Exhibit 10.1

 

IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,

PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:

 

Scott B. Rubin

JPMorgan Chase Bank – Structured Finance Services

4 New York Plaza, 6th Floor

New York, NY 10004

Tel: (212) 623-4507 / Fax: (212) 623-5930

Email: scott.b.rubin@chase.com

 

GreenPoint Mortgage Securities, 2003-1

 

Statement to Certificateholders

 

September 25, 2003

 

Distribution In Dollars

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

Class

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

   Original Face
Value

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

  

Beginning
Principal

Balance

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

   Principal

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

   Interest

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

   Total

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

   Realized
Losses

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

   Deferred
Interest

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

  

Ending

Principal

Balance

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

A1

   203,191,000.00    203,191,000.00    52,507.19    756,881.40    809,388.59   
0.00    0.00    203,138,492.81

M1

   2,820,000.00    2,820,000.00    578.80    10,504.43    11,083.23    0.00   
0.00    2,819,421.20

M2

   1,044,00.00    1,044,000.00    214.28    3,888.87    4,103.15    0.00    0.00
   1,043,785.72

M3

   835,000.00    835,000.00    171.38    3,110.35    3,281.73    0.00    0.00   
834,828.62

B1

   313,000.00    313,000.00    64.24    1,165.92    1,230.16    0.00    0.00   
312,935.76

B2

   313,000.00    313,000.00    64.24    1,165.92    1,230.16    0.00    0.00   
312,935.76

B3

   421,221.00    421,221.00    86.46    1,569.04    1,655.50    0.00    0.00   
421,134.54

R

   0.00    0.00    0.00    41,274.69    41,274.69    0.00    0.00    0.00     

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

  

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

  

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

  

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

  

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

  

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

  

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

  

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

TOTALS

   208,937,22100    208,937,221.00    53,686.59    819,560.62    873,247.21   
0.00    0.00    208,883,534.41     

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

  

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

  

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

  

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

  

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

  

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

  

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

  

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

 

Factor Information Per $1,000 Of Original Face

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

   Pass-Through Rates

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

 

Class

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

   CUSIP

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

   Beginning
Principal

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

   Principal

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

   Interest

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

   Total

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

   Ending
Principal

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

   Class

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

  

Current

Pass-Thru

Rate

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

 

A1

   395387AA1    1,000.00000000    0.25841297    3.72497502    3.98338799   
999.74158703    A1    4.469970 %

M1

   395387AB9    1,000.00000000    0.20524823    3.72497518    3.93022340   
999.79475177    M1    4.469970 %

M2

   395387AC7    1,000.00000000    0.20524904    3.72497126    3.93022031   
999.79475096    M2    4.469970 %

M3

   395387AD5    1,000.00000000    0.20524551    3.72497006    3.93021557   
999.79475449    M3    4.469970 %

B1

   395387AE3    1,000.00000000    0.20523962    3.72498403    3.93022364   
999.79476038    B1    4.469970 %

B2

   395387AF0    1,000.00000000    0.20523962    3.72498403    3.93022364   
999.79476038    B2    4.469970 %

B3

   395387AG8    1,000.00000000    0.20526042    3.72498047    3.93024089   
999.79473958    B3    4.469970 %          

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

  

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

  

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

  

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

  

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

           

TOTALS

        1,000.00000000    0.25695082    3.92252092    4.17947174    999.74304918
                     

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

  

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

  

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

  

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

  

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

           

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

Available Funds

   873,247.22

Scheduled Principal Payments

   42,884.35

Principal Prepayments

   10,802.25

Repurchase Principal

   0.00

Substitution Amounts

   0.00

Net Liquidation Proceeds

   0.00

Insurance Proceeds

   0.00

Other Principal

   0.00

Gross Interest

   823,729.80

Master Servicing Fees

   43,528.59

Trustee Fees

   1,915.26

Currently Monthly Advances

   704,799.57

Beginning Number of Loans Outstanding

   497

Beginning Aggregate Loan Balance

   208,937,221.84

Ending Number of Loans Outstanding

   497

Ending Aggregate Loan Balance

   208,883,535.24

 

Delinquent Mortgage Loans Group Totals

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

 

Category

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

   Number

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

  

Principal

Balance

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

   Percentage

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

 

1 Month

   0    0.00    0.00 %

2 Month

   0    0.00    0.00 %

3 Month

   0    0.00    0.00 %     

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

  

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

  

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

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

Total

   0    0.00    0.00 %     

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

  

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

  

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

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

 

REO Properties Group Totals

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

 

Number

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

  

Principal

Balance

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

   Percentage

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

 

0

   0.00    0.00 %

0

   0.00    0.00 %

0

   0.00    0.00 %     

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

  

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

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

0

   0.00    0.00 %     

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

  

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

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

 

Book Value of REO Properties

   0.00  

Current Realized Losses

   0.00  

Cumulative Realized Losses

   0.00  

Special Hazard Loss Coverage Amount

   3,800,000.00  

Bankruptcy Coverage Amount

   100,000.00  

Fraud Loss Coverage Amount

   2,008,937.00  

Senior Percentage (for next Distribution Date)

   0.972496 %

Subordinate Percentage (for next Distribution Date)

   0.027504 %

Senior Prepayment Percentage (for next Distribution Date)

   1.000000 %

Subordinate Prepayment Percentage (for next Distribution Date

   0.000000 %