CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 7/25/2000
Issuer: Salomon Brothers Mortgage Securities VII, Inc
Record Date: 30-Jun-00
Distribution Date: 25-Jul-00
Distribution #: 4
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 7.25125 7.22000% $77,657,158.00 79548K3 A4
** ~ A2 Inverse Floating Lib 1.74875 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 0.40952 0.39473% $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 Certificateholders
Remic Pass-Through Certificate
SBM7 2000-01
Payment Date: 7/25/2000
<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 $74,150,328.34 $72,788,190.32 937.30175292 0.93730175 97.8145215004 %
** A2 $74,150,328.34 $72,788,190.32 937.30175292 0.93730175 0.0000000000 %
A-PO $2,971,102.48 $2,928,719.76 948.46806067 0.94846806 0.0000000000 %
** A-IO $78,753,405.92 $77,343,223.05 938.70301938 0.93870302 0.0000000000 %
--------------------------------------------------------------------------------------------------------------------------
A Total $77,121,430.82 $75,716,910.08 97.8145215004 %
B1 $611,727.74 $609,605.35 986.41642395 0.98641642 0.8192023370 %
B2 $203,909.24 $203,201.78 986.41640777 0.98641641 0.2730674412 %
B3 $203,909.24 $203,201.78 986.41640777 0.98641641 0.2730674412 %
B4 $326,650.73 $325,517.42 986.41642424 0.98641642 0.4374381412 %
B5 $121,751.63 $121,329.21 986.41634146 0.98641634 0.1630451117 %
B6 $164,026.52 $163,457.43 986.41637552 0.98641638 0.2196580274 %
--------------------------------------------------------------------------------------------------------------------------
SUB Total $1,631,975.10 $1,626,312.97 2.1854784996 %
=======================================================================================================================
Total $78,753,405.92 $77,343,223.05 100.0000000000 %
PO Balance $2,971,102.48 $2,928,719.76
Non PO Balance $75,782,303.44 $74,414,503.29
** 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 $74,150,328.34 $72,788,190.32 954.84215814 97.8464957834% 100.0000000000 %
** A2 $74,150,328.34 $72,788,190.32 954.84215814 0.0000000000% 0.0000000000 %
A-PO $2,971,102.48 $2,928,719.76 962.19373589 0.0000000000% 0.0000000000 %
** A-IO $78,753,405.92 $77,343,223.05 955.81819593 0.0000000000% 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
Class A Total $77,121,430.82 $75,716,910.08 97.8464957834% 100.0000000000 %
B1 $611,727.74 $609,605.35 989.85071197 0.8072171368% 0.0000000000 %
B2 $203,909.24 $203,201.78 989.85067961 0.2690723701% 0.0000000000 %
B3 $203,909.24 $203,201.78 989.85067961 0.2690723701% 0.0000000000 %
B4 $326,650.73 $325,517.42 989.85069697 0.4310382704% 0.0000000000 %
B5 $121,751.63 $121,329.21 989.85065041 0.1606597114% 0.0000000000 %
B6 $164,026.52 $163,457.43 989.85066232 0.2164443578% 0.0000000000 %
---------------------------------------------------------------------------------------------------------------
Class SUB Total $1,631,975.10 $1,626,312.97 2.1535042166% 0.0000000000 %
=====================================================================================================
Total $78,753,405.92 $77,343,223.05 100.0000000000% 100.0000000000 %
PO Balance $2,971,102.48 $2,928,719.76
Non PO Balance $75,782,303.44 $74,414,503.29
** Denotes Notional Balance
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificate Holders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 7/25/2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
Non
Interest Supported Interest Interest Principal
CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A1 $448,068.81 $0.00 $0.00 $0.00 $0.00 $448,068.81
A2 $108,058.66 $0.00 $0.00 $0.00 $0.00 $108,058.66
A-PO $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-IO $26,875.88 $0.00 $0.00 $0.00 $0.00 $26,875.88
----------------------------------------------------------------------------------------------------
A Total $583,003.35 $0.00 $0.00 $0.00 $0.00 $583,003.35
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 $4,587.96 $0.00 $0.00 $0.00 $0.00 $4,587.96
B2 $1,529.32 $0.00 $0.00 $0.00 $0.00 $1,529.32
B3 $1,529.32 $0.00 $0.00 $0.00 $0.00 $1,529.32
B4 $2,449.88 $0.00 $0.00 $0.00 $0.00 $2,449.88
B5 $913.14 $0.00 $0.00 $0.00 $0.00 $913.14
B6 $1,230.20 $0.00 $0.00 $0.00 $0.00 $1,230.20
----------------------------------------------------------------------------------------------------
SUB Total $12,239.82 $0.00 $0.00 $0.00 $0.00 $12,239.82
====================================================================================================
Total $595,243.17 $0.00 $0.00 $0.00 $0.00 $595,243.17
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------
Interest Cum Unpaid Relief Act
Paid Per Interest Interest
CLASS Certificate Shortfalls Shortfalls
---------------------------------------------------------------------------
<S> <C> <C> <C>
A1 5.76983270 $0.00 $0.00
A2 1.39148358 $0.00 $0.00
A-PO 0.00000000 $0.00 $0.00
A-IO 0.32618850 $0.00 $0.00
--------------------------------------
A Total $0.00 $0.00
RES 0.00000000 $0.00 $0.00
--------------------------------------
RES Total $0.00 $0.00
B1 7.42388350 $0.00 $0.00
B2 7.42388350 $0.00 $0.00
B3 7.42388350 $0.00 $0.00
B4 7.42387879 $0.00 $0.00
B5 7.42390244 $0.00 $0.00
B6 7.42388661 $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: 7/25/2000
<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 $1,362,138.02 $0.00 $1,362,138.02 17.54040523 0.00
A2 $.00 $0.00 $.00 0.00000000 0.00
A-PO $42,382.72 $0.00 $42,382.72 13.72567522 0.00
A-IO $.00 $0.00 $.00 0.00000000 0.00
-------------------------------------------------------------------------------------------------
A Total $1,404,520.74 $0.00 $1,404,520.74 0.00
B1 $2,122.39 $0.00 $2,122.39 3.43428803 0.00
B2 $707.46 $0.00 $707.46 3.43427184 0.00
B3 $707.46 $0.00 $707.46 3.43427184 0.00
B4 $1,133.31 $0.00 $1,133.31 3.43427273 0.00
B5 $422.42 $0.00 $422.42 3.43430894 0.00
B6 $569.09 $0.00 $569.09 3.43428681 0.00
-------------------------------------------------------------------------------------------------
SUB Total $5,662.13 $0.00 $5,662.13 0.00
=================================================================================================
Total $1,410,182.87 $0.00 $1,410,182.87 0.00
Aggr. Principal Prepayments: $1,134,202.32
Aggr. Scheduled Principal Payments: $275,980.55
</TABLE>
CitiMortgage, Inc.
Distribution Date Statement to Certificateholders
Remic Pass-Through Certificate
Series Name: SBM7 2000-01
Payment Date: 7/25/2000
P & I Advances
--------------
Voluntary Advances $0.00
Trustee Advances $0.00
Advance Account Advances $0.00
Certificate Account Advances $93,461.54
Summary of Disbursements
------------------------
Withdrawals
Remittances Residual and (Deposits) P&I Distributed
---------------- ------------- ------------------- ----------------
$2,007,476.91 $0.00 $2,050.87 $2,005,426.04
Stated Collateral Information
-----------------------------
Service Fees $11,856.13
Begin Balance $78,753,405.92
Aggregate Adj Balance $77,343,223.05
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 $820.34 $0.00
Trustee Fee No $1,230.53 $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 209 214
AVG LTV
AVG LOAN SIZE $181,484 $178,622
# OF LOANS 454 433
ACTUAL AGGERGATE $82,393,708.61 $77,557,333.54
PRINCIPAL BALANCE $82,393,708.61 $77,343,223.05
<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 2.77% $2,924,117.80 3.78% $2,933,001.25 3.79%
60 + Days 2 0.46% $308,986.83 0.40% $313,456.05 0.41%
(2) 90 + Days 2 0.46% $270,534.78 0.35% $271,907.97 0.35%
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 0.92% $912,265.87 1.18% $913,535.82 1.18%
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: 7/25/2000
Loans that became REO / Foreclosure this payment period.
Loan Id Actual Principal Balance Scheduled Principal Balance
Total Book Value of REO Properties: $0.00
