Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services     

4 New York Plaza, 6th Floor

   Distribution Date: 4/26/04

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    185,863,481.45    13,754,317.93    218,079.82   
13,972,397.75    0.00    0.00    172,109,163.52

TOTALS

   202,045,000.00    185,863,481.45    13,754,317.93    218,079.82   
13,972,397.75    0.00    0.00    172,109,163.52

 

Factor Information Per $1000 Of Original Face

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

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    919.91131406    68.07551748    1.07936262    69.15488010   
851.83579658

TOTALS

        919.91131406    68.07551748    1.07936262    69.15488010    851.83579658

 

Pass-Through Rates

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

 

Class

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

   Previous

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

    Current

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

    Next

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

 

A1

   1.320000 %   1.320000 %   0.000000 %