0.00 $0.00 $0.00 $0.00 $584,383.96
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.63943223 $0.00 $0.00
A2 1.39033095 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.31889801 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.39812298 $0.00 $0.00
B2 7.39810680 $0.00 $0.00
B3 7.39810680 $0.00 $0.00
B4 7.39812121 $0.00 $0.00
B5 7.39813008 $0.00 $0.00
B6 7.39811844 $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: 8/25/2000
<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 $1,285,650.06 $0.00 $1,285,650.06 16.55546112 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $74,809.46 $0.00 $74,809.46 24.22709896 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
-------------------------------------------------------------------------------------------------
A Total $1,360,459.52 $0.00 $1,360,459.52 0.00
B1 $2,135.26 $0.00 $2,135.26 3.45511327 0.00
B2 $711.75 $0.00 $711.75 3.45509709 0.00
B3 $711.75 $0.00 $711.75 3.45509709 0.00
B4 $1,140.19 $0.00 $1,140.19 3.45512121 0.00
B5 $424.98 $0.00 $424.98 3.45512195 0.00
B6 $572.54 $0.00 $572.54 3.45510652 0.00
-------------------------------------------------------------------------------------------------
SUB Total $5,696.47 $0.00 $5,696.47 0.00
=================================================================================================
Total $1,366,155.99 $0.00 $1,366,155.99 0.00
Aggr. Scheduled Principal Payments: $273,750.61
Aggr. Principal Prepayments: $1,092,405.38
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
SBM7 2000-01
Payment Date: 8/25/2000
<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 $72,788,190.32 $71,502,540.26 920.74629180 0.92074629 97.7837164425 %
** A2 $72,788,190.32 $71,502,540.26 920.74629180 0.92074629 0.0000000000 %
A-PO $2,928,719.76 $2,853,910.30 924.24096171 0.92424096 0.0000000000 %
** A-IO $77,343,223.05 $75,977,067.06 922.12219042 0.92212219 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
A Total $75,716,910.08 $74,356,450.56 97.7837164425 %
B1 $609,605.35 $607,470.09 982.96131068 0.98296131 0.8307492687 %
B2 $203,201.78 $202,490.03 982.96131068 0.98296131 0.2769164229 %
B3 $203,201.78 $202,490.03 982.96131068 0.98296131 0.2769164229 %
B4 $325,517.42 $324,377.23 982.96130303 0.98296130 0.4436039750 %
B5 $121,329.21 $120,904.23 982.96121951 0.98296122 0.1653432857 %
B6 $163,457.43 $162,884.89 982.96126900 0.98296127 0.2227541824 %
---------------------------------------------------------------------------------------------------------------
SUB Total $1,626,312.97 $1,620,616.50 2.2162835575 %
===============================================================================================================
Total $77,343,223.05 $75,977,067.06 100.0000000000 %
PO Balance $2,928,719.76 $2,853,910.30
Non PO Balance $74,414,503.29 $73,123,156.76
** 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 $72,788,190.32 $71,502,540.26 937.30175292 97.8145215004% 100.0000000000 %
** A2 $72,788,190.32 $71,502,540.26 937.30175292 0.0000000000% 0.0000000000 %
A-PO $2,928,719.76 $2,853,910.30 948.46806067 0.0000000000% 0.0000000000 %
** A-IO $77,343,223.05 $75,977,067.06 938.70301938 0.0000000000% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class A Total $75,716,910.08 $74,356,450.56 97.8145215004% 100.0000000000 %
B1 $609,605.35 $607,470.09 986.41642395 0.8192023370% 0.0000000000 %
B2 $203,201.78 $202,490.03 986.41640777 0.2730674412% 0.0000000000 %
B3 $203,201.78 $202,490.03 986.41640777 0.2730674412% 0.0000000000 %
B4 $325,517.42 $324,377.23 986.41642424 0.4374381412% 0.0000000000 %
B5 $121,329.21 $120,904.23 986.41634146 0.1630451117% 0.0000000000 %
B6 $163,457.43 $162,884.89 986.41637552 0.2196580274% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class SUB Total $1,626,312.97 $1,620,616.50 2.1854784996% 0.0000000000 %
================================================================================================================
Total $77,343,223.05 $75,977,067.06 100.0000000000% 100.0000000000 %
PO Balance $2,928,719.76 $2,853,910.30
Non PO Balance $74,414,503.29 $73,123,156.76
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 8/25/2000
Print Date: 9/1/2000
P & I Advances
--------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $88,574.72
Summary of Disbursements
------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
----------------- ------------- --------------- ----------------
$1,952,554.10 $0.00 $2,014.15 $1,950,539.95
Stated Collateral Information
-----------------------------
Service Fees $11,432.06
Begin Balance $77,343,223.05
Aggregate Adj Balance $75,977,067.06
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 $805.66 $0.00
Trustee Fee No $1,208.49 $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 209 213
AVG LTV
AVG LOAN SIZE $181,484 $177,517
# OF LOANS 454 428
ACTUAL AGGERGATE $82,393,708.61 $76,187,098.81
PRINCIPAL BALANCE $82,393,708.61 $75,977,067.06
<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 14 3.27% $3,282,410.18 4.32% $3,297,393.77 4.34%
60 + Days 1 0.23% $184,103.38 0.24% $184,788.24 0.24%
(2) 90 + Days 1 0.23% $62,035.36 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 0.23% $62,035.36 0.08% $62,473.73 0.08%
BANKRUPTCIES IN PROCESS 4 0.93% $911,023.03 1.20% $912,631.30 1.20%
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: 8/25/2000
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
