Exhibit 10.1

 

JPMorgan Chase Bank – Structured Finance Services

4 New York Plaza, 6th Floor

        Distribution Date: 01/25/05

New York, NY 10004-2477

         

Officer:

   Yanilka Fernandez    ph: 212-623-4506                fax: 212-623-6214     

 

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    8,475,369.56    201,118.06    8,676,487.62
   0.00    0.00    85,826,349.98

TOTALS

   202,045,000.00    94,301,719.54    8,475,369.56    201,118.06    8,676,487.62
   0.00    0.00    85,826,349.98

 

Factor Information Per $1000 Of Original Face

Class

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

   Cusip

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

A1

   395385AQ0    466.73621985    41.94793021    0.99541221    42.94334242   
424.78828964

TOTALS

        466.73621985    41.94793021    0.99541221    42.94334242    424.78828964

 

Pass-Through Rates  

Class

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

   Previous

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

    Current

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

    Next

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

 

A1

   0.000000 %   0.000000 %   0.000000 %