Salomon Brothers Mortgage Securities VII, Inc.  Mortgage Pass-Through
Certificates, Series 2002-UST1
Distribution
Date:                                 10/25/2002

Record Date:    09/30/2002

Distribution
Summary

DISTRIBUTION IN
DOLLARS

                                      Prior         Pass-                                                                                  Current
                Original              Principal     Through       Interest   Principal   Total          Deferred               Realized    Principal
Class           Balance               Balance       Rate          DistributedDistributed Distributed    Interest               Loss        Balance
(1)             (2)                   (3)           (4)           (5)        (6)         (7)=(5+6)      (8)                    (9)         (10)=(3-6+8-9)

A1              149,224,661.00        123,972,759.826.500000%     671,519.12 6,608,593.547,280,112.66   0.00                   0.00        117,364,166.28

A2              38,473,929.00         32,001,407.18 6.500000%     173,340.96 1,435,319.001,608,659.96   0.00                   0.00        30,566,088.18

PO              334,622.63            297,140.56    0.000000%     0.00       47,342.75   47,342.75      0.00                   0.00        249,797.81

B1              2,416,881.00          2,283,503.39  6.500000%     12,368.98  39,830.32   52,199.30      0.00                   0.00        2,243,673.07

B2              1,160,103.00          1,096,081.75  6.500000%     5,937.11   19,118.56   25,055.67      0.00                   0.00        1,076,963.19

B3              580,051.00            548,040.41    6.500000%     2,968.55   9,559.27    12,527.82      0.00                   0.00        538,481.14

B4              483,376.00            456,700.49    6.500000%     2,473.79   7,966.06    10,439.85      0.00                   0.00        448,734.43

B5              290,025.00            274,019.72    6.500000%     1,484.27   4,779.63    6,263.90       0.00                   0.00        269,240.09

B6              386,698.60            365,358.31    6.500000%     1,979.02   6,372.81    8,351.83       0.00                   0.00        358,985.50

R               0.00                  0.00          0.000000%     0.00       0.00        0.00           0.00                   0.00        0.00

Totals          193,350,347.23        161,295,011.63                         872,071.80  8,178,881.94   9,050,953.74           0.00        0.00            ##########

Notional Classes

IO              193,350,347.23        161,295,011.630.354692%     47,675.10  0.00        47,675.10      0.00                   0.00        153,116,129.69

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

                                      Prior                                                                                    Current
                                      Principal     Interest      Principal  Total       Deferred       Realized               Principal
                                                    Distributed
Class           CUSIP                 Balance       (5/2 x 1000)  DistributedDistributed Interest       Loss                   Balance
                                      (3/2 x 1000)                (6/2 x     (7/2 x 1000)(8/2 x 1000)   (9/2 x 1000)           (10/2 x
                                                                  1000)                                                        1000)

A1              79549AQF9             830.779303    4.500055      44.286202  48.786257   0.000000       0.000000               786.493100

A2              79549AQG7             831.768629    4.505414      37.306276  41.811689   0.000000       0.000000               794.462353

PO                                    887.987044    0.000000      141.481017 141.481017  0.000000       0.000000               746.506027

B1                                    944.814159    5.117745      16.480050  21.597795   0.000000       0.000000               928.334109

B2                                    944.814167    5.117744      16.480054  21.597798   0.000000       0.000000               928.334113

B3                                    944.814180    5.117740      16.480051  21.597791   0.000000       0.000000               928.334129

B4                                    944.814161    5.117734      16.480049  21.597783   0.000000       0.000000               928.334113

B5                                    944.814137    5.117731      16.480062  21.597793   0.000000       0.000000               928.334075

B6                                    944.814152    5.117733      16.480044  21.597777   0.000000       0.000000               928.334108

R                                     0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

IO                                    834.211130    0.246574      0.000000   0.246574    0.000000       0.000000               791.910291

Interest
Distribution
Detail

DISTRIBUTION IN
DOLLARS

                Prior                 Pass-         Optimal       Prior      Non-Recov                                                     Current
                Principal             Through       Accrued       Unpaid     Interest    Interest       Deferred               Interest    Unpaid
                                                                                                                               Distributed
Class           Balance               Rate          Interest      Interest   Shortfall   Due            Interest               (9)         Interest
(1)             (2)                   (3)           (4)           (5)        (6)         (7)=(4)+(5)-(6)(8)                                (10)=(7)-(8)-(9)

A1              123,972,759.82        6.500000%     671,519.12    0.00       0.00        671,519.12     0.00                   671,519.12  0.00

A2              32,001,407.18         6.500000%     173,340.96    0.00       0.00        173,340.96     0.00                   173,340.96  0.00

PO              297,140.56            0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

B1              2,283,503.39          6.500000%     12,368.98     0.00       0.00        12,368.98      0.00                   12,368.98   0.00

B2              1,096,081.75          6.500000%     5,937.11      0.00       0.00        5,937.11       0.00                   5,937.11    0.00

B3              548,040.41            6.500000%     2,968.55      0.00       0.00        2,968.55       0.00                   2,968.55    0.00

B4              456,700.49            6.500000%     2,473.79      0.00       0.00        2,473.79       0.00                   2,473.79    0.00

B5              274,019.72            6.500000%     1,484.27      0.00       0.00        1,484.27       0.00                   1,484.27    0.00

B6              365,358.31            6.500000%     1,979.02      0.00       0.00        1,979.02       0.00                   1,979.02    0.00

R               0.00                  0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

  Totals        161,295,011.63                                    872,071.80 0.00        0.00           872,071.80             0.00        872,071.80      0.00

Notional Classes

IO              161,295,011.63        0.354692%     47,675.10     0.00       0.00        47,675.10      0.00                   47,675.10   0.00

Principal
Distribution
Detail

DISTRIBUTION IN
DOLLARS

                                      Prior                                  Current     Current        Current                Cumulative
                Original              Principal     Principal     Accreted   Realized    Principal      Principal              Realized
Class           Balance               Balance       Distribution  Principal  Losses      Recoveries     Balance                Losses
(1)             (2)                   (3)           (4)           (5)        (6)         (7)            (8)=(3)-(4)+(5)-(6)+(7)(9)

A1              149,224,661.00        123,972,759.826,608,593.54  0.00       0.00        0.00           117,364,166.28         0.00

A2              38,473,929.00         32,001,407.18 1,435,319.00  0.00       0.00        0.00           30,566,088.18          0.00

PO              334,622.63            297,140.56    47,342.75     0.00       0.00        0.00           249,797.81             0.00

B1              2,416,881.00          2,283,503.39  39,830.32     0.00       0.00        0.00           2,243,673.07           0.00

B2              1,160,103.00          1,096,081.75  19,118.56     0.00       0.00        0.00           1,076,963.19           0.00

B3              580,051.00            548,040.41    9,559.27      0.00       0.00        0.00           538,481.14             0.00

B4              483,376.00            456,700.49    7,966.06      0.00       0.00        0.00           448,734.43             0.00

B5              290,025.00            274,019.72    4,779.63      0.00       0.00        0.00           269,240.09             0.00

B6              386,698.60            365,358.31    6,372.81      0.00       0.00        0.00           358,985.50             0.00

R               0.00                  0.00          0.00          0.00       0.00        0.00           0.00                   0.00

  Totals        192,190,247.63        161,295,011.638,178,881.94  866,134.72 8,159,763.440.00           153,116,129.69         0.00

Collateral
Summary - Group
1

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       153,720,393.99        128,212,698.82121,484,871.29
Balance

Loan Count      276                   233           221

Weighted Average
Coupon Rate     7.132647%             7.120787%     N/A
(WAC)

Net Weighted
Average Coupon  6.882647%             6.870787%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in133                   129           128
months)

AVAILABLE
INTEREST

Scheduled
Interest        760,812.80

Less:           Servicing Fees        26,710.97
Trustee Fees    0.00
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses

TOTAL AVAILABLE
INTEREST        734,101.83

Current Realized
Losses          0.00
Cumulative
Realized Losses 0.00

Collateral
Summary - Group
2

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       39,629,953.24         33,082,312.81 31,631,258.40
Balance

Loan Count      120                   106           103

Weighted Average
Coupon Rate     6.995110%             6.983933%     N/A
(WAC)

Net Weighted
Average Coupon  6.745110%             6.733933%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in137                   133           131
months)

AVAILABLE
INTEREST

Scheduled
Interest        192,537.22

Less:           Servicing Fees        6,892.15
Trustee Fees    0.00
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses

TOTAL AVAILABLE
INTEREST        185,645.07

Current Realized
Losses          0.00
Cumulative
Realized Losses 0.00

Delinquency
Information

 GROUP 1

                30-59 Days            60-89 Days    90+ Days      Totals

Delinquency

Scheduled
Principal       0.00                  0.00          0.00          0.00
Balance
Percentage of
Total Pool      0.0000%               0.0000%       0.0000%       0.0000%
Balance
Number of Loans 0                     0             0             0

Percentage of
Total Loans     0.0000%               0.0000%       0.0000%       0.0000%

Bankruptcy

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Foreclosure

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

REO

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Total

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Principal and
Interest        80,754.20
Advances

Delinquency
Information

 GROUP 2

                30-59 Days            60-89 Days    90+ Days      Totals

Delinquency

Scheduled
Principal       0.00                  0.00          0.00          0.00
Balance
Percentage of
Total Pool      0.0000%               0.0000%       0.0000%       0.0000%
Balance
Number of Loans 0                     0             0             0

Percentage of
Total Loans     0.0000%               0.0000%       0.0000%       0.0000%

Bankruptcy

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Foreclosure

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

REO

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Total

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Principal and
Interest        53,605.08
Advances

Other
Information

Trigger
Information

Bankruptcy
Amount          275,000.00
Fraud Loss
Amount          1,933,503.47
Special Hazard
Amount          3,951,244.00

CONTACT
INFORMATION     CONTENTS

Distribution
Summary         2
                Salomon Brothers
Depositor       Mortgage Securities
                VII, Inc.
Distribution
Summary         2
(Factors)

New York, NY
10013
Interest
Distribution    2
Underwriter     Salomon Smith Barney,
                Inc.
390 Greenwich
Street
Principal
Distribution    2
New York, NY
10013

Collateral
Summary         1
190 Congress Park Drive, Suite 100

Delinquency
Information     2

Trustee         U.S. Bank National
                Association
Other
Information     2

St. Paul, MN
55101

Trust
Administrator   Citibank, N.A.
111 Wall Street

New York, NY
10005

Deal Contact:   Kristen Driscoll      Citibank, N.A.
kristen.driscoll@citigroup.com        Agency and
                                      Trust
Tel: (212)                            111 Wall
657-2186                              Street, 14th
                                      Floor, Zone 3
Fax: (212)                            New York, NY
657-4009                              10005

Page 1 of 1      Reports Available at (c) Copyright
                www.sf.citidirect.com 2002 Citibank

SALOMON MORTGAGE LOAN TRUST SER 2002-UST1 MORT PASS-THR CERT 8-K