Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services

    

4 New York Plaza, 6th Floor

   Distribution Date: 12/27/04

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    94,301,719.54    0.00    6,656,824.94    6,656,824.94   
0.00    0.00    94,301,719.54

TOTALS

   202,045,000.00    94,301,719.54    0.00    6,656,824.94    6,656,824.94   
0.00    0.00    94,301,719.54

 

Factor Information Per $1000 Of Original Face

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    466.73621985    0.00000000    32.94723918    32.94723918   
466.73621985

TOTALS

        466.73621985    0.00000000    32.94723918    32.94723918    466.73621985

 

Additional Interest

Class

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

   CUSIP

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

   Amount

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

   Factor

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

A1

   395385AQ0    209,517.02    1.03698196

Totals

        209,517.02    1.03698196

 

Pass-Through Rates  

Class

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

   Previous

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

    Current

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

    Next

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

 

A1

   0.000000 %   0.000000 %   0.000000 %