Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services

         

4 New York Plaza, 6th Floor

        Distribution Date: 2/25/04

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   202,045,000.00   6,140,934.39   201,539.89   6,342,474.28  
0.00    0.00   195,904,065.61    

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

 

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

 

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

 

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

 

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

 

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

  

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

 

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

TOTALS

  202,045,000.00   202,045,000.00   6,140,934.39   201,539.89   6,342,474.28  
0.00    0.00   195,904,065.61    

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

 

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

 

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

 

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

 

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

 

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

  

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

 

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

 

Factor Information Per $1000 Of Original Face

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

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    1,000.00000000    30.39389438    0.99750001    31.39139439   
969.60610562          

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

  

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

  

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

  

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

  

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

TOTALS

        1,000.00000000    30.39389438    0.99750001    31.39139439   
969.60610562          

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

  

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

  

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

  

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

  

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

 

Pass-Through Rates

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

 

Class

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

   Previous

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

   Current

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

    Next

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

 

A1

        1.330000 %   1.330000 %

TOTALS