8-K 1 sb2000c3_200111.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: April 18, 2000
(Date of earliest event reported)

Salomon Brothers Mortgage Securities VII, Inc.
(Exact Name of Registrant as Specified in its Charter)

Delaware (State or other jurisdiction of organization)
333-40426 (Commission File No.)
13-3439681 (I.R.S. Employer Identification No.)

388 Greenwich Street New York, New York 10013
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
212-783-5635

(Former name or former address, if changed since
last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly
distribution reported to holders of Salomon Brothers
Mortgage Securities VII, Inc. Mortgage Pass-Through
Certificates, Series 2000-C3, which was made on
November 19, 2001.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on November 19, 2001

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
there unto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION,
IN ITS CAPACITY AS CERTIFICATE ADMINISTRATOR
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF SALOMON BROTHERS MORTGAGE SECURITIES VII,
Inc., REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

November 19, 2001

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

SACHIKO NISHIDA (312) 904-7895

CHRISTINE GARBISO (714) 282-3980 (206)

SACHIKO.NISHIDA@ABNAMRO.COM

~~CGARBISO~~CHRISTINE.GARBISO@~~LNBABS~~ABNAMRO.COM

PAGE(S)

ISSUE ID:

SB2000C3

CLOSING DATE:

12/19/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-7

CASH RECONCILIATION SUMMARY

PAGE 8

FIRST PAYMENT DATE:

1/18/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 9

ASSUMED FINAL PAYMENT: DATE:

11/18/2010

SB2000C3_200110_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 10

SB2000C3_200111_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11

DELINQUENT LOAN DETAIL

PAGE 12

HISTORICAL COLLATERAL PREPAYMENT

PAGE 13

MORTGAGE LOAN CHARACTERISTICS

PAGE 14-16

LOAN LEVEL DETAIL

PAGE 17-23

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 24

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 25

MODIFIED LOAN DETAIL

PAGE 26

REALIZED LOSS DETAIL

PAGE 27

HISTORICAL REO REPORT

PAGE 28

APPRAISAL REDUCTION DETAIL

PAGE 29

PARTIES TO THE TRANSACTION

DEPOSITOR: SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

UNDERWRITER: SALOMON SMITH BARNEY INC./CHASE SECURITIES INC./DEUTSCHE BANC ALEX. BROWN

MASTER SERVICER: MIDLAND LOAN SERVICES, INC.

SPECIAL SERVICER: LENNAR PARTNERS, INC.

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./STANDARD & POOR'S CORPORATION

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.MIDLANDLS.COM

LASALLE FACTOR LINE

(800) 246-5761

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 1 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 1 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:								1011/1819/2001
										SERIES 2000-C3																										PAYMENT DATE:					1011/1819/2001
WAC:						8.~~168967~~168982%																														PRIOR PAYMENT:						0910/18/2001
																																				NEXT PAYMENT:							1112/1918/2001
WAMM:						~~139~~138
																																				RECORD DATE:								0910/2831/2001
										REMIC III
										ABN AMRO ACCT: 67-8671-90-0
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST			PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT			RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000	NEXT RATE(3)
	A-1						180,689,000.00					173,~~857~~000,~~768~~372.8454					~~857~~680,~~396~~521.3092			0.00			0.00				~~173~~172,~~000~~319,~~372~~850.5462				~~918~~914,~~693~~162.4380				0.00			6.34100000%
	79548CAA4													~~962~~957.~~193430923~~448281522			43.~~745149400~~766260923			0.000000000			0.000000000				~~957~~953.~~448281522~~682020599					5.~~084390472~~059316284			0.000000000					FIXED
	A-2						523,600,000.00					523,600,000.00					0.00			0.00			0.00				523,600,000.00				2,876,309.33				0.00			6.59200000%
	79548CAB2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.493333327			0.000000000					FIXED
	X						914,661,060.00				N	~~907~~906,~~829~~972,~~828~~432.8454					0.00			0.00			0.00				906,~~972~~291,~~432~~910.5462				1,~~088~~285,~~552~~020.2418				0.00			1.~~43888496~~70018863%
	79548CAR7/79548CBC9													~~992~~991.~~531407033~~594014662			0.000000000			0.000000000			0.000000000				~~991~~990.~~594014662~~849999255					1.~~190115429~~404914056			0.000000000					1.~~700188633~~438366006%
	B						43,446,000.00					43,446,000.00					0.00			0.00			0.00				43,446,000.00				244,673.39				0.00			6.75800000%
	79548CAC0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.631666667			0.000000000					6.758000000%
	C						36,586,000.00					36,586,000.00					0.00			0.00			0.00				36,586,000.00				210,552.43				0.00			6.90600000%
	79548CAD8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.755000000			0.000000000					6.906000000%
	D						13,720,000.00					13,720,000.00					0.00			0.00			0.00				13,720,000.00				82,365.73				0.00			7.20400000%
	79548CAE6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.003333090			0.000000000					7.204000000%
	E						13,720,000.00					13,720,000.00					0.00			0.00			0.00				13,720,000.00				85,944.37				0.00			7.51700000%
	79548CAF3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.264166910			0.000000000					7.517000000%
	F						13,720,000.00					13,720,000.00					0.00			0.00			0.00				13,720,000.00				86,836.17				0.00			7.59500000%
	79548CAG1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.329166910			0.000000000					7.595000000%
	G						13,720,000.00					13,720,000.00					0.00			0.00			0.00				13,720,000.00				92,495.67				0.00			8.09000000%
	79548CAH9/79548CAU0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.741666910			0.000000000					8.090000000%
	H						27,440,000.00					27,440,000.00					0.00			0.00			0.00				27,440,000.00				160,066.67				0.00			7.00000000%
	79548CAJ5/79548CAV8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.833333455			0.000000000					FIXED
	J						6,860,000.00					6,860,000.00					0.00			0.00			0.00				6,860,000.00				40,016.67				0.00			7.00000000%
	79548CAK2/79548CAW6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.833333819			0.000000000					FIXED
	K						5,716,000.00					5,716,000.00					0.00			0.00			0.00				5,716,000.00				33,343.33				0.00			7.00000000%
	79548CAL0/79548CAX4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.833332750			0.000000000					FIXED
	L						10,290,000.00					10,290,000.00					0.00			0.00			0.00				10,290,000.00				60,025.00				0.00			7.00000000%
	79548CAM8/79548CAY2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.833333333			0.000000000					FIXED
	M						4,574,000.00					4,574,000.00					0.00			0.00			0.00				4,574,000.00				26,681.67				0.00			7.00000000%
	79548CAN6/79548CAZ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.833334062			0.000000000					FIXED
	N						3,430,000.00					3,430,000.00					0.00			0.00			0.00				3,430,000.00				20,008.33				0.00			7.00000000%
	79548CAP1/79548CBA3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.833332362			0.000000000					FIXED
	P						17,150,060.00					17,150,060.00					0.00			0.00			0.00				17,150,060.00				99,~~698~~687.1102				(~~343~~355.9100)			7.00000000%
	79548CAQ9/79548CBB1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.~~813280537~~812633892			(0.~~020052991~~020699636)					FIXED
	R-III						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			914,661,060.00								~~907~~906,~~829~~972,~~828~~432.8454				~~857~~680,~~396~~521.3092			0.00			0.00				906,~~972~~291,~~432~~910.5462				6,~~126~~318,~~262~~188.5476				(~~343~~355.9100)
																										TOTAL P&I PAYMENT				6,~~983~~998,~~658~~710.8468
	REG-1						1,345,548.08					1,~~338~~337,~~263~~288.5239					~~975~~671.1373			0.00			0.00				1,~~337~~336,~~288~~616.3966				9,~~242~~543.4962				0.00			8.~~28760000~~56385333%
														994.586176363			0.724708403			0.000000000			0.000000000				993.861467960					6.868940722			0.000000000					8.563853333%
														993.861467960			0.499224078			0.000000000			0.000000000				993.362243882					7.092738002			0.000000000					8.287600000%
	LR-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			1,345,548.08								1,~~338~~337,~~263~~288.5239				~~975~~671.1373			0.00			0.00				1,~~337~~336,~~288~~616.3966				9,~~242~~543.4962				0.00
																										TOTAL P&I PAYMENT				10,~~217~~215.6235
	REG-2						973,007.92					967,~~740~~035.1500					~~705~~485.1576			0.00			0.00				~~967~~966,~~035~~549.0024				6,~~683~~901.5429				0.00			8.~~28760000~~56385333%
														994.586097511			0.724711470			0.000000000			0.000000000				993.861386041					6.868947172			0.000000000					8.563853333%
														993.861386041			0.499235402			0.000000000			0.000000000				993.362150639					7.092737745			0.000000000					8.287600000%
	LR-2						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			973,007.92								967,~~740~~035.1500				~~705~~485.1576			0.00			0.00				~~967~~966,~~035~~549.0024				6,~~683~~901.5429				0.00
																										TOTAL P&I PAYMENT				7,~~388~~387.6905

	Y			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	79548CAT3/79548CBE5						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	0.00			0.00		0.00	0.00	0.00		0.00		0.00		0.00
											TOTAL P&I PAYMENT		0.00
	GT-R			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	79548CAS5/79548CBD7						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	0.00			0.00		0.00	0.00	0.00		0.00		0.00		0.00
											TOTAL P&I PAYMENT		0.00
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.																	PAGE 2 OF 29
11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.																	PAGE 2 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/1819/2001

SERIES 2000-C3

PAYMENT DATE:

1011/1819/2001

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

56,~~932~~081,~~730~~406.3454

CURRENT SERVICING FEES

14,~~535~~903.2807

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~825~~631,~~024~~208.7634

PLUS ADVANCE INTEREST

~~246~~291,~~701~~538.1326

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

2529,~~546~~079.5466

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

~~595~~701.2186

SCHEDULED PRINCIPAL DISTRIBUTION

~~850~~660,~~571~~288.3000

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

15,~~130~~604.5092

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(14,~~535~~903.2807)

CURTAILMENTS

620,~~825~~233.0092

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

(3637,~~474~~625.0939)

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

(~~343~~355.9100)

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

6,~~128~~320,~~078~~061.1935

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

620,~~825~~233.0092

LESS TRUSTEE FEE

(~~832~~858.1827)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~857~~680,~~396~~521.3092

LESS FEE STRIPS PAID BY TRUST

(~~983~~1,014.4832)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

67,~~985~~000,~~474~~583.4927

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

6,~~126~~318,~~262~~188.5376

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~907~~906,~~829~~972,~~829~~433.4010

181

SCHEDULED PRINCIPAL DISTRIBUTION

~~850~~660,~~571~~288.3000

UNSCHEDULED PRINCIPAL DISTRIBUTION

620,~~825~~233.0092

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

906,~~972~~291,~~433~~911.1018

181

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1629,~~636~~910.8987

~~198~~282,~~658~~830.9476

2529,~~546~~079.5466

~~246~~291,~~701~~538.1326

1216,~~272~~948.5678

~~162~~164,~~529~~307.3187

2942,~~910~~041.8775

~~282~~410,~~830~~061.7615

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 8 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 8 OF 29

	ABN AMRO
	LASALLE BANK	N.A.
				SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
																COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																														STATEMENT DATE:				1011/1819/2001
																																																														PAYMENT DATE:				1011/1819/2001
																SERIES 2000-C3
																																																														PRIOR PAYMENT:					0910/18/2001
																																																													NEXT PAYMENT:							1112/1918/2001
																																																													RECORD DATE:								0910/2831/2001
																ABN AMRO ACCT: 67-8671-90-0
																BOND INTEREST RECONCILIATION
																								DEDUCTIONS																				ADDITIONS
																																																									REMAINING
								ACCRUAL					PASS								ACCRUED										ADD.
DEFERRED &
					PRIOR						PREPAY-						OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																																																	CREDIT SUPPORT
														THRU									CERTIFICATE						ALLOCABLE				TRUST			ACCRETION			INTEREST		INT. SHORT-						MENT					INTEREST		CERTIFICATE		PAYMENT				INTEREST
			CLASS			METHOD DAYS									RATE							INTEREST						PPIS					EXPENSE (1)		INTEREST			LOSSES		FALLS DUE								PENALTIES			PROCEEDS (2)
INTEREST
			AMOUNT					SHORTFALLS				ORIGINAL								CURRENT(3)
		A-1					30/360		30	6.341000000%									~~918~~914,~~693~~162.4380								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~918~~914,~~693~~162.4380		~~918~~914,~~693~~162.4380			0.00						23.00%						23.1921%
		A-2					30/360		30	6.592000000%									2,876,309.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,876,309.33		2,876,309.33			0.00						23.00%						23.1921%
		X					30/360		30	1.~~438884957~~700188633%									1,~~088~~285,~~552~~020.2418								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~088~~285,~~552~~020.2418		1,~~088~~285,~~552~~020.2418			0.00						NA						NA
		B					30/360		30	6.758000000%									244,673.39								0.00					0.00			0.00		0.00						0.00		0.00				0.00				244,673.39		244,673.39			0.00						18.25%						18.4042%
		C					30/360		30	6.906000000%									210,552.43								0.00					0.00			0.00		0.00						0.00		0.00				0.00				210,552.43		210,552.43			0.00						14.25%						14.3738%
		D					30/360		30	7.204000000%									82,365.73								0.00					0.00			0.00		0.00						0.00		0.00				0.00				82,365.73		82,365.73			0.00						12.75%						12.8687%
		E					30/360		30	7.517000000%									85,944.37								0.00					0.00			0.00		0.00						0.00		0.00				0.00				85,944.37		85,944.37			0.00						11.25%						11.35%
		F					30/360		30	7.595000000%									86,836.17								0.00					0.00			0.00		0.00						0.00		0.00				0.00				86,836.17		86,836.17			0.00						9.75%						9.8384%
		G					30/360		30	8.090000000%									92,495.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				92,495.67		92,495.67			0.00						8.25%						8.3233%
		H					30/360		30	7.000000000%									160,066.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				160,066.67		160,066.67			0.00						5.25%						5.2930%
		J					30/360		30	7.000000000%									40,016.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				40,016.67		40,016.67			0.00						4.50%						4.54%
		K					30/360		30	7.000000000%									33,343.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				33,343.33		33,343.33			0.00						3.88%						3.91%
		L					30/360		30	7.000000000%									60,025.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				60,025.00		60,025.00			0.00						2.75%						2.7778%
		M					30/360		30	7.000000000%									26,681.67								0.00					0.00			0.00		0.00						0.00		0.00				0.00				26,681.67		26,681.67			0.00						2.25%						2.27%
		N					30/360		30	7.000000000%									20,008.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				20,008.33		20,008.33			0.00						1.88%						1.89%
		P					30/360		30	7.000000000%									100,042.02								0.00					0.00			0.00		0.00						~~493~~837.4435		0.00				0.00				100,~~535~~879.4637		99,~~698~~687.1102			~~837~~1,192.35						0.00%						0.00%
																				6,126,606.45						0.00				0.00				0.00			0.00					493.44				0.00				0.00			6,127,099.89		6,126,262.54				837.35
																				6,318,543.76						0.00				0.00				0.00			0.00					837.35				0.00				0.00			6,319,381.11		6,318,188.76				1,192.35
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																															PAGE 9 OF 29
	10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.
	11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
																																											STATEMENT DATE:					1011/1819/2001
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1011/1819/2001
																																											SERIES 2000-C3
												PRIOR PAYMENT:									0910/18/2001
																																											NEXT PAYMENT:						1112/1918/2001
																																											RECORD DATE:							0910/2831/2001
												ABN AMRO ACCT: 67-8671-90-0
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					11/19/01		1		10,206,539						0	0				1		1,647,668			0	0				0	0		0			0			1	1,647,668					0		0
						0.55%				1.13%			0.00%				0.00%			0.55%			0.18%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.55%			0.18%				0.00%					0.00%
					10/18/01		0		0						0	0				1		1,649,025			0	0				0	0		0			0			1	1,649,025					0		0
						0.00%				0.00%			0.00%				0.00%			0.55%			0.18%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.55%			0.18%				0.00%					0.00%
					9/18/01		0		0						1	1,650,762				0		0			0	0				0	0		0			0			1	1,650,762					0		0
						0.00%				0.00%			0.55%				0.18%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.55%			0.18%				0.00%					0.00%
					8/20/01		1		1,652,096						0	0				0		0			0	0				0	0		0			0			1	1,652,096					0		0
						0.55%				0.18%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.55%			0.18%				0.00%					0.00%
					7/18/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/18/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/18/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/18/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/19/01		1		3,035,179						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.55%				0.33%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/20/01		7		67,193,457						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						3.87%				7.36%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/18/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.																																								PAGE 10 OF 29
				11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.																																								PAGE 10 OF 29

	ABN AMRO
	LASALLE BANK		N.A.
	SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																		STATEMENT DATE:				1011/1819/2001
																																										PAYMENT DATE:				1011/1819/2001
											SERIES 2000-C3																															PRIOR PAYMENT:					0910/18/2001
																																										NEXT PAYMENT:						1112/1918/2001
																																										RECORD DATE:							0910/2831/2001
											ABN AMRO ACCT: 67-8671-90-0
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)						REMAINING TERM							CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT							LIFE AMORT.					COUPON REMIT
				11/19/01		181			906,291,911				0		0				0	0			0	0			0			0			0		0					138		325		8.17%					8.36%
					100.56%					99.08%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/18/01		181			906,972,433				0		0				0	0			0	0			0			0			0		0					139		326		8.17%					8.10%
					100.56%					99.16%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/18/01		181			907,829,829				0		0				0	0			0	0			0			0			0		0					140		327		8.17%					8.36%
					100.56%					99.25%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				8/20/01		181			908,486,368				0		0				0	0			0	0			0			0			0		0					141		328		8.17%					8.36%
					100.56%					99.32%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/18/01		181			909,140,263				0		0				0	0			0	0			0			0			0		0					142		329		8.17%					8.10%
					100.56%					99.40%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				6/18/01		181			909,983,036				0		0				0	0			0	0			0			0			0		0					143		330		8.17%					8.36%
					100.56%					99.49%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				5/18/01		181			910,624,644				0		0				0	0			0	0			0			0			0		0					144		331		8.17%					8.10%
					100.56%					99.56%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/18/01		181			911,457,407				0		0				0	0			0	0			0			0			0		0					145		332		8.17%					8.36%
					100.56%					99.65%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				3/19/01		181			912,088,788				0		0				0	0			0	0			0			0			0		0					146		333		8.17%					8.10%
					100.56%					99.72%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/20/01		181			913,303,701				0		0				0	0			0	0			0			0			0		0					147		334		8.17%					8.10%
					100.56%					99.85%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/18/01		181			914,063,063				0		0				0	0			0	0			0			0			0		0					148		335		8.17%					8.10%
					100.56%					99.93%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 11 OF 29
			10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.
			11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.															STATEMENT DATE:		1011/1819/2001
								COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES												PAYMENT DATE:		1011/1819/2001
								SERIES 2000-C3												PRIOR PAYMENT:			0910/18/2001
																				NEXT PAYMENT:				1112/1918/2001
																				RECORD DATE:					0910/2831/2001
								ABN AMRO ACCT: 67-8671-90-0
								DELINQUENT LOAN DETAIL
DISCLOSURE
CONTROL #
PAID
THRU
DATE
CURRENT P&I
ADVANCE
OUTSTANDING
P&I
ADVANCES**
OUT. PROPERTY
PROTECTION
ADVANCES
ADVANCE
DESCRIPTION (1)
SPECIAL
SERVICER
TRANSFER DATE
FORECLOSURE
DATE
BANKRUPTCY
DATE
REO
DATE
					121		9/1/01		77,~~492~~486.3781		77154,~~492~~979.3718	0.00			B1
					147		9/1/01		39,235.90		39,235.90	0.00			B
					122		10/1/01		76,397.56		76,397.56	0.00			A
					155		9/1/01		37,766.29		37,766.29	0.00			B
					158		10/1/01		32,333.65		32,333.65	0.00			A
					183		9/1/01		24,779.41		24,779.41	0.00			B
					174		10/1/01		27,126.64		27,126.64	0.00			A
					184		9/1/01		23,427.86		23,427.86	0.00			A
					188		10/1/01		23,640.84		23,640.84	0.00			B
					199		9/1/01		18,297.22		18,297.22	0.00			B
					192		10/1/01		28,564.87		28,564.87	0.00			B
					229		6/1/01		13,498.65		53,992.61	0.00			3		7/19/01
					225		10/1/01		13,796.93		13,796.93	0.00			B
					233		9/1/01		11,562.07		11,562.07	0.00			B
					229		6/1/01		13,497.76		67,490.37	0.00			3		7/19/01
					246		9/1/01		10,264.91		10,264.91	0.00			A
					235		10/1/01		11,751.52		11,751.52	0.00			A
					254		9/1/01		8,500.11		8,500.11	0.00			B
					245		10/1/01		10,592.50		10,592.50	0.00			A
					265		9/1/01		7,422.88		7,422.88	0.00			A
					276		10/1/01		5,428.83		5,428.83	0.00			A
						TOTAL			~~272~~320,~~247~~617.6792		~~312~~452,~~741~~102.6390
				A. P&I ADVANCE - LOAN IN GRACE PERIOD						1. P&I ADVANCE - LOAN DELINQ. 1 MONTH				3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS					7. P &I ADVANCE (FORECLOSURE)
				B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.						2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS			4. MATURED BALLOON/ASSUMED SCHED. PAYMENT						9. P&I ADVANCE (REO)
				** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
			10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.																		PAGE 12 OF 29
			11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.																		PAGE 12 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CUMULATIVE

PAGE 13 OF 29

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1011/1819/2001
													PAYMENT DATE:			1011/1819/2001
					SERIES 2000-C3								PRIOR PAYMENT:			0910/18/2001
													NEXT PAYMENT:			1112/1918/2001
													RECORD DATE:			0910/2831/2001
					ABN AMRO ACCT: 67-8671-90-0
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		500,000				3			1,~~467~~463,~~299~~691							0.16	%		~~109~~108				7.85	%	1.83
								500,000				TO		1,000,000				20			15,~~313~~289,~~822~~108							1.69	%		~~110~~109				7.97	%	1.75
								1,000,000				TO		1,500,000				32			40,~~088~~024,~~314~~099							4.42	%		~~117~~116				7.98	%	1.46
								1,500,000				TO		2,000,000				9			15,~~862~~849,711							1.75	%		~~103~~102				8.3435	%	1.83
								2,000,000				TO		2,500,000				19			43,~~885~~858,~~463~~392							4.84	%		~~107~~106				8.35	%	1.18
								2,500,000				TO		3,000,000				13			35,~~868~~821,~~188~~442							3.95	%		~~108~~107				8.19	%	1.2119
								3,000,000				TO		3,500,000				9			28,~~934~~918,~~682~~988							3.19	%		~~108~~107				8.35	%	0.85
		3,500,000				TO		4,000,000				11				40,~~855~~835,~~827~~316						4.5051	%			~~100~~99				8.21	%	1.3433
		4,000,000				TO		4,500,000				12				50,~~169~~141,~~226~~792						5.53	%			9998				8.13	%	1.20
		4,500,000				TO		5,000,000				2				9,~~784~~779,~~170~~582						1.08	%			~~101~~100				8.38	%	1.18
		5,000,000				TO		6,000,000				16				86,~~377~~302,~~038~~866						9.52	%			~~105~~104				8.13	%	1.07
		6,000,000				TO		7,000,000				6				40,~~208~~189,~~785~~944						4.43	%			~~103~~102				8.35	%	0.9996
		7,000,000				TO		8,000,000				5				37,~~428~~356,~~084~~294						4.1312	%			~~103~~102				8.41	%	1.07
		8,000,000				TO		9,000,000				2				16,~~510~~491,~~008~~425						1.82	%			7978				8.64	%	13.6765
		9,000,000				TO		10,000,000				3				29,~~322~~305,~~838~~881						3.23	%			~~106~~105				8.38	%	1.90
		10,000,000				TO		15,000,000				5				59,~~998~~949,~~492~~998						6.6261	%			8988				8.52	%	01.9113
		15,000,000				TO		20,000,000				8				134,~~815~~743,~~861~~448						14.8687	%			~~130~~129				8.00	%	1.1113
		20,000,000				TO		25,000,000				3				66,~~104~~072,~~543~~390						7.29	%			~~109~~108				8.06	%	0.97
		25,000,000				TO		30,000,000				0				0						0.00	%			0				0.00	%	0.00
		30,000,000				&		ABOVE				3				153,~~977~~897,~~082~~543						16.98	%			~~290~~289				8.00	%	0.86
												181					906,~~972~~291,~~433~~911				100.00		%
			AVERAGE SCHEDULE BALANCE														5,~~010~~007,~~897~~138
			MAXIMUM SCHEDULE BALANCE												59,~~404~~372,~~279~~215
			MINIMUM SCHEDULE BALANCE												~~479~~477,~~764~~677
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									0.000%			TO		7.000%				1						1,~~430~~428,~~247~~197						0.16		%					8584	6.75	%	1.72
			7.001%			TO		7.125%				0							0						0.00		%					0	0.00	%		0.00
			7.126%			TO		7.250%				2							2,~~009~~003,~~317~~491						0.22		%					~~111~~110	7.25	%		1.82
			7.251%			TO		7.375%				5							22,~~269~~248,~~062~~945						2.4645		%					~~117~~116	7.29	%		1.38
			7.376%			TO		7.500%				13							13,~~602~~583,~~064~~585						1.50		%					~~113~~112	7.45	%		2.22
			7.501%			TO		7.625%				6							38,~~889~~863,~~005~~510						4.29		%					~~200~~199	7.57	%		1.64
			7.626%			TO		7.750%				7							48,~~614~~530,~~910~~142						5.3635		%					~~101~~100	7.69	%		0.66
			7.751%			TO		7.875%				9							47,~~085~~054,~~268~~358						5.19		%					~~111~~110	7.82	%		1.31
			7.876%			TO		8.000%				19							164,~~646~~551,~~451~~474						18.1516		%					~~277~~276	7.91	%		1.1514
			8.001%			TO		8.125%				17							107,~~370~~306,~~939~~855						11.84		%					~~105~~104	8.08	%		01.9406
			8.126%			TO		8.250%				18							53,~~890~~856,~~727~~617						5.94		%					~~104~~103	8.18	%		1.05
			8.251%			TO		8.375%				19							92,~~315~~267,~~094~~546						10.18		%					~~105~~104	8.32	%		1.24
			8.376%			TO		8.500%				29							~~148~~147,~~037~~951,~~315~~187						16.32		%					~~105~~104	8.42	%		0.8384
			8.501%			TO		8.751%				27							98,~~794~~715,~~616~~562						10.89		%					~~107~~106	8.62	%		1.1110
			8.752%			&		ABOVE				9							6867,~~017~~930,~~419~~442						7.50		%					8281	8.94	%		1.4998
													181					906,~~972~~291,~~433~~911						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.750%
		MAXIMUM MORTGAGE INTEREST RATE																		9.350%
											DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0			TO		12					0			0				0.00				%			0				0.00	%	0.00
			13			TO		24					0			0				0.00				%			0				0.00	%	0.00
			25			TO		36					0			0				0.00				%			0				0.00	%	0.00
			37			TO		60					2			16,~~023~~022,~~916~~966				1.77				%			4443				8.79	%	1.01
			61			TO		120					157			~~719~~718,~~390~~945,~~001~~703				79.3233				%			~~103~~102				8.22	%	1.1319
			121			TO		180					1			3,~~427~~426,~~681~~202				0.38				%			~~132~~131				8.42	%	0.00
			181			TO		240					0			0				0.00				%			0				0.00	%	0.00
			241			&		ABOVE					0			0				0.00				%			0				0.00	%	0.00
											160							738,~~841~~394,~~597~~872			81.4647			%
		MINIMUM REMAINING TERM													4241
		MAXIMUM REMAINING TERM													~~132~~131
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		60			0				0						0.00		%					0		0.00			%	0.00
			61		TO		120			4				16,~~625~~510,~~738~~335						1.8382		%					~~100~~99		8.19			%	0.77
			121		TO		180			5				6,~~378~~357,~~926~~299						0.70		%					~~159~~158		8.25			%	1.41
			181		TO		240			9				10,~~348~~326,~~934~~631						1.14		%					~~212~~211		7.83			%	1.37
			241		&		ABOVE			3				134,~~777~~702,~~237~~774						14.86		%					~~343~~342		7.85			%	1.14
										21				~~168~~167,~~130~~897,~~836~~040						18.5453		%
																	MINIMUM REMAINING TERM														9089
																	MAXIMUM REMAINING TERM													~~344~~343
	10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.													PAGE 14 OF 29
	11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.													PAGE 14 OF 29

			ABN AMRO
			LASALLE BANK		N.A.
		SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
		COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1011/1819/2001
												PAYMENT DATE:			1011/1819/2001
				SERIES 2000-C3								PRIOR PAYMENT:			0910/18/2001
												NEXT PAYMENT:			1112/1918/2001
												RECORD DATE:			0910/2831/2001
				ABN AMRO ACCT: 67-8671-90-0
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						LESS THAN ZERO									0	0				0.00		%				0		0.00	%		0.00
						0.001 0.750									0	0				0.00		%				0		0.00	%		0.00
				0.751 0.875									32		225,~~159~~804,~~199~~377				20.4464	%				~~106~~107		87.2582	%		0.8377
				0.876 1.000									45		812,~~577~~189,~~485~~824				01.9535	%				~~104~~103		8.5148	%		0.9594
				1.001 1.125									6		2437,~~765~~462,~~861~~521				24.7313	%				103		8.39	%		1.0805
				1.126 1.250									2223		~~129~~140,~~306~~085,~~130~~632				1415.2646	%				~~100~~99		8.13	%		1.21
				1.251 1.375									15		93,~~756~~646,~~559~~263				10.3433	%				~~141~~140		8.12	%		1.33
				1.376 1.500									31		109,~~612~~548,~~745~~223				12.09	%				~~103~~102		8.20	%		1.43
				1.501 1.625									2223		9799,~~244~~749,~~370~~650				1011.7201	%				~~106~~105		8.3736	%		1.57
				1.626 1.750									1718		4249,~~512~~226,~~733~~917				45.6943	%				102		8.2330	%		1.69
				1.751 1.875									1615		3629,~~088~~312,~~129~~605				3.9823	%				~~106~~105		7.9981	%		1.80
				1.876 2.000									42		2110,~~566~~749,~~505~~043				21.3819	%				91107		87.1961	%		1.9899
				2.001 2.125									1		1,~~337~~336,~~288~~617				0.15	%				9594		8.35	%		2.05
				2.126 2.250									3		60,~~998~~963,~~981~~532				6.73	%				~~338~~337		7.88	%		2.22
				2.251 & ABOVE									89		2029,~~836~~042,~~244~~232				23.3020	%				~~107~~94		8.3956	%		23.7868
				UNKNOWN									2928		~~238~~227,~~210~~174,~~203~~475				2625.2607	%				~~166~~168		8.14	%		0.00
											181				906,~~972~~291,~~433~~911				100.00	%
			MAXIMUM DSCR				45.~~730~~970
			MINIMUM DSCR					0.760
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											ILLINOIS				18				239,~~314~~128,~~218~~034				26.39		%				~~223~~222			7.98	%		1.2438
											CALIFORNIA				34				~~151~~150,~~055~~967,~~743~~954				16.6566		%				~~102~~101			8.28	%		1.0910
											MICHIGAN				10				51,~~116~~091,~~629~~426				5.64		%				~~107~~106			8.09	%		1.38
											OHIO				3				42,~~654~~635,~~341~~311				4.70		%				~~109~~108			8.35	%		0.13
											MASSACHUSETTS				5				41,~~251,~~231,096				4.55		%				8584			8.47	%		01.9628
											WASHINGTON				7				38,~~603~~577,~~970~~727				4.26		%				~~200~~199			7.85	%		1.30
											NEW YORK				10				30,~~916~~895,~~919~~384				3.41		%				~~105~~104			8.23	%		1.2524
											MARYLAND				6				29,~~818~~797,~~200~~300				3.29		%				~~102~~101			8.42	%		1.48
											NEW HAMPSHIRE				2				27,~~983~~967,~~858~~158				3.09		%				9190			7.99	%		1.27
											VIRGINIA				2				24,~~468~~456,~~341~~340				2.70		%				~~108~~107			8.07	%		0.22
											FLORIDA				6				23,~~285~~273,~~763~~098				2.57		%				~~103~~102			8.20	%		1.03
											MINNESOTA				8				19,~~398~~382,~~286~~028				2.14		%				~~116~~115			8.22	%		1.3833
											CONNECTICUT				4				15,~~922~~911,~~685~~859				1.76		%				~~102~~101			8.88	%		1.87
											DISTRICT OF COLUMBIA				1				15,~~841~~834,~~702~~350				1.75		%				~~102~~101			8.38	%		1.55
											ARIZONA				7				14,~~293~~284,~~665~~884				1.58		%				~~112~~111			8.24	%		1.5145
											NORTH CAROLINA				3				13,~~976~~963,~~910~~765				1.54		%				~~118~~117			8.35	%		0.25
											TEXAS				7				13,~~454~~422,~~092~~950				1.48		%				~~105~~104			8.0506	%		1.28
											NEVEDA				6				12,~~477~~471,~~674~~439				1.38		%				~~102~~101			8.18	%		1.40
											UTAH				6				12,~~255~~232,~~991~~658				1.35		%				~~122~~121			8.24	%		1.46
											OREGON				3				11,~~655~~646,~~769~~016				1.29		%				9998			8.37	%		1.08
											PUERTO RICO				1				10,~~997~~978,~~437~~220				1.21		%				9392			8.54	%		0.00
											NEW MEXICO				3				9,~~638~~631,~~258~~607				1.06		%				~~119~~118			8.4950	%		1.10
											COLORADO				4				9,~~452~~415,~~787~~026				1.04		%				~~104~~103			7.78	%		0.61
											OKLAHOMA				4				8,~~263~~257,~~530~~013				0.91		%				~~106~~105			8.22	%		1.06
											TENNESSEE				3				7,~~924~~920,~~809~~804				0.87		%				~~102~~101			8.15	%		0.42
											PENNSYLVANIA				2				6,~~216~~212,~~483~~643				0.69		%				~~104~~103			8.35	%		1.17
											DELAWARE				2				5,~~384~~379,~~072~~001				0.59		%				9594			8.15	%		1.55
											GEORGIA				1				4,~~038~~035,~~145~~981				0.45		%				9998			8.05	%		1.31
											SOUTH DAKOTA				4				3,~~898~~891,~~528~~276				0.43		%				~~167~~166			7.63	%		1.41
											NEW JERSEY				2				3,~~762~~757,~~880~~754				0.41		%				~~102~~101			8.06	%		1.58
											ALABAMA				1				2,~~168~~167,~~131~~071				0.24		%				~~107~~106			8.11	%		1.20
											IDAHO				1				1,382,~~774~~100				0.15		%				9897			8.35	%		1.53
			MISSOURI				1					1,112,~~831~~314				0.12		%			~~109~~108			8.20	%		1.35
			RHODE ISLAND				1					1,~~015~~013,~~533~~516				0.11		%			8988			7.90	%		1.80
			MONTANA				1					821,~~947~~034				0.09		%			8988			7.90	%		1.88
			NORTH DAKOTA				1					~~650~~649,~~783~~326				0.07		%			8483			7.35	%		1.81
			MAINE				1					~~497~~496,~~519~~446				0.05		%			8685			7.50	%		1.76
							181					906,~~972~~291,~~433~~911				100.00		%
		DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
							LESS THAN ZERO						0						0				0.00	%				0			0.00	%		0.00
							0.001 0.750						4						30,~~106~~092,~~650~~202				3.32	%				~~108~~107			8.14	%		0.98
					0.751 0.875						0						0				0.00	%				0			0.00	%		0.00
					0.876 1.000						4						20,~~896~~886,~~195~~038				2.30	%				~~104~~103			8.21	%		0.84
					1.001 1.125						4						35,~~431~~407,~~281~~225				3.91	%				~~106~~105			8.26	%		0.5196
					1.126 1.250						10						49,~~035~~000,~~170~~620				5.41	%				9796			8.13	%		1.08
					1.251 1.375						14						58,~~954~~922,~~035~~840				6.50	%				~~104~~103			8.14	%		1.24
					1.376 1.500						36						200,~~232~~114,~~390~~310				22.08	%				~~119~~118			8.25	%		1.07
					1.501 1.625						19						77,~~298~~244,~~321~~605				8.52	%				~~108~~107			8.14	%		1.34
					1.626 1.750						17						72,~~911~~860,~~990~~064				8.04	%				9998			8.33	%		12.5803
					1.751 1.875						16						54,~~213~~177,~~834~~244				5.98	%				~~105~~104			7.96	%		1.6460
					1.876 2.000						8						11,~~927~~918,~~345~~998				1.32	%				9998			8.09	%		1.58
					2.001 2.125						2						8,~~167~~161,~~285~~321				0.90	%				~~103~~102			8.39	%		0.31
					2.126 2.250						6						16,~~815~~801,~~139~~847				1.85	%				~~100~~99			8.79	%		2.04
					2.251 & ABOVE						10						12,~~463~~445,~~711~~430				1.37	%				~~122~~121			7.75	%		2.31
					UNKNOWN						31						258,~~519~~259,~~087~~167				28.50	%				~~216~~215			8.09	%		0.00
												181					906,~~972~~291,~~433~~911			100.00		%
				MAXIMUM DSCR			4.720
				MINIMUM DSCR				0.550
		10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.							PAGE 15 OF 29
		11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.							PAGE 15 OF 29

		ABN AMRO
		LASALLE BANK		N.A.
	SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								STATEMENT DATE:				1011/1819/2001
														PAYMENT DATE:			1011/1819/2001
						SERIES 2000-C3								PRIOR PAYMENT:			0910/18/2001
														NEXT PAYMENT:			1112/1918/2001
														RECORD DATE:			0910/2831/2001
						ABN AMRO ACCT: 67-8671-90-0
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									OFFICE				55				~~444~~443,~~191~~908,~~139~~093						48.98		%				~~166~~165		8.25	%	1.09
									RETAIL				37				161,~~657~~500,~~392~~545						17.82		%				~~127~~126		7.95	%	1.03
									MULTIFAMILY				39				~~103~~102,~~029~~957,~~220~~301						11.36		%				~~108~~107		7.94	%	1.1817
									MIXED USE				20				65,~~309~~257,~~695~~264						7.20		%				~~108~~107		8.20	%	1.2948
									INDUSTRIAL				15				56,~~369~~307,~~258~~672						6.2221		%				~~102~~101		8.27	%	1.03
									LODGING				4				34,~~571~~546,~~206~~538						3.81		%				~~115~~114		8.19	%	1.52
									SELF STORAGE				8				29,~~308~~290,~~030~~260						3.23		%				~~102~~101		8.45	%	1.12
									OTHER				1				8,~~234~~223,~~296~~882						0.91		%				6564		9.00	%	15.9997
		MOBILE HOME PARK				2				4,~~302~~300,~~197~~356							0.47		%				~~106~~105		8.51	%		1.02
							181			906,~~972~~291,~~433~~911						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											0		TO		12				4232			~~298~~262,~~241~~993,~~899~~526				3229.8802		%			108		8.0704	%	0.8084
											13		TO		24				9394			~~498~~501,~~342~~862,~~875~~603				5455.9538		%			~~167~~158		8.2529	%	1.2622
											25		TO		36				3641			8797,~~346~~567,~~170~~678				910.6377		%			99143		7.92	%	1.2934
			37		TO		48				711				627,~~744~~639,~~070~~907				03.7405		%			~~101~~86			7.6468	%	1.9243
			49		TO		60				2				8,~~828~~817,~~883~~664				0.97		%			6564			9.02	%	15.9566
			61		TO		72				0				0				0.00		%			0			0.00	%	0.00
			73		TO		84				0				0				0.00		%			0			0.00	%	0.00
			85		TO		96				1				7,~~468~~410,~~536~~535				0.82		%			9190			8.80	%	1.32
			97		TO		108				0				0				0.00		%			0			0.00	%	0.00
			109		TO		120				0				0				0.00		%			0			0.00	%	0.00
			121		OR		MORE				0				0				0.00		%			0			0.00	%	0.00
										181					906,~~972~~291,~~433~~911				100.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						160				738,~~841~~394,~~597~~872				81.4647		%			~~102~~101			8.23	%	1.1219
								ARD						3				134,~~777~~702,~~237~~774				14.86		%			~~343~~342			7.85	%	1.14
								FULL AMORTIZING						18				33,~~353~~194,~~599~~266				3.6866		%			~~146~~145			8.09	%	1.08
									181				906,~~972~~291,~~433~~911			100.00			%
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
			2001					0			0				0.00		%			0			0.00	%	0.00
			2002					0			0				0.00		%			0			0.00	%	0.00
			2003					0			0				0.00		%			0			0.00	%	0.00
			2004					0			0				0.00		%			0			0.00	%	0.00
			2005					1			13,650,000				1.51		%			4241			8.82	%	1.18
			2006					1			2,~~373~~372,~~916~~966				0.26		%			5756			8.65	%	0.00
			2007					3			13,~~079~~067,~~877~~265				1.44		%			6665			9.08	%	14.7526
			2008					13			29,~~270~~242,~~999~~490				3.23		%			8382			7.61	%	1.47
			2009					33			9897,~~141~~999,~~761~~445				10.8281		%			9493			8.18	%	1.27
			2010					111			593,~~577~~203,~~817~~623				65.45		%			~~106~~105			8.23	%	1.0609
			2011					1			1,~~945~~943,~~286~~215				0.21		%			~~118~~117			7.90	%	1.85
			2012 & GREATER					18			154,~~932~~812,~~778~~906				17.08		%			~~322~~321			7.88	%	1.14
								181			906,~~972~~291,~~433~~911			100.00			%
								PAGE 16 OF 29
	10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.
	11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
															STATEMENT DATE:		1011/1819/2001
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES											PAYMENT DATE:	1011/1819/2001
						SERIES 2000-C3											PRIOR PAYMENT:		0910/18/2001
																	NEXT PAYMENT:			1112/1918/2001
																	RECORD DATE:				0910/2831/2001
						ABN AMRO ACCT: 67-8671-90-0
						LOAN LEVEL DETAIL
DISCLOSURE
CONTROL #
GROUP
PROPERTY
TYPE
MATURITY
DATE
PFY
DSCR
OPERATING
STATEMENT
DATE
		GEO. LOCATION
ENDING
PRINCIPAL
BALANCE
NOTE
RATE
SCHEDULED
P&I
PREPAYMENT
AMOUNT
PREPAYMENT
DATE
LOAN
STATUS
CODE (1)
				102	SB200C3A		OFFICE	10/1/10	0.00		OH	35,~~168~~153,~~524~~113	8.38000%	269,191		0
				103	SB200C3A		OFFICE	12/1/10	1.59	12/31/00	IL	22,~~674~~664,~~056~~126	8.33000%	172,573		0
				104	SB200C3A		LODGING	11/1/10	1.23	12/31/00	MI	22,~~570~~558,~~799~~884	7.83000%	164,099		0
				105	SB200C3A		OFFICE	11/1/10	0.00		VA	20,~~859~~849,~~688~~380	8.02500%	154,457		0
				106	SB200C3A		OFFICE	2/1/10	1.35	12/31/00	CA	18,~~712~~704,~~309~~952	8.88000%	150,445		0
				107	SB200C3A		MIXED USE	12/1/10	2.00	12/31/00	IL	9,~~933~~928,~~623~~008	7.59000%	70,539		0
				108	SB200C3A		OFFICE	12/1/10	1.80	12/31/00	IL	5,~~959~~956,~~790~~378	7.55000%	42,158		0
				109	SB200C3A		MIXED USE	12/1/10	2.57	12/31/00	IL	2,~~482~~481,~~555~~056	7.38000%	17,275		0
				110	SB200C3A		RETAIL	11/1/10	1.29	12/31/00	IL	18,~~104~~093,~~576~~203	7.28000%	124,869		0
				111	SB200C3A		RETAIL	9/1/08	1.18	12/31/00	NH	18,~~064~~051,~~168~~857	7.73500%	132,631		0
				112	SB200C3A		OFFICE	8/1/10	01.8501	612/3031/00	CA	16,~~334~~327,~~902~~659	8.40000%	125,398		0
				113	SB200C3A		RETAIL	9/1/29	1.37	12/31/00	WA	15,~~968~~958,~~679~~344	7.56000%	114,291		0
				114	SB200C3A		INDUSTRIAL	12/1/10	1.23	12/31/00	WA	15,~~906~~899,~~770~~250	8.12000%	118,744		0
				115	SB200C3A		MULTIFAMILY	11/1/10	0.00		IL	15,~~882~~873,~~754~~833	7.64000%	113,412		0
				116	SB200C3A		OFFICE	4/1/10	1.55	12/31/00	DC	15,~~841~~834,~~702~~350	8.38000%	121,668		0
				117	SB200C3A		OFFICE	4/1/10	1.54	12/31/00	MD	14,~~267~~255,~~512~~582	8.66000%	118,325		0
				118	SB200C3A		OFFICE	4/1/05	1.18	12/31/00	MA	13,650,000	8.82000%	~~100~~103,~~328~~672		0
				119	SB200C3A		INDUSTRIAL	7/1/09	0.00		PR	10,~~997~~978,~~437~~220	8.54000%	100,091		0
				120	SB200C3A		MIXED USE	9/1/10	01.0021	12/31/00	MA	10,~~872~~859,~~454~~656	8.12000%	82,007		6,825
				121	SB200C3A		OFFICE	11/1/10	1.62	12/31/00	MI	10,~~211~~206,~~089~~539	8.31500%	77,663		0						B1
				122	SB200C3A		OFFICE	7/1/10	1.42	12/31/00	NH	9,~~919~~915,~~690~~301	8.45000%	76,568		0						A
				123	SB200C3A		LODGING	5/1/10	2.30	12/31/00	CT	9,~~469~~462,~~526~~572	9.14000%	81,485		0
				124	SB200C3A		RETAIL	11/1/10	0.00		CO	5,~~625~~590,~~447~~830	7.66000%	71,723		0
				125	SB200C3A		RETAIL	11/1/10	0.77	12/31/00	TX	2,~~998~~979,~~302~~827	7.66000%	38,252		0
				126	SB200C3A		SELF STORAGE	7/1/09	1.35	1/31/00	CA	8,~~275~~267,~~712~~543	8.29000%	67,246		0
				127	SB200C3A		OTHER	3/31/07	15.9997	12/31/00	IL	8,~~234~~223,~~296~~882	9.00000%	72,171		0
				128	SB200C3A		OFFICE	5/1/09	1.32	12/31/00	IL	7,~~468~~410,~~536~~535	8.80000%	112,770		0
				129	SB200C3A		SELF STORAGE	8/31/10	1.40	12/31/00	MA	7,~~941~~938,~~563~~236	8.55000%	61,797		0
				130	SB200C3A		RETAIL	7/1/10	1.42	12/31/00	FL	7,~~631~~627,~~876~~988	8.03000%	56,661		0
				131	SB200C3A		OFFICE	5/1/10	1.11	12/31/00	CA	7,~~329~~325,~~012~~452	8.22000%	55,438		0
				132	SB200C3A		RETAIL	11/1/10	0.00		NC	7,~~057~~054,~~096~~083	8.43000%	54,241		0
				133	SB200C3A		OFFICE	4/1/10	1.41	12/31/00	MD	6,~~974~~971,~~623~~027	8.08000%	52,124		0
				134	SB200C3A		OFFICE	6/1/10	0.00		CA	6,~~836~~833,~~669~~348	8.20000%	51,595		0
				135	SB200C3A		OFFICE	6/1/10	0.00		CA	6,~~774~~771,~~027~~220	8.63000%	53,147		0
				136	SB200C3A		MIXED USE	6/1/10	1.8167	12/31/00	MN	6,~~746~~743,~~061~~395	8.75000%	53,496		0
				137	SB200C3A		OFFICE	1/1/10	1.49	12/31/00	OR	6,~~668~~665,~~985~~701	8.30000%	50,948		0
				138	SB200C3A		RETAIL	4/1/10	1.24	12/31/00	CA	6,~~208~~205,~~420~~252	8.11000%	46,526		0
				139	SB200C3A		MULTIFAMILY	6/1/10	1.22	12/31/00	NM	5,~~950~~947,~~430~~936	8.60000%	46,561		0
				140	SB200C3A		OFFICE	7/1/10	1.67	12/31/00	MI	5,~~805~~802,~~110~~674	8.56500%	45,251		0
				141	SB200C3A		OFFICE	6/1/10	1.78	12/31/00	IL	3,~~518~~517,~~988~~391	8.39000%	27,020		0
				142	SB200C3A		OFFICE	6/1/10	1.57	12/31/00	IL	2,~~194~~193,~~163~~168	8.39000%	16,848		0
				143	SB200C3A		INDUSTRIAL	5/1/10	1.40	12/31/00	AZ	5,~~646~~643,~~181~~496	8.28000%	42,942		0
				144	SB200C3A		SELF STORAGE	9/1/10	0.00		CA	5,~~560~~558,~~516~~132	8.47000%	42,940		0
				145	SB200C3A		MULTIFAMILY	8/1/09	1.22	12/31/00	CA	5,~~499~~496,~~858~~284	7.57000%	39,425		0
				146	SB200C3A		MULTIFAMILY	12/1/10	1.52	12/31/00	IL	5,~~468~~465,~~033~~457	8.13000%	40,857		0
				147	SB200C3A		RETAIL	10/1/10	0.00		CA	5,~~165~~163,~~464~~150	8.32000%	39,322		0						B
				148	SB200C3A		OFFICE	9/1/10	1.25	12/31/00	MA	5,~~162~~160,~~407~~112	8.37200%	39,513		0
				149	SB200C3A		MULTIFAMILY	5/1/10	1.37	12/31/00	NV	5,~~143~~141,~~998~~090	7.77000%	37,325		0
				150	SB200C3A		RETAIL	3/1/10	1.21	12/31/00	CA	5,~~140~~137,~~324~~563	7.98000%	38,083		0
				151	SB200C3A		OFFICE	5/1/10	1.45	12/31/00	CA	5,~~113~~110,~~071~~427	8.04000%	38,043		0
				152	SB200C3A		OFFICE	6/1/10	1.75	12/31/00	IL	5,~~096~~094,~~268~~040	8.49000%	39,486		0
				153	SB200C3A		OFFICE	8/1/10	0.00		CA	5,~~028~~025,~~101~~921	8.46000%	38,810		0
				154	SB200C3A		MULTIFAMILY	10/1/10	1.14	12/31/00	NY	5,~~012~~009,~~040~~376	7.83000%	36,458		0
				155	SB200C3A		RETAIL	11/1/09	1.11	6/30/00	NY	4,~~904~~901,~~080~~705	8.40000%	37,848		0						B
				156	SB200C3A		MIXED USE	7/1/10	1.25	12/31/00	CT	4,~~880~~877,~~090~~877	8.36000%	37,343		0
				157	SB200C3A		RETAIL	10/1/10	0.00		CA	4,~~394~~392,~~145~~036	8.13000%	32,871		0
				158	SB200C3A		MULTIFAMILY	12/1/09	1.38	12/31/00	TX	4,~~341~~339,~~358~~006	8.04000%	32,408		0						A
				159	SB200C3A		OFFICE	10/1/09	1.69	12/31/00	NY	4,~~296~~292,~~470~~301	8.25000%	34,692		0
				160	SB200C3A		OFFICE	6/1/07	1.34	12/31/00	CA	4,~~250~~249,~~994~~602	9.19000%	35,033		0
				161	SB200C3A		RETAIL	5/1/10	1.83	12/31/00	CA	4,~~204~~201,~~229~~852	7.77000%	30,506		0
				162	SB200C3A		MULTIFAMILY	10/1/10	1.42	12/31/00	CA	4,~~167~~165,~~327~~007	7.69000%	29,915		0
				163	SB200C3A		RETAIL	5/1/10	0.00		NC	4,~~157~~154,~~116~~922	7.98000%	30,760		0
				164	SB200C3A		MULTIFAMILY	8/1/09	1.69	12/31/00	UT	4,~~134~~132,~~297~~028	8.11000%	31,141		0
				165	SB200C3A		OFFICE	10/1/10	1.06	12/31/00	PA	4,~~066~~064,~~810~~987	8.32000%	30,959		0
				166	SB200C3A		MULTIFAMILY	6/1/10	1.38	12/31/00	OK	4,~~060~~058,~~201~~074	7.98000%	30,027		0
				167	SB200C3A		MULTIFAMILY	5/1/10	1.40	12/31/00	OH	4,~~058~~055,~~137~~996	7.98000%	30,027		0
				168	SB200C3A		RETAIL	1/1/10	1.31	12/31/00	GA	4,~~038~~035,~~145~~981	8.05000%	30,157		0
				169	SB200C3A		OFFICE	9/1/09	1.48	12/31/00	FL	3,~~937~~934,~~161~~909	7.96000%	29,239		0
				170	SB200C3A		MIXED USE	5/1/10	1.65	12/31/00	IL	3,~~872~~870,~~648~~910	8.44000%	29,883		0
				171	SB200C3A		OFFICE	5/1/10	1.04	12/31/00	IL	3,~~866~~865,~~690~~088	8.65000%	30,403		0
				172	SB200C3A		RETAIL	1/1/10	0.00		TN	3,~~791~~789,~~440~~407	8.05000%	28,315		0
				173	SB200C3A		OFFICE	12/1/09	1.76	12/31/00	NY	3,~~749~~747,~~483~~458	8.05000%	28,016		0
				174	SB200C3A		INDUSTRIAL	7/1/09	1.38	12/31/00	MN	3,~~685~~683,~~671~~474	7.87500%	27,190		0						A
				175	SB200C3A		RETAIL	10/1/10	1.62	12/31/00	MA	3,~~624~~623,~~806~~092	8.17000%	27,216		0
				176	SB200C3A		MIXED USE	7/1/10	10.0194	12/31/00	NY	3,~~620~~619,~~787~~175	8.41000%	27,833		0
				177	SB200C3A		RETAIL	4/1/10	1.50	12/31/00	VA	3,~~608~~606,~~653~~960	8.35000%	27,640		0
				178	SB200C3A		OFFICE	7/1/09	1.56	12/31/00	DE	3,~~579~~577,~~501~~451	8.00000%	26,709		0
				179	SB200C3A		OFFICE	10/1/12	0.00		OH	3,~~427~~426,~~681~~202	8.42100%	26,335		0
				180	SB200C3A		RETAIL	6/1/10	1.67	12/31/00	IL	3,~~374~~373,~~769~~562	8.99000%	27,333		0
				181	SB200C3A		INDUSTRIAL	3/1/10	3.07	12/31/00	CA	3,~~362~~360,~~366~~644	8.12000%	25,233		0
				182	SB200C3A		INDUSTRIAL	10/1/10	0.00		CA	3,~~228~~227,~~638~~213	8.36000%	24,668		0
				183	SB200C3A		MOBILE HOME PARK	7/1/10	1.38	12/31/00	FL	3,~~175~~174,~~680~~365	8.60000%	24,832		0						B
				184	SB200C3A		RETAIL	11/1/09	0.00		MN	3,~~154~~152,~~427~~677	8.00000%	23,480		0						A
				185	SB200C3A		OFFICE	10/1/10	1.38	12/31/00	MD	3,~~113~~110,~~135~~334	8.11000%	24,542		0
				186	SB200C3A		OFFICE	12/1/10	0.00		FL	3,~~082~~081,~~624~~245	8.27300%	23,339		0
				187	SB200C3A		MIXED USE	10/1/10	0.00		FL	3,~~015~~012,~~362~~747	8.27000%	24,089		0
				188	SB200C3A		RETAIL	11/1/10	1.35	12/31/00	NY	2,~~978~~975,~~105~~518	8.23000%	23,692		0						B
				189	SB200C3A		RETAIL	9/1/10	1.75	12/31/00	CA	2,~~976~~974,~~201~~691	8.00000%	22,013		0
				190	SB200C3A		RETAIL	5/1/10	1.15	12/31/00	TN	2,~~866~~864,~~343~~891	8.10000%	21,445		0
				191	SB200C3A		MULTIFAMILY	8/1/10	0.76	12/31/00	CA	2,~~825~~824,~~995~~551	8.00000%	20,912		0
				192	SB200C3A		MIXED USE	8/1/15	1.25	12/31/00	NC	2,~~762~~754,~~698~~759	8.69000%	28,612		0						B
				193	SB200C3A		RETAIL	6/1/10	0.97	12/31/00	OR	2,~~747~~743,~~444~~260	8.75000%	24,885		0
				194	SB200C3A		OFFICE	1/1/10	1.40	12/31/00	MD	2,~~742~~741,~~457~~149	8.39000%	21,121		0
				195	SB200C3A		INDUSTRIAL	8/1/10	0.00		NY	2,~~678~~676,~~275~~989	8.18000%	20,151		0
				196	SB200C3A		INDUSTRIAL	3/1/10	1.58	12/31/00	CA	2,~~674~~673,~~788~~701	8.75000%	21,241		0
				197	SB200C3A		MULTIFAMILY	7/1/10	1.9158	12/31/00	AZ	2,~~576~~575,~~639~~299	7.97000%	19,024		0
				198	SB200C3A		OFFICE	9/1/09	1.52	12/31/00	WA	2,~~532~~530,~~709~~089	8.00000%	20,067		0
				199	SB200C3A		MULTIFAMILY	9/1/09	1.38	12/31/00	MI	2,~~508~~506,~~233~~719	7.79000%	18,339		0						B
				200	SB200C3A		MULTIFAMILY	4/1/19	1.27	12/31/00	SD	1,~~034~~032,~~674~~280	7.50000%	8,862		0
				201	SB200C3A		MULTIFAMILY	4/1/19	1.51	12/31/00	SD	~~785~~783,~~412~~594	7.50000%	6,727		0
				202	SB200C3A		MULTIFAMILY	4/1/19	1.43	12/31/00	SD	~~649~~647,~~023~~521	7.50000%	5,559		0
				203	SB200C3A		MULTIFAMILY	7/1/09	1.21	12/31/00	FL	2,~~443~~441,~~059~~844	8.42000%	18,929		0
				204	SB200C3A		RETAIL	11/1/10	1.63	12/31/00	MI	2,~~434~~432,~~124~~973	8.15000%	18,234		0
				205	SB200C3A		RETAIL	6/1/20	1.14	12/31/00	UT	2,~~385~~381,~~065~~405	8.70000%	21,529		0
				206	SB200C3A		OFFICE	4/1/10	1.25	12/31/00	NV	2,~~402~~400,~~004~~953	8.54000%	18,715		0
				207	SB200C3A		OFFICE	7/1/10	0.99	12/31/00	UT	2,~~381~~379,~~003~~959	8.45100%	18,371		0
				208	SB200C3A		MIXED USE	8/1/10	1.45	12/31/00	NJ	2,~~369~~367,~~623~~654	8.53000%	19,374		0
				209	SB200C3A		RETAIL	7/1/06	0.00		IL	2,~~373~~372,~~916~~966	8.65000%	18,632		0
				210	SB200C3A		MULTIFAMILY	3/1/10	1.46	12/31/00	MN	2,~~358~~356,~~232~~164	8.49000%	19,309		0
				211	SB200C3A		MULTIFAMILY	7/1/10	1.49	12/31/00	TX	2,~~349~~348,~~835~~699	8.18000%	17,689		0
				212	SB200C3A		MULTIFAMILY	4/1/10	1.27	12/31/00	MI	2,~~335~~334,~~215~~039	8.15000%	17,564		0
				213	SB200C3A		MIXED USE	5/1/10	1.47	12/31/00	NM	2,~~280~~279,~~356~~411	8.65000%	17,930		0
				214	SB200C3A		OFFICE	11/1/10	0.00		OK	2,~~262~~261,~~401~~557	8.77000%	17,930		0
				215	SB200C3A		OFFICE	8/1/09	0.00		OR	2,~~239~~237,~~340~~055	8.10000%	17,904		0
				216	SB200C3A		MULTIFAMILY	4/1/10	0.89	12/31/00	MI	2,~~216~~215,~~475~~359	8.15000%	16,671		0
				217	SB200C3A		MULTIFAMILY	9/1/10	1.20	12/31/00	AL	2,~~168~~167,~~131~~071	8.11000%	16,201		0
				218	SB200C3A		RETAIL	10/1/09	1.39	12/31/00	PA	2,~~149~~147,~~673~~656	8.40000%	17,567		0
				219	SB200C3A		INDUSTRIAL	9/1/08	1.80	12/31/00	CA	1,~~189~~187,~~276~~724	7.35000%	9,079		0
				220	SB200C3A		MIXED USE	9/1/08	2.45	12/31/00	CA	~~860~~859,~~392~~290	7.45000%	6,622		0
				221	SB200C3A		SELF STORAGE	9/1/10	1.27	12/31/00	CO	2,~~060~~059,~~295~~405	8.45000%	15,881		0
				222	SB200C3A		MIXED USE	7/1/10	1.22	12/31/00	CA	1,~~984~~983,~~463~~616	8.52000%	15,407		0
				223	SB200C3A		MIXED USE	8/1/11	1.85	12/31/00	CA	1,~~945~~943,~~286~~215	7.90000%	15,304		0
				224	SB200C3A		OFFICE	1/1/10	1.53	12/31/00	DE	1,~~804~~801,~~571~~549	8.45000%	16,152		0
				225	SB200C3A		OFFICE	7/1/10	1.59	12/31/00	CA	1,785,~~902~~131	8.49000%	13,828		0						B
				226	SB200C3A		SELF STORAGE	7/1/10	1.47	12/31/00	AZ	1,~~707~~706,~~557~~823	8.50000%	13,233		0
				227	SB200C3A		MIXED USE	7/1/10	1.57	12/31/00	MD	1,~~687~~686,~~363~~686	8.68000%	13,289		0
				228	SB200C3A		INDUSTRIAL	7/1/09	1.76	12/31/00	NY	1,~~656~~655,~~894~~333	8.50000%	13,689		0
				229	SB200C3A		SELF STORAGE	8/1/10	1.20	12/31/00	TX	1,~~649~~647,~~025~~668	8.57000%	13,526		0						3
				230	SB200C3A		OFFICE	4/1/09	4.49	12/31/00	CA	1,~~641~~639,~~651~~690	7.50000%	12,563		0
				231	SB200C3A		MULTIFAMILY	7/1/10	1.37	12/31/00	MI	877,~~705~~298	8.30000%	6,680		0
				232	SB200C3A		MULTIFAMILY	7/1/10	1.14	12/31/00	MI	669,~~436~~126	8.30000%	5,095		0
				233	SB200C3A		MULTIFAMILY	7/1/10	1.51	12/31/00	MI	1,~~488~~487,~~442~~814	8.55000%	11,587		0						B
				234	SB200C3A		MIXED USE	9/1/09	1.73	12/31/00	CA	1,477,~~811~~030	8.20000%	11,216		0
				235	SB200C3A		OFFICE	8/1/09	1.45	12/31/00	OK	1,~~461~~459,~~164~~705	8.20000%	11,777		0						A

		236		SB200C3A	RETAIL		8/1/13	1.20		12/31/00	CA		1,~~397~~391,~~148~~110	7.75000%			15,060		0
		237		SB200C3A	MULTIFAMILY		11/1/08	1.72		12/31/00	CA		1,~~430~~428,~~247~~197	6.75000%			10,364		0
		238		SB200C3A	MULTIFAMILY		8/1/09	1.45		12/31/00	SD		1,~~429~~427,~~419~~881	7.85000%			11,200		0
		239		SB200C3A	LODGING		2/1/19	0.00			NM		1,~~407~~404,~~472~~260	7.80000%			12,361		0
		240		SB200C3A	INDUSTRIAL		6/1/10	1.55		12/31/00	UT		1,~~427~~413,~~781~~750	8.50000%			11,072		013,409
		241		SB200C3A	MIXED USE		10/1/09	1.81		12/31/00	NJ		1,~~393~~390,~~258~~100	7.25000%			11,856		0
		242		SB200C3A	MIXED USE		9/1/10	1.29		12/31/00	NV		1,394,~~786~~161	8.35000%			10,654		0
		243		SB200C3A	OFFICE		5/1/08	1.66		12/31/00	CA		1,~~384~~382,~~154~~475	7.90000%			11,095		0
		244		SB200C3A	INDUSTRIAL		9/1/10	0.00			WA		1,~~371~~369,~~368~~253	8.49000%			12,141		0
		245		SB200C3A	RETAIL		12/1/09	1.53		12/31/00	ID		1,382,~~774~~100	8.35000%			10,616		0		A
		246		SB200C3B	MULTIFAMILY		9/1/09	2.05		12/31/00	NV		1,~~337~~336,~~288~~617	8.35000%			10,287		0		A
		247		SB200C3A	RETAIL		10/1/10	0.00			TN		1,~~267~~266,~~027~~507	8.55000%			9,849		0
		248		SB200C3A	RETAIL		8/1/08	1.75		12/31/00	WA		1,~~240~~239,~~743~~126	7.40000%			9,522		0
		249		SB200C3A	MULTIFAMILY		10/1/18	1.85		12/31/00	MN		1,~~226~~223,~~639~~589	7.30000%			10,513		0
		250		SB200C3A	OFFICE		5/1/10	3.19		12/31/00	CA		1,237,~~787~~170	8.15000%			9,303		0
		251		SB200C3A	MIXED USE		6/1/10	0.91		12/31/00	NV		1,232,~~563~~070	8.72000%			9,748		0
		252		SB200C3A	RETAIL		6/1/16	1.50		12/31/00	NY		1,~~123~~120,~~258~~361	8.59000%			11,205		0
		253		SB200C3A	LODGING		1/1/19	2.55		12/31/00	AZ		1,~~123~~120,~~408~~822	7.80000%			9,888		0
		254		SB200C3A	MOBILE HOME PARK		9/1/10	0.00			AZ		1,~~126~~125,~~517~~991	8.24000%			8,519		0		B
		255		SB200C3A	OFFICE		7/1/09	2.13		12/31/00	UT		1,~~114~~113,~~938~~640	7.50000%			8,498		0
		256		SB200C3A	MULTIFAMILY		12/1/18	1.73		12/31/00	MN		1,~~097~~095,~~788~~104	7.30000%			9,362		0
		257		SB200C3A	INDUSTRIAL		11/1/10	1.35		12/31/00	MO		1,112,~~831~~314	8.20000%			8,375		0
		258		SB200C3A	SELF STORAGE		7/1/10	1.52		12/31/00	AZ		1,071,~~564~~103	8.50000%			8,304		0
		259		SB200C3A	SELF STORAGE		7/1/10	1.67		12/31/00	AZ		1,041,~~799~~350	8.50000%			8,074		0
		260		SB200C3A	OFFICE		8/1/09	1.47		12/31/00	MD		1,~~033~~032,~~110~~522	8.00000%			7,705		0
		261		SB200C3A	OFFICE		3/1/09	1.80		12/31/00	RI		1,~~015~~013,~~533~~516	7.90000%			8,925		0
		262		SB200C3A	OFFICE		11/1/08	1.74		12/31/00	CO		1,~~015~~014,~~748~~456	7.40000%			7,764		0
		263		SB200C3A	OFFICE		10/1/09	1.11		12/31/00	CT		~~978~~977,~~482~~628	8.72000%			8,201		0
		264		SB200C3A	MULTIFAMILY		1/1/10	1.64		12/31/00	TX		~~966~~965,~~060~~216	8.60000%			7,998		0
		265		SB200C3C	MULTIFAMILY		9/1/09	1.78		12/31/00	NV		~~967~~966,~~035~~549	8.35000%			7,439		0		A
		266		SB200C3A	INDUSTRIAL		7/1/10	1.58		12/31/00	NY		897,~~528~~168	8.68000%			7,069		0
		267		SB200C3A	RETAIL		7/1/10	1.73		12/31/00	WA		~~868~~867,~~497~~389	7.55000%			6,754		0
		268		SB200C3A	RETAIL		3/1/09	1.88		12/31/00	MT		821,~~947~~034	7.90000%			6,504		0
		269		SB200C3A	RETAIL		9/1/08	1.46		12/31/00	UT		~~812~~811,~~908~~876	7.50000%			6,281		0
		270		SB200C3A	OFFICE		10/1/08	1.85		12/31/00	CO		~~751~~750,~~298~~335	7.40000%			5,750		0
		271		SB200C3A	MULTIFAMILY		7/1/08	1.59		12/31/00	WA		~~715~~714,~~205~~275	7.45000%			5,518		0
		272		SB200C3A	OFFICE		8/1/08	4.73		12/31/00	CA		~~658~~657,~~560~~106	7.60000%			5,763		0
		273		SB200C3A	MULTIFAMILY		10/1/08	1.81		12/31/00	ND		~~650~~649,~~783~~326	7.35000%			5,575		0
		274		SB200C3A	MULTIFAMILY		6/1/19	1.61		12/31/00	MN		~~639~~638,~~453~~058	7.90000%			5,604		0
		275		SB200C3A	RETAIL		11/1/13	1.84		12/31/00	TX		~~616~~613,~~059~~391	7.25000%			6,390		0
		276		SB200C3A	MULTIFAMILY		4/1/07	1.42		12/31/00	CT		~~594~~593,~~587~~781	9.35000%			5,439		0		A
		277		SB200C3A	INDUSTRIAL		4/1/09	1.25		12/31/00	TX		~~533~~529,~~453~~144	8.20000%			7,955		0
		278		SB200C3A	MIXED USE		12/1/08	1.76		12/31/00	ME		~~497~~496,~~519~~446	7.50000%			4,286		0
		279		SB200C3A	MULTIFAMILY		8/1/13	2.20		12/31/00	OK		~~479~~477,~~764~~677	7.65000%			5,146		0
		280		SB200C3A	MULTIFAMILY		1/1/10	1.55		12/31/00	MN		~~490~~489,~~016~~568	8.40000%			3,993		0
		101A		SB200C3A	OFFICE		6/1/30	2.22		12/31/00	IL		59,~~404~~372,~~279~~215	7.89000%			435,666		0
		101B		SB200C3A	OFFICE		6/1/30	0.00			IL		59,~~404~~372,~~279~~215	7.89000%			435,666		0
												906,972,433				7,030,603		6,825
												906,291,911				7,033,947		20,234
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
		(1) LEGEND:	A. P&I ADV - IN GRACE PERIOD			1. P&I ADV - DELINQUENT 1 MONTH			3. P&I ADV - DELINQUENT 3+ MONTHS						7. FORECLOSURE
			B. P&I ADV -<ONE MONTH DELINQ			2. P&I ADV - DELINQUENT 2 MONTHS			4. MAT. BALLOON/ASSUMED P&I						9. REO
	10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.																			PAGE 17 OF 29
	11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.																			PAGE 17 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

GEO.

LOCATION

NOI

DSCR

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

229

7/19/01

1,~~649~~647,~~025~~668

1,655,126

8.57%

8/1/10

~~106~~105

~~286~~285

SELF STORAGE

194,780

1.20

12/31/00

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 24 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 24 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

229

MODIFICATION

DELINQUENCY

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 25 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 25 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 26 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 26 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 27 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 27 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1011/1819/2001

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 28 OF 29

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

1011/1819/2001

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/1819/2001

SERIES 2000-C3

PRIOR PAYMENT:

0910/18/2001

NEXT PAYMENT:

1112/1918/2001

RECORD DATE:

0910/2831/2001

ABN AMRO ACCT: 67-8671-90-0

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

REDUCTION

AMOUNT

NOTE

RATE

MATURITY

DATE

REMAINING TERM

LIFE AMORT.

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

10/12/2001 - 11:53 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 29 OF 29

11/13/2001 - 13:26 (E551-E579) 2001 LASALLE BANK N.A.

PAGE 29 OF 29

Filing Compare · SALOMON BROTHERS COMMERCIAL MORT TR 2000-C3