CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 6/26/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 31-May-00
Distribution Date: 26-Jun-00
Distribution #: 3
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 7.21000 7.25125% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.79000 1.74875% $77,657,158.00 79548K3 B2
A-PO Principal Only 0.00000 0.00000% $3,087,842.26 79548K3 F3
** A-IO WAC IO 0.40459 0.39654% $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: 6/26/2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $452,151.38 $0.00 $0.00 $0.00 $0.00 $452,151.38
A2 $112,253.95 $0.00 $0.00 $0.00 $0.00 $112,253.95
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $26,939.89 $0.00 $0.00 $0.00 $0.00 $26,939.89
----------------------------------------------------------------------------------------------------
A Total $591,345.22 $0.00 $0.00 $0.00 $0.00 $591,345.22
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 $4,603.73 $0.00 $0.00 $0.00 $0.00 $4,603.73
B2 $1,534.58 $0.00 $0.00 $0.00 $0.00 $1,534.58
B3 $1,534.58 $0.00 $0.00 $0.00 $0.00 $1,534.58
B4 $2,458.30 $0.00 $0.00 $0.00 $0.00 $2,458.30
B5 $916.28 $0.00 $0.00 $0.00 $0.00 $916.28
B6 $1,234.43 $0.00 $0.00 $0.00 $0.00 $1,234.43
----------------------------------------------------------------------------------------------------
SUB Total $12,281.90 $0.00 $0.00 $0.00 $0.00 $12,281.90
====================================================================================================
Total $603,627.12 $0.00 $0.00 $0.00 $0.00 $603,627.12
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.82240442 $0.00 $0.00
A2 1.44550680 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.32696538 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.44940129 $0.00 $0.00
B2 7.44941748 $0.00 $0.00
B3 7.44941748 $0.00 $0.00
B4 7.44939394 $0.00 $0.00
B5 7.44943089 $0.00 $0.00
B6 7.44941338 $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: 6/26/2000
<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 $1,103,716.10 $0.00 $1,103,716.10 14.21267696 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $40,108.08 $0.00 $40,108.08 12.98903138 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
-------------------------------------------------------------------------------------------------
A Total $1,143,824.18 $0.00 $1,143,824.18 0.00
B1 $2,102.80 $0.00 $2,102.80 3.40258900 0.00
B2 $700.93 $0.00 $700.93 3.40257282 0.00
B3 $700.93 $0.00 $700.93 3.40257282 0.00
B4 $1,122.85 $0.00 $1,122.85 3.40257576 0.00
B5 $418.52 $0.00 $418.52 3.40260163 0.00
B6 $563.84 $0.00 $563.84 3.40260464 0.00
-------------------------------------------------------------------------------------------------
SUB Total $5,609.87 $0.00 $5,609.87 0.00
=================================================================================================
Total $1,149,434.05 $0.00 $1,149,434.05 0.00
Aggr. Scheduled Principal Payments: $276,452.66
Aggr. Principal Prepayments: $872,981.39
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
SBM7 2000-01
Payment Date: 6/26/2000
<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 $75,254,044.44 $74,150,328.34 954.84215814 0.95484216 97.8464957834 %
** A2 $75,254,044.44 $74,150,328.34 954.84215814 0.95484216 0.0000000000 %
A-PO $3,011,210.56 $2,971,102.48 962.19373589 0.96219374 0.0000000000 %
** A-IO $79,902,839.97 $78,753,405.92 955.81819593 0.95581820 0.0000000000 %
-------------------------------------------------------------------------------------------------------------
A Total $78,265,255.00 $77,121,430.82 97.8464957834 %
B1 $613,830.54 $611,727.74 989.85071197 0.98985071 0.8072171368 %
B2 $204,610.17 $203,909.24 989.85067961 0.98985068 0.2690723701 %
B3 $204,610.17 $203,909.24 989.85067961 0.98985068 0.2690723701 %
B4 $327,773.58 $326,650.73 989.85069697 0.98985070 0.4310382704 %
B5 $122,170.15 $121,751.63 989.85065041 0.98985065 0.1606597114 %
B6 $164,590.36 $164,026.52 989.85066232 0.98985066 0.2164443578 %
-------------------------------------------------------------------------------------------------------------
SUB Total $1,637,584.97 $1,631,975.10 2.1535042166 %
=============================================================================================================
Total $79,902,839.97 $78,753,405.92 100.0000000000 %
PO Balance $3,011,210.56 $2,971,102.48
Non PO Balance $76,891,629.41 $75,782,303.44
** 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 $75,254,044.44 $74,150,328.34 969.05483510 97.8702688673% 100.0000000000 %
** A2 $75,254,044.44 $74,150,328.34 969.05483510 0.0000000000% 0.0000000000 %
A-PO $3,011,210.56 $2,971,102.48 975.18276727 0.0000000000% 0.0000000000 %
** A-IO $79,902,839.97 $78,753,405.92 969.76870344 0.0000000000% 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
Class A Total $78,265,255.00 $77,121,430.82 97.8702688673% 100.0000000000 %
B1 $613,830.54 $611,727.74 993.25330097 0.7983060636% 0.0000000000 %
B2 $204,610.17 $203,909.24 993.25325243 0.2661020082% 0.0000000000 %
B3 $204,610.17 $203,909.24 993.25325243 0.2661020082% 0.0000000000 %
B4 $327,773.58 $326,650.73 993.25327273 0.4262799248% 0.0000000000 %
B5 $122,170.15 $121,751.63 993.25325203 0.1588861505% 0.0000000000 %
B6 $164,590.36 $164,026.52 993.25326696 0.2140549775% 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
Class SUB Total $1,637,584.97 $1,631,975.10 2.1297311327% 0.0000000000 %
===============================================================================================================
Total $79,902,839.97 $78,753,405.92 100.0000000000% 100.0000000000 %
PO Balance $3,011,210.56 $2,971,102.48
Non PO Balance $76,891,629.41 $75,782,303.44
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 6/26/2000
P & I Advances
--------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $168,543.96
Summary of Disbursements
------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
---------------- ------------- ---------------- ----------------
$1,755,141.97 $0.00 $2,080.80 $1,753,061.17
Stated Collateral Information
-----------------------------
Service Fees $15,370.89
Begin Balance $79,902,839.97
Aggregate Adj Balance $78,753,405.92
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 $832.32 $0.00
Trustee Fee No $1,248.48 $0.00
COLLATERAL INFORMATION:
GENERAL 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 209 215
AVG LTV
AVG LOAN SIZE $181,484 $178,579
# OF LOANS 454 441
ACTUAL AGGERGATE $82,393,708.61 $78,984,288.91
PRINCIPAL BALANCE $82,393,708.61 $78,753,405.92
<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 12 2.72% $3,020,876.06 3.84% $3,030,433.29 3.85%
60 + Days 1 0.23% $62,212.70 0.08% $62,473.73 0.08%
(2) 90 + Days 0 0.00% $0.00 0.00% $0.00 0.00%
REAL ESTATE OWNED BY THE TRUST 0 0.00% $0.00 0.00% $0.00 0.00%
FORECLOSURES IN PROCESS 0 0.00% $0.00 0.00% $0.00 0.00%
BANKRUPTCIES IN PROCESS 5 1.13% $1,119,667.67 1.42% $1,121,260.54 1.42%
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: 6/26/2000
Loans that became REO / Foreclosure this payment period.
Loan Id Actual Principal Balance Scheduled Principal Balance
------------ ------------------------ ---------------------------
Total Book Value of REO Properties: $0.00
