Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services     

4 New York Plaza, 6th Floor

   Distribution Date:    3/25/04

New York, NY 10004-2477

    

Officer:

   Taoheed A. Agbabiaka   

ph:  212-623-4481

              

fax:  212-623-5858

    

 

GreenPoint Mortgage Securities LLC

 

GreenPoint Home Equity Loan Trust 2004-1

 

Home Equity Loan Asset-Backed Notes

Series 2004-1

 

Distribution In Dollars

Class

--------------------------------------------------------------------------------

  

Original

Face

Value

--------------------------------------------------------------------------------

  

Beginning

Principal

Balance

--------------------------------------------------------------------------------

   Principal

--------------------------------------------------------------------------------

   Interest

--------------------------------------------------------------------------------

   Total

--------------------------------------------------------------------------------

  

Realized

Loses

--------------------------------------------------------------------------------

  

Deferred

Interest

--------------------------------------------------------------------------------

  

Ending

Principal

Balance

--------------------------------------------------------------------------------

A1

   202,045,000.00    195,669,662.62    9,806,181.17    208,062.07   
10,014,243.24    0.00    0.00    185,863,481.45     

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

TOTALS

   202,045,000.00    195,669,662.62    9,806,181.17    208,062.07   
10,014,243.24    0.00    0.00    185,863,481.45     

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

 

Factor Information Per $1000 Of Original Face

Class

--------------------------------------------------------------------------------

   Cusip

--------------------------------------------------------------------------------

  

Beginning

Principal

--------------------------------------------------------------------------------

   Principal

--------------------------------------------------------------------------------

   Interest

--------------------------------------------------------------------------------

   Total

--------------------------------------------------------------------------------

  

Ending

Principal

--------------------------------------------------------------------------------

A1

   395385AQ0    968.44595323    48.53463916    1.02978084    49.56442001   
919.91131406          

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

TOTALS

        968.44595323    48.53463916    1.02978084    49.56442001    919.91131406
         

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

  

--------------------------------------------------------------------------------

 

Pass-Through Rates  

Class

--------------------------------------------------------------------------------

   Previous

--------------------------------------------------------------------------------

     Current

--------------------------------------------------------------------------------

     Next

--------------------------------------------------------------------------------

 

A1

   1.33000 %    1.320000 %    0.000000 %