MONTHLY PAYMENT DATE STATEMENT


 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 
  
 February 25, 2004 
  
  

																	
	 Distribution In Dollars


	 Class

	  	 Original
 Face
 Value

	  	 Beginning
Principal
 Balance

	  	Principal

	  	Interest

	  	Total

	  	Realized
Loses

	  	Deferred
Interest

	  	 Ending
 Principal
 Balance


	 A1
	  	203,191,000.00	  	195,797,594.68	  	2,468,445.48	  	728,576.41	  	3,197,021.89	  	0.00	  	0.00	  	193,329,149.20
	 M1
	  	2,820,000.00	  	2,817,053.99	  	588.45	  	10,482.45	  	11,070.90	  	0.00	  	0.00	  	2,816,465.54
	 M2
	  	1,044,000.00	  	1,042,909.34	  	217.85	  	3,880.74	  	4,098.59	  	0.00	  	0.00	  	1,042,691.49
	 M3
	  	835,000.00	  	834,127.69	  	174.24	  	3,103.85	  	3,278.09	  	0.00	  	0.00	  	833,953.45
	 B1
	  	313,000.00	  	312,673.02	  	65.31	  	1,163.48	  	1,228.79	  	0.00	  	0.00	  	312,607.71
	 B2
	  	313,000.00	  	312,673.02	  	65.31	  	1,163.48	  	1,228.79	  	0.00	  	0.00	  	312,607.71
	 B3
	  	421,221.00	  	420,780.95	  	87.90	  	1,565.76	  	1,653.66	  	0.00	  	0.00	  	420,693.05
	 R
	  	0.00	  	0.00	  	0.00	  	0.05	  	0.05	  	0.00	  	0.00	  	0.00
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	

	 TOTALS
	  	208,937,221.00	  	201,537,812.69	  	2,469,644.54	  	749,936.22	  	3,219,580.76	  	0.00	  	0.00	  	199,068,168.15
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	


  

																		
	 Factor Information Per $1000 Of Original Face

	  	Pass-Through Rates

	 
	 Class

	  	Cusip

	  	Beginning
Principal

	  	Principal

	  	Interest

	  	Total

	  	Ending
Principal

	  	Class

	  	Current
Pass Thru
Rate

	 
	 A1
	  	395387AA1	  	963.61351969	  	12.14839968	  	3.58567264	  	15.73407233	  	951.46512001	  	A1	  	4.465283	%
	 M1
	  	395387AB9	  	998.95531560	  	0.20867021	  	3.71718085	  	3.92585106	  	998.74664539	  	M1	  	4.465283	%
	 M2
	  	395387AC7	  	998.95530651	  	0.20866858	  	3.71718391	  	3.92585249	  	998.74663793	  	M2	  	4.465283	%
	 M3
	  	395387AD5	  	998.95531737	  	0.20867066	  	3.71718563	  	3.92585629	  	998.74664671	  	M3	  	4.465283	%
	 B1
	  	395387AE3	  	998.95533546	  	0.20865815	  	3.71718850	  	3.92584665	  	998.74667732	  	B1	  	4.465283	%
	 B2
	  	395387AF0	  	998.95533546	  	0.20865815	  	3.71718850	  	3.92584665	  	998.74667732	  	B2	  	4.465283	%
	 B3
	  	395387AG8	  	998.95529900	  	0.20867905	  	3.71719359	  	3.92587264	  	998.74661995	  	B3	  	4.465283	%
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 
	 TOTALS
	  	 	  	964.58549475	  	11.82003153	  	3.58928972	  	15.40932125	  	952.76546322	  	 	  	 	 
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 








			
	 Available Funds
	  	3,219,580.76
		
	 Scheduled Principal Payments
	  	42,099.15
	 Principal Prepayments
	  	2,427,545.40
	 Repurchase Principal
	  	0.00
	 Substitution Amounts
	  	0.00
	 Net Liquidation Proceeds
	  	0.00
	 Insurance Proceeds
	  	0.00
	 Other Principal
	  	0.00
		
	 Gross Interest
	  	793,770.68
		
	 Master Servicing Fees
	  	41,987.04
	 Trustee Fees
	  	1,847.43
		
	 Current Monthly Advances
	  	31,088.91
		
	 Beginning Number of Loans Outstanding
	  	479
	 Beginning Aggregate Loan Balance
	  	201,537,813.50
		
	 Ending Number of Loans Outstanding
	  	474
	 Ending Aggregate Loan Balance
	  	199,068,168.95

  
 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
	  	1	  	1,350,000.00	  	0.68	%
	 Total
	  	1	  	1,350,000.00	  	0.68	%



	*	Delinquent Bankruptcies are included in the table above. 

  
 Bankruptcies 
  

						
	 Group Totals

	  	 	  	 	 
	 Number

	  	Principal
Balance

	  	Percentage

	 
	 0
	  	0.00	  	0.00	%



	*	Only Current Bankruptcies are reflected in the table above. 

  
 Foreclosures 
  

						
	 Group Totals

	  	 	  	 	 
	 Number

	  	Principal
Balance

	  	Percentage

	 
	 0
	  	0.00	  	0.00	%

  
 REO Properties 
  

						
	 Group Totals

	  	 	  	 	 
	 Number

	  	Principal
Balance

	  	Percentage

	 
	 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
	  	3,745,016.54	 
	 Bankruptcy Coverage Amount
	  	100,000.00	 
	 Fraud Loss Coverage Amount
	  	2,008,937.00	 
		
	 Senior Percentage (for next Distribution Date)
	  	97.117058	%
	 Subordinate Percentage (for next Distribution Date)
	  	2.882942	%
		
	 Senior Prepayment Percentage (for next Distribution Date)
	  	100.000000	%
	 Subordinate Prepayment Percentage (for next Distribution Date)
	  	0.000000	%