Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services     
4 New York Plaza, 6th Floor           Distribution Date: 11/26/04 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    108,350,384.81    7,391,840.33    208,273.52   
7,600,113.85    0.00    0.00    100,958,544.48

TOTALS

   202,045,000.00    108,350,384.81    7,391,840.33    208,273.52   
7,600,113.85    0.00    0.00    100,958,544.48

 

Factor Information Per $1000 Of Original Face

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

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    536.26857784    36.58511881    1.03082739    37.61594620   
499.68345903

TOTALS

        536.26857784    36.58511881    1.03082739    37.61594620    499.68345903

 

Pass-Through Rates

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

 

Class

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

   Previous

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

    Current

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

    Next

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

 

A1

   0.000000 %   0.000000 %   0.000000 %