Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services        

4 New York Plaza, 6th Floor

      Distribution Date: 7/26/04

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    146,449,949.92    11,655,961.83    192,947.81   
11,848,909.64    0.00    0.00    134,793,988.09

TOTALS

   202,045,000.00    146,449,949.92    11,655,961.83    192,947.81   
11,848,909.64    0.00    0.00    134,793,988.09

 

Factor Information Per $1000 Of Original Face

 

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    724.83827821    57.68992962    0.95497444    58.64490406   
667.1434859

TOTALS

        724.83827821    57.68992962    0.95497444    58.64490406    667.14834859

 

Pass-Through Rates

 

Class

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

   Previous

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

    Current

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

    Next

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

 

A1

   1.330000 %   1.530000 %   0.000000 %