Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services     

4 New York Plaza, 6th Floor

   Distribution Date: 10/25/04

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    116,578,048.39    8,227,663.57    187,690.66   
8,415,354.23    0.00    0.00    108,350,384.82

TOTALS

   202,045,000.00    116,578,048.39    8,227,663.57    187,690.66   
8,415,354.23    0.00    0.00    108,350,384.82

 

Factor Information Per $1000 Of Original Face

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    576.99051394    40.72193605    0.92895474    41.65089079   
536.26857789

TOTALS

        576.99051394    40.72193605    0.92895474    41.65089079    536.26857789

 

Pass-Through Rates  

Class

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

   Previous

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

    Current

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

    Next

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

 

A1

   1.845000 %   0.000000 %   0.000000 %