| Salomon HomeEquity Loan Trust                                                            |          |             |           |              |          |        |        |               |  |
|------------------------------------------------------------------------------------------|----------|-------------|-----------|--------------|----------|--------|--------|---------------|--|
| Asset      Backed Pass-Through Certificates                                              |          |             |
| Series      2001-1                                                                       |          |             |
|                                                                                          |          |
| Schedule      of Year-To-Date Principal and Interest Distributions to Certificateholders |          |             |
|                                                                                          |          |
|                                                                                          |          |
|                                                                                          | Interest |             | Principal |              | Realized |        | Ending |               |  |
| Class                                                                                    |          | Distributed |           | Distributed  |          | Losses |        | Balance       |  |  |
|                                                                                          |          |             |           |
| AF1                                                                                      |          | 160,871.32  |           | 3,611,407.96 |          | 0.00   |        | 30,772,592.04 |  |  |
| AF2                                                                                      |          | 83,394.44   |           | 0.00         |          | 0.00   |        | 12,291,000.00 |  |  |
| AF3                                                                                      |          | 151,283.14  |           | 0.00         |          | 0.00   |        | 16,878,000.00 |  |  |
| MF1                                                                                      |          | 40,264.10   |           | 0.00         |          | 0.00   |        | 4,260,000.00  |  |  |
| MF2                                                                                      |          | 16,805.64   |           | 0.00         |          | 0.00   |        | 1,598,000.00  |  |  |
| MF3                                                                                      |          | 9,924.88    |           | 0.00         |          | 0.00   |        | 888,000.00    |  |  |
| OCF                                                                                      |          | 721,945.17  |           | 0.00         |          | 0.00   |        | 710,203.78    |  |  |
| PF                                                                                       |          | 77,442.05   |           | 0.00         |          | 0.00   |        | 100.00        |  |  |
| AV1                                                                                      |          | 64,769.81   |           | 724,799.75   |          | 0.00   |        | 19,511,200.25 |  |  |
| MV1                                                                                      |          | 7,929.62    |           | 0.00         |          | 0.00   |        | 2,150,000.00  |  |
| MV2                                                                                      |          | 5,093.07    |           | 0.00         |          | 0.00   |        | 1,139,000.00  |  |
| MV3                                                                                      |          | 2,164.77    |           | 0.00         |          | 0.00   |        | 379,000.00    |  |
| MV4                                                                                      |          | 2,890.17    |           | 0.00         |          | 0.00   |        | 506,000.00    |  |
| OCV                                                                                      |          | 314,710.46  |           | 0.00         |          | 0.00   |        | 885,811.86    |  |
| PV                                                                                       |          | 7,689.32    |           | 0.00         |          | 0.00   |        | 100.00        |  |
| R                                                                                        |          | 0.00        |           | 0.00         |          | 0.00   |        | 0.00          |  |
|                                                                                          |          |             |           |              |          |        |        |               |  |  |