CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 12/26/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 30-Nov-00
Distribution Date: 26-Dec-00
Distribution #: 9
W.A.C. 9.34%
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 7.21750 7.24750% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.78250 1.75250% $77,657,158.00 79548K3 B2
A-PO Principal Only 0.00000 0.00000% $3,087,842.26 79548K3 F3
** A-IO WAC IO 0.40481 0.39115% $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: 12/26/2000
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $405,864.98 $0.00 $0.00 $0.00 $0.00 $405,864.98
A2 $100,236.14 $0.00 $0.00 $0.00 $0.00 $100,236.14
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $24,236.54 $0.00 $0.00 $0.00 $0.00 $24,236.54
----------------------------------------------------------------------------------------------------
A Total $530,337.66 $0.00 $0.00 $0.00 $0.00 $530,337.66
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 $4,506.41 $0.00 $0.00 $0.00 $0.00 $4,506.41
B2 $1,502.14 $0.00 $0.00 $0.00 $0.00 $1,502.14
B3 $1,502.14 $0.00 $0.00 $0.00 $0.00 $1,502.14
B4 $2,406.34 $0.00 $0.00 $0.00 $0.00 $2,406.34
B5 $896.91 $0.00 $0.00 $0.00 $0.00 $896.91
B6 $1,208.33 $0.00 $0.00 $0.00 $0.00 $1,208.33
----------------------------------------------------------------------------------------------------
SUB Total $12,022.27 $0.00 $0.00 $0.00 $0.00 $12,022.27
====================================================================================================
Total $542,359.93 $0.00 $0.00 $0.00 $0.00 $542,359.93
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.22636922 $0.00 $0.00
A2 1.29075210 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.29415523 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.29192557 $0.00 $0.00
B2 7.29194175 $0.00 $0.00
B3 7.29194175 $0.00 $0.00
B4 7.29193939 $0.00 $0.00
B5 7.29195122 $0.00 $0.00
B6 7.29190774 $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: 12/26/2000
<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 $1,155,214.61 $0.00 $1,155,214.61 14.87582909 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $47,074.48 $0.00 $47,074.48 15.24510517 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
-------------------------------------------------------------------------------------------------------------
A Total $1,202,289.09 $0.00 $1,202,289.09 0.00
B1 $2,238.48 $0.00 $2,238.48 3.62213592 0.00
B2 $746.16 $0.00 $746.16 3.62213592 0.00
B3 $746.16 $0.00 $746.16 3.62213592 0.00
B4 $1,195.31 $0.00 $1,195.31 3.62215152 0.00
B5 $445.52 $0.00 $445.52 3.62211382 0.00
B6 $600.22 $0.00 $600.22 3.62214698 0.00
-------------------------------------------------------------------------------------------------------------
SUB Total $5,971.85 $0.00 $5,971.85 0.00
=============================================================================================================
Total $1,208,260.94 $0.00 $1,208,260.94 0.00
Aggr. Scheduled Principal Payments: $270,629.68
Aggr. Principal Prepayments: $937,631.26
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 12/26/2000
<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 $67,480,148.83 $66,324,934.22 854.07367367 0.85407367 97.6487746947 %
** A2 $67,480,148.83 $66,324,934.22 854.07367367 0.85407367 0.0000000000 %
A-PO $2,763,240.38 $2,716,165.90 879.63233588 0.87963234 0.0000000000 %
** A-IO $71,846,358.71 $70,638,097.77 857.32392632 0.85732393 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
A Total $70,243,389.21 $69,041,100.12 97.6487746947 %
B1 $600,855.32 $598,616.84 968.63566343 0.96863566 0.8813307035 %
B2 $200,285.10 $199,538.94 968.63563107 0.96863563 0.2937768914 %
B3 $200,285.10 $199,538.94 968.63563107 0.96863563 0.2937768914 %
B4 $320,845.06 $319,649.75 968.63560606 0.96863561 0.4706134546 %
B5 $119,587.69 $119,142.17 968.63552846 0.96863553 0.1754104554 %
B6 $161,111.23 $160,511.01 968.63561794 0.96863562 0.2363169091 %
---------------------------------------------------------------------------------------------------------------
SUB Total $1,602,969.50 $1,596,997.65 2.3512253053 %
===============================================================================================================
Total $71,846,358.71 $70,638,097.77 100.0000000000 %
PO Balance $2,763,240.38 $2,716,165.90
Non PO Balance $69,083,118.33 $67,921,931.87
** 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 $67,480,148.83 $66,324,934.22 868.94950276 97.6796509209% 100.0000000000 %
** A2 $67,480,148.83 $66,324,934.22 868.94950276 0.0000000000% 0.0000000000 %
A-PO $2,763,240.38 $2,716,165.90 894.87744105 0.0000000000% 0.0000000000 %
** A-IO $71,846,358.71 $70,638,097.77 871.98840691 0.0000000000% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class A Total $70,243,389.21 $69,041,100.12 97.6796509209% 100.0000000000 %
B1 $600,855.32 $598,616.84 972.25779935 0.8697570905% 0.0000000000 %
B2 $200,285.10 $199,538.94 972.25776699 0.2899190205% 0.0000000000 %
B3 $200,285.10 $199,538.94 972.25776699 0.2899190205% 0.0000000000 %
B4 $320,845.06 $319,649.75 972.25775758 0.4644333779% 0.0000000000 %
B5 $119,587.69 $119,142.17 972.25764228 0.1731069658% 0.0000000000 %
B6 $161,111.23 $160,511.01 972.25776492 0.2332136040% 0.0000000000 %
----------------------------------------------------------------------------------------------------------------
Class SUB Total $1,602,969.50 $1,596,997.65 2.3203490791% 0.0000000000 %
================================================================================================================
Total $71,846,358.71 $70,638,097.77 100.0000000000% 100.0000000000 %
PO Balance $2,763,240.38 $2,716,165.90
Non PO Balance $69,083,118.33 $67,921,931.87
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 12/26/2000
Print Date: 12/27/2000
P & I Advances
--------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $158,730.89
Summary of Disbursements
-------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
---------------- ------------- --------------- ---------------
$1,752,491.86 $0.00 $1,870.99 $1,750,620.87
Stated Collateral Information
-----------------------------
Service Fees $9,772.71
Begin Balance $71,846,358.71
Aggregate Adj Balance $70,638,097.77
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 $748.39 $0.00
Trustee Fee No $1,122.60 $0.00
COLLATERAL INFORMATION:
AT ISSUE CURRENT
----------------- ---------------
WAC - SCHED BEG BAL 9.35% 9.34%
WAC - SCHED END BAL 9.34%
WAC - ACTUAL END BAL 9.34%
WAM 209 210
AVG LTV
AVG LOAN SIZE $181,484 $173,558
# OF LOANS 454 407
ACTUAL AGGERGATE $82,393,708.61 $70,858,468.15
PRINCIPAL BALANCE $82,393,708.61 $70,638,097.77
<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 9 2.21% $2,093,339.25 2.96% $2,101,883.07 2.98%
60 + Days 3 0.74% $748,217.97 1.06% $756,030.54 1.07%
(2) 90 + Days 1 0.25% $293,475.62 0.42% $294,869.62 0.42%
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 4 0.98% $905,946.61 1.28% $907,582.60 1.28%
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 Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 12/26/2000
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
