|Citigroup Mortgage Loan
      Trust Inc.                                                                 |  |              |  |              |  |         
|-------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------------ |  | --------
|Asset-Backed Pass-Through
      Certificates, Series 2005-HE4                                            |  |              |  |             
|Schedule of Year-To-Date
      Principal and Interest Distributions to Certificateholders for
      2005 |  |             
|Class                                                                                                    |  | Interest     |  | Principal    |  | Realized
|                                                                                                         |  | Distribution |  | Paid         |  | Losses  
|A1                                                                                                       |  | 1,138,704.90 |  | 6,169,865.74 |  | 0.00    
|A2A                                                                                                      |  | 708,651.82   |  | 7,724,696.63 |  | 0.00    
|A2B                                                                                                      |  | 190,667.97   |  | 0.00         |  | 0.00    
|A2C                                                                                                      |  | 213,216.63   |  | 0.00         |  | 0.00    
|A2D                                                                                                      |  | 156,175.71   |  | 0.00         |  | 0.00    
|CE                                                                                                       |  | 2,122,846.89 |  | 61.35        |  | 0.00    
|M1                                                                                                       |  | 117,155.21   |  | 0.00         |  | 0.00    
|M10                                                                                                      |  | 30,280.32    |  | 0.00         |  | 0.00    
|M11                                                                                                      |  | 23,294.88    |  | 0.00         |  | 0.00    
|M12                                                                                                      |  | 56,505.24    |  | 0.00         |  | 0.00    
|M13                                                                                                      |  | 21,734.95    |  | 0.00         |  | 0.00    
|M2                                                                                                       |  | 108,454.91   |  | 0.00         |  | 0.00    
|M3                                                                                                       |  | 76,244.22    |  | 0.00         |  | 0.00    
|M4                                                                                                       |  | 51,792.11    |  | 0.00         |  | 0.00    
|M5                                                                                                       |  | 54,016.82    |  | 0.00         |  | 0.00    
|M6                                                                                                       |  | 46,511.75    |  | 0.00         |  | 0.00    
|M7                                                                                                       |  | 47,584.68    |  | 0.00         |  | 0.00    
|M8                                                                                                       |  | 50,080.38    |  | 0.00         |  | 0.00    
|M9                                                                                                       |  | 55,903.68    |  | 0.00         |  | 0.00    
|P                                                                                                        |  | 128,584.63   |  | 0.00         |  | 0.00    
|R                                                                                                        |  | 0.00         |  | 0.00         |  | 0.00    
|RX                                                                                                       |  | 0.00         |  | 0.00         |  | 0.00    

---