8-K 1 sb2000c3_200201.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
January 18, 2002.

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 January 18, 2002.

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

January 18, 2002

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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

CHRISTINE.GARBISO@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_200201_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

01/14/2002 - 15:04 (E551-E579) 2002 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:							01/18/2002

										*SERIES 2000-C3*																											PAYMENT DATE:					01/18/2002

WAC:						8.169007%																															PRIOR PAYMENT:						12/18/2001
																																		NEXT PAYMENT:						02/19/2002
WAMM:						136
																																		RECORD DATE:							12/31/2001
										*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					171,452,010.06					677,941.23			0.00			0.00				170,774,068.83				905,981.00					0.00			6.34100000%
	79548CAA4													948.879068787			3.751978427			0.000000000			0.000000000				945.127090360					5.014035165				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	905,424,070.06					0.00			0.00			0.00				904,746,128.83				1,083,328.30					0.00			1.43578462%
	79548CAR7/79548CBC9													989.901188163			0.000000000			0.000000000			0.000000000				989.159994228					1.184404090				0.000000000					1.435575184%

	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				97,317.11					(2,724.91)			7.00000000%
	79548CAQ9/79548CBB1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.674447203				(0.158886325)					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								905,424,070.06				677,941.23			0.00			0.00				904,746,128.83				6,105,945.17					(2,724.91)

																										TOTAL P&I PAYMENT				6,783,886.40


	REG-1						1,345,548.08					1,335,630.07					683.66			0.00			0.00				1,334,946.41				9,224.31					0.00			8.28760000%
														992.629018504			0.508090354			0.000000000			0.000000000				992.120928150					6.855429499				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								1,335,630.07				683.66			0.00			0.00				1,334,946.41				9,224.31					0.00

																										TOTAL P&I PAYMENT				9,907.97


	REG-2						973,007.92					965,835.80					494.38			0.00			0.00				965,341.42				6,670.38					0.00			8.28760000%
														992.628919197			0.508094528			0.000000000			0.000000000				992.120824669					6.855422102				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								965,835.80				494.38			0.00			0.00				965,341.42				6,670.38					0.00

																										TOTAL P&I PAYMENT				7,164.76


	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
01/14/2002 - 15:04 (E551-E579) 2002 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:				01/18/2002
				*SERIES 2000-C3*																																	PAYMENT DATE:	01/18/2002
																											PRIOR PAYMENT:				12/18/2001
																											NEXT PAYMENT:					02/19/2002
																											RECORD DATE:						12/31/2001
				*ABN AMRO ACCT: 67-8671-90-0*
				*CASH RECONCILIATION SUMMARY*


			INTEREST SUMMARY										SERVICING FEE SUMMARY																								PRINCIPAL SUMMARY
			CURRENT SCHEDULED INTEREST				6,175,870.59						CURRENT SERVICING FEES									15,128.40															SCHEDULED:
			LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00															CURRENT SCHEDULED PRINCIPAL					649,739.69
			PLUS ADVANCE INTEREST				186,502.39						LESS REDUCTION FOR PPIS									0.00															ADVANCED SCHEDULED PRINCIPAL					21,376.54
			PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										449.97														SCHEDULED PRINCIPAL DISTRIBUTION					671,116.23
			PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									15,578.37															UNSCHEDULED:
			LESS TOTAL FEES PAID TO SERVICER				(15,303.24)																														CURTAILMENTS					6,825.00
			PLUS FEES ADVANCED FOR PPIS				0.00																														PREPAYMENTS IN FULL					0.00
			LESS FEE STRIPS PAID BY SERVICER				(37,564.25)						PPIS SUMMARY																								LIQUIDATION PROCEEDS					0.00
			LESS MISC. FEES & EXPENSES				(2,550.07)						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				6,306,955.42							REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION					6,825.00
			LESS TRUSTEE FEE				(856.81)							REDUCED BY OTHER AMOUNTS								0.00															REMITTANCE PRINCIPAL					677,941.23
			LESS FEE STRIPS PAID BY TRUST				(1,012.59)							NET PPIS								0.00
			LESS MISC. FEES PAID BY TRUST				0.00						PPIS REDUCING SERVICING FEE									0.00															SERVICER WIRE AMOUNT					6,984,896.65
			LESS INTEREST RESERVE WITHHOLDING						(199,140.86)				PPIS ALLOCATED TO CERTIFICATES									0.00
			PLUS INTEREST RESERVE DEPOSIT					0.00
			REMITTANCE INTEREST				6,105,945.16								POOL BALANCE SUMMARY
																							BALANCE/AMOUNT					COUNT
													BEGINNING POOL									905,424,070.62								181
													SCHEDULED PRINCIPAL DISTRIBUTION									671,116.23
													UNSCHEDULED PRINCIPAL DISTRIBUTION							6,825.00															0
													DEFERRED INTEREST							0.00
													LIQUIDATIONS							0.00																0
													REPURCHASES							0.00													0
													ENDING POOL							904,746,129.39									181
					ADVANCES
						PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
							PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST													PRINCIPAL		INTEREST
		MADE BY: SERVICER		44,430.64						359,345.70		21,376.54					186,502.39		16,862.95						73,452.57												48,944.23			472,395.52

01/14/2002 - 15:04 (E551-E579) 2002 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:								01/18/2002
																																																		PAYMENT DATE:								01/18/2002
															*SERIES 2000-C3*
																																																		PRIOR PAYMENT:									12/18/2001
																																	NEXT PAYMENT:								02/19/2002
																																	RECORD DATE:									12/31/2001


															*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%								905,981.00								0.00					0.00				0.00			0.00								0.00		0.00					0.00				905,981.00				905,981.00		0.00			23.00%	23.25%
		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%	23.25%
		X					30/360		30	1.435784620%								1,083,328.30								0.00					0.00				0.00			0.00								0.00		0.00					0.00				1,083,328.30				1,083,328.30		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%	18.45%
		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%	14.41%
		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%	12.89%
		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%	11.37%
		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%	9.86%
		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%	8.34%
		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%	5.31%
		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%	4.55%
		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%	3.92%
		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%	2.78%
		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%	1.90%
		P					30/360		30	7.000000000%								100,042.02								0.00					0.00				0.00			0.00								2,817.26		0.00					0.00				102,859.28				97,317.11		5,542.17			0.00%	0.00%
																			6,108,670.08						0.00					0.00				0.00				0.00							2,817.26				0.00					0.00			6,111,487.34				6,105,945.17			5,542.17

	(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
	01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
		*SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.*

																																	STATEMENT DATE:							01/18/2002
												*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							01/18/2002
																																											*SERIES 2000-C3*
												PRIOR PAYMENT:									12/18/2001
																																	NEXT PAYMENT:								02/19/2002
																																	RECORD DATE:									12/31/2001

												*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


					1/18/02		0		0						0	0				2		11,839,496			0	0				0	0			0			0				2		11,839,496					0			0
						0.00%				0.00%			0.00%				0.00%			1.10%			1.31%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.10%				1.31%				0.00%			0.00%
					12/18/01		0		0						1	10,199,600				1		1,645,909			0	0				0	0			0			0				2		11,845,508					0			0
						0.00%				0.00%			0.55%				1.13%			0.55%			0.18%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			1.10%				1.31%				0.00%			0.00%
					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
				01/14/2002 - 15:04 (E551-E579) 2002 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:						01/18/2002
																												PAYMENT DATE:								01/18/2002
											*SERIES 2000-C3*																														PRIOR PAYMENT:					12/18/2001
																												NEXT PAYMENT:										02/19/2002
																												RECORD DATE:											12/31/2001
											*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
				1/18/02		181			904,746,129				0		0				0	0			0	0			0				0			0			0						136		323		8.17%		8.10%
					100.56%					98.92%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/18/01		181			905,424,071				0		0				0	0			0	0			0				0			0			0						137		324		8.17%		8.10%
					100.56%					98.99%		0.00%				0.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
			01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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

77,487.01

309,958.75

0.00

11/12/01

155

12/1/01

37,763.73

0.00

174

12/1/01

27,126.72

0.00

192

12/1/01

28,565.15

0.00

229

6/1/01

13,497.81

94,486.89

0.00

7/19/01

246

12/1/01

10,264.21

0.00

265

12/1/01

7,422.37

0.00

272

12/1/01

5,751.93

0.00

TOTAL

207,878.93

521,339.75

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

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

PAGE 12 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.*
	*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*								STATEMENT DATE:				01/18/2002
													PAYMENT DATE:			01/18/2002
					*SERIES 2000-C3*								PRIOR PAYMENT:			12/18/2001
													NEXT PAYMENT:			02/19/2002
													RECORD DATE:			12/31/2001

					*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				1,456,186							0.16	%			106				7.85	%	1.83
		500,000							TO		1,000,000				20				15,236,622							1.68	%			107				7.97	%	1.75
		1,000,000							TO		1,500,000				32				39,913,886							4.41	%			114				7.98	%	1.46
		1,500,000							TO		2,000,000				9				15,819,731							1.75	%			100				8.35	%	1.83
		2,000,000							TO		2,500,000				19				43,793,420							4.84	%			104				8.35	%	1.18
		2,500,000							TO		3,000,000				13				35,718,763							3.95	%			105				8.19	%	1.17
		3,000,000							TO		3,500,000				9				28,880,503							3.19	%			105				8.35	%	1.02
		3,500,000				TO		4,000,000				11				40,784,478							4.51	%			97				8.21	%	1.33
		4,000,000				TO		4,500,000				12				50,074,952							5.53	%			96				8.13	%	1.20
		4,500,000				TO		5,000,000				2				9,768,015							1.08	%			98				8.38	%	1.18
		5,000,000				TO		6,000,000				16				86,133,377							9.52	%			102				8.13	%	1.07
		6,000,000				TO		7,000,000				6				40,142,470							4.44	%			100				8.35	%	0.96
		7,000,000				TO		8,000,000				5				37,204,179							4.11	%			100				8.41	%	1.07
		8,000,000				TO		9,000,000				2				16,451,933							1.82	%			76				8.64	%	3.65
		9,000,000				TO		10,000,000				3				29,264,721							3.23	%			103				8.38	%	1.92
		10,000,000				TO		15,000,000				5				59,841,026							6.61	%			86				8.52	%	1.13
		15,000,000				TO		20,000,000				8				134,566,978							14.87	%			127				8.00	%	1.13
		20,000,000				TO		25,000,000				3				65,992,512							7.29	%			106				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				153,702,379							16.99	%			287				8.00	%	0.86
												181					904,746,129					100.00		%
			AVERAGE SCHEDULE BALANCE														4,998,597
			MAXIMUM SCHEDULE BALANCE												59,294,331
			MINIMUM SCHEDULE BALANCE												473,463



CURRENT MORTGAGE
INTEREST RATE

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE

WEIGHTED AVERAGE
TERM COUPON PFY DSCR


									0.000%			TO		7.000%				1							1,423,791						0.16		%						82	6.75	%	1.72
				7.001%			TO		7.125%				0							0							0.00		%					0		0.00	%		0.00
				7.126%			TO		7.250%				2							1,991,451							0.22		%					108		7.25	%		1.82
				7.251%			TO		7.375%				5							22,204,277							2.45		%					114		7.29	%		1.35
			7.376%			TO		7.500%				13							13,543,962							1.50		%					110		7.45	%		2.23
			7.501%			TO		7.625%				6							38,803,797							4.29		%					197		7.57	%		1.64
			7.626%			TO		7.750%				7							48,348,900							5.34		%					97		7.69	%		0.66
			7.751%			TO		7.875%				9							46,982,178							5.19		%					108		7.82	%		1.31
			7.876%			TO		8.000%				19							164,323,297							18.16		%					274		7.91	%		1.17
			8.001%			TO		8.125%				17							107,153,102							11.84		%					102		8.08	%		1.06
			8.126%			TO		8.250%				18							53,775,467							5.94		%					101		8.18	%		1.05
			8.251%			TO		8.375%				19							92,149,947							10.19		%					102		8.32	%		1.24
			8.376%			TO		8.500%				29							147,769,123							16.33		%					102		8.42	%		0.85
			8.501%			TO		8.751%				27							98,531,866							10.89		%					104		8.62	%		1.10
			8.752%			&		ABOVE				9							67,744,973							7.49		%					79		8.94	%		1.99
													181					904,746,129							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			16,020,472					1.77				%			41				8.79	%		1.01
			61			TO		120					157			717,911,552					79.35				%			100				8.22	%		1.20
			121			TO		180					1			3,422,404					0.38				%			129				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							737,354,429				81.50			%
		MINIMUM REMAINING TERM													39
		MAXIMUM REMAINING TERM													129






	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				16,275,272							1.80		%					97		8.19			%		0.77
			121		TO		180			5				6,312,656							0.70		%					156		8.25			%		1.41
			181		TO		240			9				10,281,010							1.14		%					209		7.83			%		1.37
			241		&		ABOVE			3				134,522,762							14.87		%					340		7.85			%		1.14
										21				167,391,701							18.50		%
																	MINIMUM REMAINING TERM															87
																	MAXIMUM REMAINING TERM														341










	01/14/2002 - 15:04 (E551-E579) 2002 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:				01/18/2002
											PAYMENT DATE:			01/18/2002
				*SERIES 2000-C3*							PRIOR PAYMENT:			12/18/2001
											NEXT PAYMENT:			02/19/2002
											RECORD DATE:			12/31/2001

				*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								2		5,762,872				0.64	%			105		7.83	%	0.77
				0.876 1.000								5		12,169,849				1.35	%			101		8.48	%	0.94
				1.001 1.125								6		37,418,435				4.14	%			101		8.39	%	1.05
				1.126 1.250								23		155,538,008				17.19	%			98		8.03	%	1.21
				1.251 1.375								15		61,574,593				6.81	%			157		8.15	%	1.34
				1.376 1.500								32		128,078,377				14.16	%			100		8.30	%	1.43
				1.501 1.625								24		103,603,766				11.45	%			103		8.38	%	1.57
				1.626 1.750								15		39,681,060				4.39	%			100		8.24	%	1.68
				1.751 1.875								17		35,347,032				3.91	%			102		7.90	%	1.80
				1.876 2.000								2		10,733,571				1.19	%			105		7.61	%	1.99
				2.001 2.125								1		1,334,946				0.15	%			92		8.35	%	2.05
				2.126 2.250								3		60,878,580				6.73	%			335		7.88	%	2.22
				2.251 & ABOVE								9		28,980,359				3.20	%			92		8.56	%	3.68
				UNKNOWN								27		223,644,680				24.72	%			167		8.14	%	0.00
										181				904,746,129				100.00	%
			MAXIMUM DSCR			5.970
			MINIMUM DSCR				0.760



GEOGRAPHIC
LOCATION

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR



			ILLINOIS			18					238,702,251				26.38		%			220		7.98	%		1.38
			CALIFORNIA			34					150,755,862				16.66		%			99		8.28	%		1.11
			MICHIGAN			10					51,028,937				5.64		%			104		8.09	%		1.38
			OHIO			3					42,586,884				4.71		%			106		8.35	%		0.13
			MASSACHUSETTS			5					41,183,989				4.55		%			82		8.47	%		1.28
			WASHINGTON			7					38,516,245				4.26		%			197		7.85	%		1.28
			NEW YORK			10					30,844,740				3.41		%			102		8.23	%		1.24
			MARYLAND			6					29,748,024				3.29		%			99		8.42	%		1.48
			NEW HAMPSHIRE			2					27,927,167				3.09		%			88		7.99	%		1.28
			VIRGINIA			2					24,426,565				2.70		%			105		8.07	%		0.22
			FLORIDA			6					23,242,162				2.57		%			100		8.20	%		1.03
			MINNESOTA			8					19,345,340				2.14		%			113		8.22	%		1.58
			CONNECTICUT			4					15,886,154				1.76		%			99		8.88	%		1.87
			DISTRICT OF COLUMBIA			1					15,815,773				1.75		%			99		8.38	%		1.55
			ARIZONA			7					14,264,090				1.58		%			109		8.24	%		1.45
			NORTH CAROLINA			3					13,933,925				1.54		%			115		8.35	%		0.25
			TEXAS			7					13,357,262				1.48		%			102		8.06	%		1.28
			NEVEDA			6					12,455,984				1.38		%			99		8.18	%		1.40
			UTAH			6					12,209,582				1.35		%			119		8.24	%		1.45
			OREGON			3					11,623,572				1.28		%			96		8.37	%		1.08
			PUERTO RICO			1					10,936,738				1.21		%			90		8.54	%		0.00
			NEW MEXICO			3					9,616,182				1.06		%			116		8.50	%		1.10
			COLORADO			4					9,336,704				1.03		%			101		7.78	%		0.62
			OKLAHOMA			4					8,242,048				0.91		%			103		8.22	%		1.06
			TENNESSEE			3					7,910,905				0.87		%			99		8.15	%		0.42
			PENNSYLVANIA			2					6,203,429				0.69		%			101		8.35	%		1.17
			DELAWARE			2					5,367,523				0.59		%			92		8.15	%		1.56
			GEORGIA			1					4,030,697				0.45		%			96		8.05	%		1.31
			SOUTH DAKOTA			4					3,876,319				0.43		%			164		7.63	%		1.41
			NEW JERSEY			2					3,746,553				0.41		%			99		8.06	%		1.58
			ALABAMA			1					2,164,439				0.24		%			104		8.11	%		1.20
			IDAHO			1					1,380,415				0.15		%			95		8.35	%		1.53
			MISSOURI			1					1,111,014				0.12		%			106		8.20	%		1.35
			RHODE ISLAND			1					1,009,218				0.11		%			86		7.90	%		1.80
			MONTANA			1					819,009				0.09		%			86		7.90	%		1.88
			NORTH DAKOTA			1					646,253				0.07		%			81		7.35	%		1.81
			MAINE			1					494,176				0.05		%			83		7.50	%		1.76










						181					904,746,129				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						30,056,151				3.32	%			105		8.14	%	0.98
					0.751 0.875					0						0				0.00	%			0		0.00	%	0.00
					0.876 1.000					4						20,860,710				2.31	%			101		8.21	%	0.84
					1.001 1.125					4						35,350,420				3.91	%			103		8.26	%	0.96
					1.126 1.250					10						48,919,648				5.41	%			94		8.13	%	1.09
					1.251 1.375					14						58,846,524				6.50	%			101		8.14	%	1.24
					1.376 1.500					36						199,833,802				22.09	%			116		8.25	%	1.08
					1.501 1.625					19						77,118,670				8.52	%			105		8.14	%	1.33
					1.626 1.750					17						72,740,451				8.04	%			96		8.33	%	2.03
					1.751 1.875					16						54,091,256				5.98	%			102		7.96	%	1.60
					1.876 2.000					8						11,899,436				1.32	%			96		8.09	%	1.58
					2.001 2.125					2						8,147,353				0.90	%			100		8.40	%	0.31
					2.126 2.250					6						16,770,828				1.85	%			97		8.79	%	2.04
					2.251 & ABOVE					10						12,406,596				1.37	%			119		7.75	%	2.31
					UNKNOWN					31						257,704,284				28.48	%			213		8.09	%	0.00
											181					904,746,129			100.00		%
				MAXIMUM DSCR		4.720
				MINIMUM DSCR			0.550


























		01/14/2002 - 15:04 (E551-E579) 2002 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:				01/18/2002
														PAYMENT DATE:			01/18/2002
						*SERIES 2000-C3*								PRIOR PAYMENT:			12/18/2001
														NEXT PAYMENT:			02/19/2002
														RECORD DATE:			12/31/2001

						*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				443,238,750							48.99		%					163		8.25	%		1.09
		RETAIL				37				161,148,192							17.81		%					124		7.95	%		1.06
		MULTIFAMILY				39				102,790,533							11.36		%					105		7.94	%		1.17
		MIXED USE				20				65,136,319							7.20		%					105		8.20	%		1.48
		INDUSTRIAL				15				56,197,174							6.21		%					99		8.27	%		1.03
		LODGING				4				34,489,320							3.81		%					112		8.19	%		1.52
		SELF STORAGE				8				29,247,408							3.23		%					99		8.45	%		1.12
		OTHER				1				8,202,820							0.91		%					62		9.00	%		5.97
		MOBILE HOME PARK				2				4,295,612							0.47		%					103		8.51	%		1.02












							181			904,746,129						100.00			%




NUMBER OF MONTHS

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			0		TO		12				7				65,396,274				7.23		%				107			8.04	%	1.54
			13		TO		24				114				682,921,238				75.48		%				143			8.22	%	1.05
			25		TO		36				39				105,729,641				11.69		%				136			8.02	%	1.32
			37		TO		48				18				34,610,752				3.83		%				89			7.58	%	1.51
			49		TO		60				2				8,794,971				0.97		%				62			9.02	%	5.66
			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				7,293,253				0.81		%				88			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					904,746,129				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				737,354,429					81.50		%			99			8.23	%	1.19
								ARD						3				134,522,762					14.87		%			340			7.85	%	1.14
								FULL AMORTIZING						18				32,868,939					3.63		%			143			8.09	%	1.08
























									181				904,746,129			100.00			%




YEAR

# OF
LOANS

SCHEDULED
BALANCE

% OF
BALANCE


WAMM WAC PFY DSCR


			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		%			39				8.82	%	1.18
			2006					1			2,370,472				0.26		%			54				8.65	%	0.00
			2007					3			13,040,662				1.44		%			63				9.08	%	4.26
			2008					13			29,178,695				3.23		%			80				7.61	%	1.48
			2009					33			97,691,284				10.80		%			91				8.18	%	1.32
			2010					111			592,337,582				65.47		%			103				8.24	%	1.09
			2011					1			1,938,602				0.21		%			115				7.90	%	1.85
			2012					1			3,422,404				0.38		%			129				8.42	%	0.00
			2013 & GREATER					17			151,116,428				16.70		%			323				7.87	%	1.17



								181			904,746,129			100.00			%
























								PAGE 16 OF 29
	01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK	N.A.
	*SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.*
															STATEMENT DATE:			01/18/2002
						*COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES*												PAYMENT DATE:			01/18/2002
						*SERIES 2000-C3*												PRIOR PAYMENT:				12/18/2001
																NEXT PAYMENT:			02/19/2002
																RECORD DATE:				12/31/2001

						*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	35,113,716	8.38000%	269,191			0
				103	SB200C3A		OFFICE	12/1/10	1.59	12/31/00	IL	22,638,769	8.33000%	172,573			0
				104	SB200C3A		LODGING	11/1/10	1.23	12/31/00	MI	22,529,872	7.83000%	164,099			0
				105	SB200C3A		OFFICE	11/1/10	0.00		VA	20,823,871	8.02500%	154,457			0
				106	SB200C3A		OFFICE	2/1/10	1.40	12/31/00	CA	18,685,418	8.88000%	150,445			0
				107	SB200C3A		MIXED USE	12/1/10	2.00	12/31/00	IL	9,914,563	7.59000%	70,539			0
				108	SB200C3A		OFFICE	12/1/10	1.80	12/31/00	IL	5,948,231	7.55000%	42,158			0
				109	SB200C3A		MIXED USE	12/1/10	2.57	12/31/00	IL	2,477,518	7.38000%	17,275			0
				110	SB200C3A		RETAIL	11/1/10	1.25	12/31/00	IL	18,066,560	7.28000%	124,869			0
				111	SB200C3A		RETAIL	9/1/08	1.18	12/31/00	NH	18,023,085	7.73500%	132,631			0
				112	SB200C3A		OFFICE	8/1/10	1.01	12/31/00	CA	16,309,179	8.40000%	125,398			0
				113	SB200C3A		RETAIL	9/1/29	1.37	12/31/00	WA	15,934,099	7.56000%	114,291			0
				114	SB200C3A		INDUSTRIAL	12/1/10	1.23	12/31/00	WA	15,880,441	8.12000%	118,744			0
				115	SB200C3A		MULTIFAMILY	11/1/10	0.00		IL	15,852,423	7.64000%	113,412			0
				116	SB200C3A		OFFICE	4/1/10	1.55	12/31/00	DC	15,815,773	8.38000%	121,668			0
				117	SB200C3A		OFFICE	4/1/10	1.54	12/31/00	MD	14,228,001	8.66000%	118,325			0
				118	SB200C3A		OFFICE	4/1/05	1.18	12/31/00	MA	13,650,000	8.82000%	103,672			0
				119	SB200C3A		INDUSTRIAL	7/1/09	0.00		PR	10,936,738	8.54000%	100,091			0
				120	SB200C3A		MIXED USE	9/1/10	1.21	12/31/00	MA	10,831,320	8.12000%	82,007			6,825
				121	SB200C3A		OFFICE	11/1/10	1.62	12/31/00	MI	10,194,967	8.31500%	77,663			0						3
				122	SB200C3A		OFFICE	7/1/10	1.47	12/31/00	NH	9,904,083	8.45000%	76,568			0
				123	SB200C3A		LODGING	5/1/10	2.30	12/31/00	CT	9,446,076	9.14000%	81,485			0
				124	SB200C3A		RETAIL	11/1/10	0.00		CO	5,519,712	7.66000%	71,723			0
				125	SB200C3A		RETAIL	11/1/10	0.77	12/31/00	TX	2,941,872	7.66000%	38,252			0
				126	SB200C3A		SELF STORAGE	7/1/09	1.35	1/31/00	CA	8,249,113	8.29000%	67,246			0
				127	SB200C3A		OTHER	3/31/07	5.97	12/31/00	IL	8,202,820	9.00000%	72,171			0
				128	SB200C3A		OFFICE	5/1/09	1.32	12/31/00	IL	7,293,253	8.80000%	112,770			0
				129	SB200C3A		SELF STORAGE	8/31/10	1.40	12/31/00	MA	7,929,609	8.55000%	61,797			0
				130	SB200C3A		RETAIL	7/1/10	1.42	12/31/00	FL	7,618,416	8.03000%	56,661			0
				131	SB200C3A		OFFICE	5/1/10	1.11	12/31/00	CA	7,316,571	8.22000%	55,438			0
				132	SB200C3A		RETAIL	11/1/10	0.00		NC	7,046,329	8.43000%	54,241			0
				133	SB200C3A		OFFICE	4/1/10	1.41	12/31/00	MD	6,962,184	8.08000%	52,124			0
				134	SB200C3A		OFFICE	6/1/10	0.00		CA	6,825,069	8.20000%	51,595			0
				135	SB200C3A		OFFICE	6/1/10	0.00		CA	6,763,909	8.63000%	53,147			0
				136	SB200C3A		MIXED USE	6/1/10	1.67	12/31/00	MN	6,736,351	8.75000%	53,496			0
				137	SB200C3A		OFFICE	1/1/10	1.49	12/31/00	OR	6,657,516	8.30000%	50,948			0
				138	SB200C3A		RETAIL	4/1/10	1.24	12/31/00	CA	6,197,440	8.11000%	46,526			0
				139	SB200C3A		MULTIFAMILY	6/1/10	1.22	12/31/00	NM	5,941,460	8.60000%	46,561			0
				140	SB200C3A		OFFICE	7/1/10	1.67	12/31/00	MI	5,796,357	8.56500%	45,251			0
				141	SB200C3A		OFFICE	6/1/10	1.78	12/31/00	IL	3,513,338	8.39000%	27,020			0
				142	SB200C3A		OFFICE	6/1/10	1.57	12/31/00	IL	2,190,640	8.39000%	16,848			0
				143	SB200C3A		INDUSTRIAL	5/1/10	1.40	12/31/00	AZ	5,636,760	8.28000%	42,942			0
				144	SB200C3A		SELF STORAGE	9/1/10	0.00		CA	5,551,995	8.47000%	42,940			0
				145	SB200C3A		MULTIFAMILY	8/1/09	1.22	12/31/00	CA	5,487,904	7.57000%	39,425			0
				146	SB200C3A		MULTIFAMILY	12/1/10	1.52	12/31/00	IL	5,459,008	8.13000%	40,857			0
				147	SB200C3A		RETAIL	10/1/10	0.00		CA	5,157,269	8.32000%	39,322			0
				148	SB200C3A		OFFICE	9/1/10	1.25	12/31/00	MA	5,154,261	8.37200%	39,513			0
				149	SB200C3A		MULTIFAMILY	5/1/10	1.37	12/31/00	NV	5,134,099	7.77000%	37,325			0
				150	SB200C3A		RETAIL	3/1/10	1.21	12/31/00	CA	5,130,838	7.98000%	38,083			0
				151	SB200C3A		OFFICE	5/1/10	1.45	12/31/00	CA	5,103,936	8.04000%	38,043			0
				152	SB200C3A		OFFICE	6/1/10	1.81	12/31/00	IL	5,088,326	8.49000%	39,486			0
				153	SB200C3A		OFFICE	8/1/10	0.00		CA	5,020,324	8.46000%	38,810			0
				154	SB200C3A		MULTIFAMILY	10/1/10	1.14	12/31/00	NY	5,002,895	7.83000%	36,458			0
				155	SB200C3A		RETAIL	11/1/09	1.11	6/30/00	NY	4,895,751	8.40000%	37,848			0						B
				156	SB200C3A		MIXED USE	7/1/10	1.25	12/31/00	CT	4,872,264	8.36000%	37,343			0
				157	SB200C3A		RETAIL	10/1/10	0.00		CA	4,386,776	8.13000%	32,871			0
				158	SB200C3A		MULTIFAMILY	12/1/09	1.38	12/31/00	TX	4,333,278	8.04000%	32,408			0
				159	SB200C3A		OFFICE	10/1/09	1.69	12/31/00	NY	4,282,883	8.25000%	34,692			0
				160	SB200C3A		OFFICE	6/1/07	1.34	12/31/00	CA	4,245,691	9.19000%	35,033			0
				161	SB200C3A		RETAIL	5/1/10	1.83	12/31/00	CA	4,196,139	7.77000%	30,506			0
				162	SB200C3A		MULTIFAMILY	10/1/10	1.42	12/31/00	CA	4,159,426	7.69000%	29,915			0
				163	SB200C3A		RETAIL	5/1/10	0.00		NC	4,149,563	7.98000%	30,760			0
				164	SB200C3A		MULTIFAMILY	8/1/09	1.69	12/31/00	UT	4,126,506	8.11000%	31,141			0
				165	SB200C3A		OFFICE	10/1/10	1.06	12/31/00	PA	4,060,358	8.32000%	30,959			0
				166	SB200C3A		MULTIFAMILY	6/1/10	1.38	12/31/00	OK	4,052,870	7.98000%	30,027			0
				167	SB200C3A		MULTIFAMILY	5/1/10	1.40	12/31/00	OH	4,050,764	7.98000%	30,027			0
				168	SB200C3A		RETAIL	1/1/10	1.31	12/31/00	GA	4,030,697	8.05000%	30,157			0
				169	SB200C3A		OFFICE	9/1/09	1.48	12/31/00	FL	3,929,483	7.96000%	29,239			0
				170	SB200C3A		MIXED USE	5/1/10	1.65	12/31/00	IL	3,866,483	8.44000%	29,883			0
				171	SB200C3A		OFFICE	5/1/10	1.04	12/31/00	IL	3,860,914	8.65000%	30,403			0
				172	SB200C3A		RETAIL	1/1/10	0.00		TN	3,784,447	8.05000%	28,315			0
				173	SB200C3A		OFFICE	12/1/09	1.76	12/31/00	NY	3,742,523	8.05000%	28,016			0
				174	SB200C3A		INDUSTRIAL	7/1/09	1.38	12/31/00	MN	3,678,225	7.87500%	27,190			0						A
				175	SB200C3A		RETAIL	10/1/10	1.62	12/31/00	MA	3,618,798	8.17000%	27,216			0
				176	SB200C3A		MIXED USE	7/1/10	0.94	12/31/00	NY	3,615,066	8.41000%	27,833			0
				177	SB200C3A		RETAIL	4/1/10	1.50	12/31/00	VA	3,602,694	8.35000%	27,640			0
				178	SB200C3A		OFFICE	7/1/09	1.57	12/31/00	DE	3,572,508	8.00000%	26,709			0
				179	SB200C3A		OFFICE	10/1/12	0.00		OH	3,422,404	8.42100%	26,335			0
				180	SB200C3A		RETAIL	6/1/10	1.62	12/31/00	IL	3,370,270	8.99000%	27,333			0
				181	SB200C3A		INDUSTRIAL	3/1/10	3.07	12/31/00	CA	3,356,399	8.12000%	25,233			0
				182	SB200C3A		INDUSTRIAL	10/1/10	0.00		CA	3,223,576	8.36000%	24,668			0
				183	SB200C3A		MOBILE HOME PARK	7/1/10	1.38	12/31/00	FL	3,170,943	8.60000%	24,832			0
				184	SB200C3A		RETAIL	11/1/09	1.59	12/31/00	MN	3,148,435	8.00000%	23,480			0
				185	SB200C3A		OFFICE	10/1/10	1.38	12/31/00	MD	3,103,967	8.11000%	24,542			0
				186	SB200C3A		OFFICE	12/1/10	0.00		FL	3,077,745	8.27300%	23,339			0
				187	SB200C3A		MIXED USE	10/1/10	0.00		FL	3,006,764	8.27000%	24,089			0
				188	SB200C3A		RETAIL	11/1/10	1.35	12/31/00	NY	2,969,605	8.23000%	23,692			0
				189	SB200C3A		RETAIL	9/1/10	1.75	12/31/00	CA	2,970,973	8.00000%	22,013			0
				190	SB200C3A		RETAIL	5/1/10	1.15	12/31/00	TN	2,861,307	8.10000%	21,445			0
				191	SB200C3A		MULTIFAMILY	8/1/10	0.76	12/31/00	CA	2,821,000	8.00000%	20,912			0
				192	SB200C3A		MIXED USE	8/1/15	1.25	12/31/00	NC	2,738,032	8.69000%	28,612			0						B
				193	SB200C3A		RETAIL	6/1/10	0.97	12/31/00	OR	2,734,125	8.75000%	24,885			0
				194	SB200C3A		OFFICE	1/1/10	1.40	12/31/00	MD	2,737,861	8.39000%	21,121			0
				195	SB200C3A		INDUSTRIAL	8/1/10	0.00		NY	2,673,777	8.18000%	20,151			0
				196	SB200C3A		INDUSTRIAL	3/1/10	1.58	12/31/00	CA	2,670,847	8.75000%	21,241			0
				197	SB200C3A		MULTIFAMILY	7/1/10	1.58	12/31/00	AZ	2,572,018	7.97000%	19,024			0
				198	SB200C3A		OFFICE	9/1/09	1.28	12/31/00	WA	2,524,230	8.00000%	20,067			0
				199	SB200C3A		MULTIFAMILY	9/1/09	1.38	12/31/00	MI	2,503,115	7.79000%	18,339			0
				200	SB200C3A		MULTIFAMILY	4/1/19	1.27	12/31/00	SD	1,027,445	7.50000%	8,862			0
				201	SB200C3A		MULTIFAMILY	4/1/19	1.51	12/31/00	SD	779,924	7.50000%	6,727			0
				202	SB200C3A		MULTIFAMILY	4/1/19	1.43	12/31/00	SD	644,488	7.50000%	5,559			0
				203	SB200C3A		MULTIFAMILY	7/1/09	1.21	12/31/00	FL	2,438,812	8.42000%	18,929			0
				204	SB200C3A		RETAIL	11/1/10	1.63	12/31/00	MI	2,430,091	8.15000%	18,234			0
				205	SB200C3A		RETAIL	6/1/20	1.14	12/31/00	UT	2,373,421	8.70000%	21,529			0
				206	SB200C3A		OFFICE	4/1/10	1.28	12/31/00	NV	2,398,254	8.54000%	18,715			0
				207	SB200C3A		OFFICE	7/1/10	0.97	12/31/00	UT	2,377,287	8.45100%	18,371			0
				208	SB200C3A		MIXED USE	8/1/10	1.45	12/31/00	NJ	2,363,109	8.53000%	19,374			0
				209	SB200C3A		RETAIL	7/1/06	0.00		IL	2,370,472	8.65000%	18,632			0
				210	SB200C3A		MULTIFAMILY	3/1/10	1.45	12/31/00	MN	2,351,421	8.49000%	19,309			0
				211	SB200C3A		MULTIFAMILY	7/1/10	1.49	12/31/00	TX	2,345,864	8.18000%	17,689			0
				212	SB200C3A		MULTIFAMILY	4/1/10	1.27	12/31/00	MI	2,331,131	8.15000%	17,564			0
				213	SB200C3A		MIXED USE	5/1/10	1.47	12/31/00	NM	2,276,949	8.65000%	17,930			0
				214	SB200C3A		OFFICE	11/1/10	0.00		OK	2,259,294	8.77000%	17,930			0
				215	SB200C3A		OFFICE	8/1/09	0.00		OR	2,231,930	8.10000%	17,904			0
				216	SB200C3A		MULTIFAMILY	4/1/10	0.89	12/31/00	MI	2,212,599	8.15000%	16,671			0
				217	SB200C3A		MULTIFAMILY	9/1/10	1.20	12/31/00	AL	2,164,439	8.11000%	16,201			0
				218	SB200C3A		RETAIL	10/1/09	1.39	12/31/00	PA	2,143,072	8.40000%	17,567			0
				219	SB200C3A		INDUSTRIAL	9/1/08	1.82	12/31/00	CA	1,184,346	7.35000%	9,079			0
				220	SB200C3A		MIXED USE	9/1/08	2.47	12/31/00	CA	856,885	7.45000%	6,622			0
				221	SB200C3A		SELF STORAGE	9/1/10	1.27	12/31/00	CO	2,057,118	8.45000%	15,881			0
				222	SB200C3A		MIXED USE	7/1/10	1.22	12/31/00	CA	1,981,429	8.52000%	15,407			0
				223	SB200C3A		MIXED USE	8/1/11	1.85	12/31/00	CA	1,938,602	7.90000%	15,304			0
				224	SB200C3A		OFFICE	1/1/10	1.53	12/31/00	DE	1,795,015	8.45000%	16,152			0
				225	SB200C3A		OFFICE	7/1/10	1.59	12/31/00	CA	1,783,147	8.49000%	13,828			0
				226	SB200C3A		SELF STORAGE	7/1/10	1.47	12/31/00	AZ	1,704,931	8.50000%	13,233			0
				227	SB200C3A		MIXED USE	7/1/10	1.57	12/31/00	MD	1,684,907	8.68000%	13,289			0
				228	SB200C3A		INDUSTRIAL	7/1/09	1.76	12/31/00	NY	1,651,782	8.50000%	13,689			0
				229	SB200C3A		SELF STORAGE	8/1/10	1.20	12/31/00	TX	1,644,529	8.57000%	13,526			0						3
				230	SB200C3A		OFFICE	4/1/09	4.49	12/31/00	CA	1,635,387	7.50000%	12,563			0
				231	SB200C3A		MULTIFAMILY	7/1/10	1.37	12/31/00	MI	876,273	8.30000%	6,680			0
				232	SB200C3A		MULTIFAMILY	7/1/10	1.14	12/31/00	MI	668,343	8.30000%	5,095			0
				233	SB200C3A		MULTIFAMILY	7/1/10	1.51	12/31/00	MI	1,486,188	8.55000%	11,587			0
				234	SB200C3A		MIXED USE	9/1/09	1.73	12/31/00	CA	1,475,112	8.20000%	11,216			0
				235	SB200C3A		OFFICE	8/1/09	1.45	12/31/00	OK	1,456,421	8.20000%	11,777			0


		236		SB200C3A	RETAIL		8/1/13	1.20		12/31/00	CA		1,378,919	7.75000%			15,060		0
		237		SB200C3A	MULTIFAMILY		11/1/08	1.72		12/31/00	CA		1,423,791	6.75000%			10,364		0
		238		SB200C3A	MULTIFAMILY		8/1/09	1.45		12/31/00	SD		1,424,461	7.85000%			11,200		0
		239		SB200C3A	LODGING		2/1/19	0.00			NM		1,397,773	7.80000%			12,361		0
		240		SB200C3A	INDUSTRIAL		6/1/10	1.55		12/31/00	UT		1,411,959	8.50000%			11,072		0
		241		SB200C3A	MIXED USE		10/1/09	1.81		12/31/00	NJ		1,383,444	7.25000%			11,856		0
		242		SB200C3A	MIXED USE		9/1/10	1.29		12/31/00	NV		1,392,571	8.35000%			10,654		0
		243		SB200C3A	OFFICE		5/1/08	1.66		12/31/00	CA		1,378,776	7.90000%			11,095		0
		244		SB200C3A	INDUSTRIAL		9/1/10	0.00			WA		1,364,652	8.49000%			12,141		0
		245		SB200C3A	RETAIL		12/1/09	1.53		12/31/00	ID		1,380,415	8.35000%			10,616		0
		246		SB200C3B	MULTIFAMILY		9/1/09	2.05		12/31/00	NV		1,334,946	8.35000%			10,287		0		A
		247		SB200C3A	RETAIL		10/1/10	0.00			TN		1,265,151	8.55000%			9,849		0
		248		SB200C3A	RETAIL		8/1/08	1.75		12/31/00	WA		1,235,607	7.40000%			9,522		0
		249		SB200C3A	MULTIFAMILY		10/1/18	1.85		12/31/00	MN		1,217,432	7.30000%			10,513		0
		250		SB200C3A	OFFICE		5/1/10	3.19		12/31/00	CA		1,235,643	8.15000%			9,303		0
		251		SB200C3A	MIXED USE		6/1/10	0.91		12/31/00	NV		1,230,772	8.72000%			9,748		0
		252		SB200C3A	RETAIL		6/1/16	1.50		12/31/00	NY		1,114,235	8.59000%			11,205		0
		253		SB200C3A	LODGING		1/1/19	2.55		12/31/00	AZ		1,115,599	7.80000%			9,888		0
		254		SB200C3A	MOBILE HOME PARK		9/1/10	0.00			AZ		1,124,669	8.24000%			8,519		0
		255		SB200C3A	OFFICE		7/1/09	2.13		12/31/00	UT		1,110,786	7.50000%			8,498		0
		256		SB200C3A	MULTIFAMILY		12/1/18	1.73		12/31/00	MN		1,089,686	7.30000%			9,362		0
		257		SB200C3A	INDUSTRIAL		11/1/10	1.35		12/31/00	MO		1,111,014	8.20000%			8,375		0
		258		SB200C3A	SELF STORAGE		7/1/10	1.52		12/31/00	AZ		1,069,916	8.50000%			8,304		0
		259		SB200C3A	SELF STORAGE		7/1/10	1.67		12/31/00	AZ		1,040,196	8.50000%			8,074		0
		260		SB200C3A	OFFICE		8/1/09	1.47		12/31/00	MD		1,031,104	8.00000%			7,705		0
		261		SB200C3A	OFFICE		3/1/09	1.80		12/31/00	RI		1,009,218	7.90000%			8,925		0
		262		SB200C3A	OFFICE		11/1/08	1.81		12/31/00	CO		1,011,637	7.40000%			7,764		0
		263		SB200C3A	OFFICE		10/1/09	1.11		12/31/00	CT		975,663	8.72000%			8,201		0
		264		SB200C3A	MULTIFAMILY		1/1/10	1.64		12/31/00	TX		963,278	8.60000%			7,998		0
		265		SB200C3C	MULTIFAMILY		9/1/09	1.78		12/31/00	NV		965,341	8.35000%			7,439		0		A
		266		SB200C3A	INDUSTRIAL		7/1/10	1.58		12/31/00	NY		896,222	8.68000%			7,069		0
		267		SB200C3A	RETAIL		7/1/10	1.73		12/31/00	WA		864,969	7.55000%			6,754		0
		268		SB200C3A	RETAIL		3/1/09	1.88		12/31/00	MT		819,009	7.90000%			6,504		0
		269		SB200C3A	RETAIL		9/1/08	1.46		12/31/00	UT		809,623	7.50000%			6,281		0
		270		SB200C3A	OFFICE		10/1/08	1.85		12/31/00	CO		748,236	7.40000%			5,750		0
		271		SB200C3A	MULTIFAMILY		7/1/08	1.59		12/31/00	WA		712,248	7.45000%			5,518		0
		272		SB200C3A	OFFICE		8/1/08	4.73		12/31/00	CA		654,031	7.60000%			5,763		0		A
		273		SB200C3A	MULTIFAMILY		10/1/08	1.81		12/31/00	ND		646,253	7.35000%			5,575		0
		274		SB200C3A	MULTIFAMILY		6/1/19	1.60		12/31/00	MN		635,242	7.90000%			5,604		0
		275		SB200C3A	RETAIL		11/1/13	1.84		12/31/00	TX		608,006	7.25000%			6,390		0
		276		SB200C3A	MULTIFAMILY		4/1/07	1.42		12/31/00	CT		592,151	9.35000%			5,439		0
		277		SB200C3A	INDUSTRIAL		4/1/09	1.25		12/31/00	TX		520,435	8.20000%			7,955		0
		278		SB200C3A	MIXED USE		12/1/08	1.76		12/31/00	ME		494,176	7.50000%			4,286		0
		279		SB200C3A	MULTIFAMILY		8/1/13	2.20		12/31/00	OK		473,463	7.65000%			5,146		0
		280		SB200C3A	MULTIFAMILY		1/1/10	1.55		12/31/00	MN		488,547	8.40000%			3,993		0
		101A		SB200C3A	OFFICE		6/1/30	2.22		12/31/00	IL		59,294,331	7.89000%			435,666		0
		101B		SB200C3A	OFFICE		6/1/30	0.00			IL		59,294,331	7.89000%			435,666		0
												904,746,129				7,033,947		6,825


* 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
	01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.																			PAGE 17 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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.

121

11/12/01

10,194,967

10,217,950

8.32%

11/1/10

106

346

OFFICE

1,506,473

1.62

12/31/00

229

7/19/01

1,644,529

1,655,126

8.57%

8/1/10

103

283

SELF STORAGE

194,780

1.20

12/31/00

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

PAGE 24 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

ABN AMRO ACCT: 67-8671-90-0

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

121

MODIFICATION

DELINQUENCY

229

MODIFICATION

DELINQUENCY

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

PAGE 25 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

ABN AMRO ACCT: 67-8671-90-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

PAGE 26 OF 29

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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..

01/14/2002 - 15:04 (E551-E579) 2002 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:

01/18/2002

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.

STATEMENT DATE:

01/18/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/18/2002

SERIES 2000-C3

PRIOR PAYMENT:

12/18/2001

NEXT PAYMENT:

02/19/2002

RECORD DATE:

12/31/2001

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

01/14/2002 - 15:04 (E551-E579) 2002 LASALLE BANK N.A.

PAGE 29 OF 29

SALOMON BROTHERS COMMERCIAL MORT TR 2000-C3 8-K