Salomon Brothers Mortgage Securities VII, Inc.  Mortgage Pass-Through Certificates,
Series 2002-UST1
Distribution Date:
05/28/2002
Record Date:   04/30/2002

Distribution Summary

DISTRIBUTION IN DOLLARS

                                               Prior         Pass-                                                                                   Current
                         Original              Principal     Through       Interest    Principal   Total          Deferred               Realized    Principal
Class                    Balance               Balance       Rate          Distributed Distributed 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        149,224,661.006.500000%     808,300.25  3,315,085.634,123,385.88   0.00                   0.00        145,909,575.37

A2                       38,473,929.00         38,473,929.00 6.500000%     208,400.45  746,138.52  954,538.97     0.00                   0.00        37,727,790.48

PO                       334,622.63            334,622.63    0.000000%     0.00        16,587.74   16,587.74      0.00                   0.00        318,034.89

B1                       2,416,881.00          2,416,881.00  6.500000%     13,091.44   5,399.32    18,490.76      0.00                   0.00        2,411,481.68

B2                       1,160,103.00          1,160,103.00  6.500000%     6,283.89    2,591.67    8,875.56       0.00                   0.00        1,157,511.33

B3                       580,051.00            580,051.00    6.500000%     3,141.94    1,295.84    4,437.78       0.00                   0.00        578,755.16

B4                       483,376.00            483,376.00    6.500000%     2,618.29    1,079.86    3,698.15       0.00                   0.00        482,296.14

B5                       290,025.00            290,025.00    6.500000%     1,570.97    647.92      2,218.89       0.00                   0.00        289,377.08

B6                       386,698.60            386,698.60    6.500000%     2,094.62    863.88      2,958.50       0.00                   0.00        385,834.72

R                        0.00                  0.00          0.000000%     0.00        0.00        0.00           0.00                   0.00        0.00

Totals                   193,350,347.23        193,350,347.23              1,045,501.854,089,690.385,135,192.23   0.00                   0.00        188,103,148.91

Notional Classes

IO                       193,350,347.23        193,350,347.230.000000%     58,924.53   0.00        58,924.53      0.00                   0.00        189,260,656.85

Totals                   193,350,347.23        193,350,347.23              58,924.53   0.00        58,924.53      0.00                   0.00        0.00

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                       149,224,661.00        6.500000%     808,300.25    0.00        0.00        808,300.25     0.00                   808,300.25  0.00

A2                       38,473,929.00         6.500000%     208,400.45    0.00        0.00        208,400.45     0.00                   208,400.45  0.00

PO                       334,622.63            0.000000%     0.00          0.00        0.00        0.00           0.00                   0.00        0.00

B1                       2,416,881.00          6.500000%     13,091.44     0.00        0.00        13,091.44      0.00                   13,091.44   0.00

B2                       1,160,103.00          6.500000%     6,283.89      0.00        0.00        6,283.89       0.00                   6,283.89    0.00

B3                       580,051.00            6.500000%     3,141.94      0.00        0.00        3,141.94       0.00                   3,141.94    0.00

B4                       483,376.00            6.500000%     2,618.29      0.00        0.00        2,618.29       0.00                   2,618.29    0.00

B5                       290,025.00            6.500000%     1,570.97      0.00        0.00        1,570.97       0.00                   1,570.97    0.00

B6                       386,698.60            6.500000%     2,094.62      0.00        0.00        2,094.62       0.00                   2,094.62    0.00

R                        0.00                  0.000000%     0.00          0.00        0.00        0.00           0.00                   0.00        0.00

  Totals                 193,350,347.23                      1,045,501.85  0.00        0.00        1,045,501.85   0.00                   1,045,501.850.00

Notional Classes

IO                       193,350,347.23        0.000000%     58,924.53     0.00        0.00        58,924.53      0.00                   58,924.53   0.00

  Totals                 193,350,347.23                      58,924.53     0.00        0.00        58,924.53      0.00                   58,924.53   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        149,224,661.003,315,085.63  0.00        0.00        0.00           145,909,575.37         0.00

A2                       38,473,929.00         38,473,929.00 746,138.52    0.00        0.00        0.00           37,727,790.48          0.00

PO                       334,622.63            334,622.63    16,587.74     0.00        0.00        0.00           318,034.89             0.00

B1                       2,416,881.00          2,416,881.00  5,399.32      0.00        0.00        0.00           2,411,481.68           0.00

B2                       1,160,103.00          1,160,103.00  2,591.67      0.00        0.00        0.00           1,157,511.33           0.00

B3                       580,051.00            580,051.00    1,295.84      0.00        0.00        0.00           578,755.16             0.00

B4                       483,376.00            483,376.00    1,079.86      0.00        0.00        0.00           482,296.14             0.00

B5                       290,025.00            290,025.00    647.92        0.00        0.00        0.00           289,377.08             0.00

B6                       386,698.60            386,698.60    863.88        0.00        0.00        0.00           385,834.72             0.00

R                        0.00                  0.00          0.00          0.00        0.00        0.00           0.00                   0.00

  Totals                 192,673,623.63        193,350,347.234,089,690.38  1,041,836.264,088,178.580.00           189,260,656.85         0.00

Collateral Summary

GROUP 1 CHARACTERISTICS

                         Cut-Off               Prior         Current

Aggregate Stated
Principal Balance        153,720,393.99        153,720,393.99150,383,620.90

Loan Count               276                   276           271

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

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

Weighted Average Maturity
(WAM in months)          133                   133           133

AVAILABLE INTEREST

Scheduled Principal      197,666.95
Prepayments in Full      3,131,028.72
Curtailments             8,077.42
Scheduled Interest       913,694.45
Net Liquidation Proceeds 0.00
Insurance Principal      0.00
Repurchased Principal    0.00
Less:                    Servicing Fees        32,025.08

TOTAL AVAILABLE
PRINCIPAL                3,336,773.09
Trustee Fees             0.00

Uncompensated PPIS       0.00
Cumulative Realized
Losses                   0.00
Relief Act Shortfall     0.00

Extraordinary Trust Fund
Expenses                 0.00

TOTAL AVAILABLE INTEREST 881,669.37

Collateral Summary

GROUP 2 CHARACTERISTICS

                         Cut-Off               Prior         Current

Aggregate Stated
Principal Balance        39,629,953.24         39,629,953.24 38,877,035.95

Loan Count               120                   120           119

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

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

Weighted Average Maturity
(WAM in months)          137                   137           137

AVAILABLE INTEREST

Scheduled Principal      234,322.77
Prepayments in Full      500,015.68
Curtailments             18,578.84
Scheduled Interest       231,013.25
Net Liquidation Proceeds 0.00
Insurance Principal      0.00
Repurchased Principal    0.00
Less:                    Servicing Fees        8,256.24

TOTAL AVAILABLE
PRINCIPAL                752,917.29
Trustee Fees             0.00

Uncompensated PPIS       0.00
Cumulative Realized
Losses                   0.00
Relief Act Shortfall     0.00

Extraordinary Trust Fund
Expenses                 0.00

TOTAL AVAILABLE INTEREST 222,757.01

Delinquency Information

 GROUP 1

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

Delinquency

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Foreclosure

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Bankruptcy

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

REO

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Total

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Principal and Interest
Advances                 4,212.81

Delinquency Information

 GROUP 2

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

Delinquency

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Foreclosure

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Bankruptcy

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

REO

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Total

Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%

Principal and Interest
Advances                 12,849.39

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.
390 Greenwich Street
Distribution Summary
(Factors)                2
New York, NY  10013

Interest Distribution    2
390 Greenwich Street

Principal Distribution   2

Master Servicer          U.S. Trust Mortgage
                         Service Company
Collateral Summary       1

Delray Beach, FL  33445
Delinquency Information  2
Trustee                  U.S. Bank National
                         Association
180 East Fifth Street
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@citi.com                      Agency and
                                               Trust
                                               111 Wall
Tel: (212) 657-2186                            Street, 14th
                                               Floor, Zone 3
Fax: (212) 657-4009                            New York, NY
                                               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