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 
  
 March 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	  	193,329,149.20	  	1,088,457.71	  	719,109.64	  	1,807,567.35	  	0.00	  	0.00	  	192,240,691.49
	 M1
	  	2,820,000.00	  	2,816,465.54	  	598.28	  	10,476.16	  	11,074.44	  	0.00	  	0.00	  	2,815,867.26
	 M2
	  	1,044,000.00	  	1,042,691.49	  	221.49	  	3,878.41	  	4,099.90	  	0.00	  	0.00	  	1,042,470.00
	 M3
	  	835,000.00	  	833,953,45	  	177.15	  	3,101.98	  	3,279.13	  	0.00	  	0.00	  	833,776.30
	 B1
	  	313,000.00	  	312,607.71	  	66.41	  	1,162.78	  	1,229.19	  	0.00	  	0.00	  	312,541.30
	 B2
	  	313,000.00	  	312,607.71	  	66.41	  	1,162.78	  	1,229.19	  	0.00	  	0.00	  	312,541.30
	 B3
	  	421,221.00	  	420,693.05	  	89.37	  	1,564.82	  	1,654.19	  	0.00	  	0.00	  	420,603.68
	 R
	  	0.00	  	0.00	  	0.00	  	0.09	  	0.09	  	0.00	  	0.00	  	0.00
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	

	 TOTALS
	  	208,937,221.00	  	199,068,168.15	  	1,089,676.82	  	740,456.66	  	1,830,133.48	  	0.00	  	0.00	  	197,978,491.33
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	


  

																		
	 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	  	951.46512001	  	5.35682048	  	3.53908214	  	8.89590262	  	946.10829953	  	A1	  	4.463536	%
	 M1
	  	395387AB9	  	998.74664539	  	0.21215603	  	3.71495035	  	3.92710638	  	998.53448936	  	M1	  	4.463536	%
	 M2
	  	395387AC7	  	998.74663793	  	0.21215517	  	3.71495211	  	3.92710728	  	998.3448276	  	M2	  	4.463536	%
	 M3
	  	395387AD5	  	998.74664671	  	0.21215569	  	3.7149611	  	3.92710180	  	998.53449102	  	M3	  	4.463536	%
	 B1
	  	395387AE3	  	998.74667732	  	0.21217252	  	3.71495208	  	3.92712460	  	998.53450479	  	B1	  	4.463536	%
	 B2
	  	395387AF0	  	998.74667732	  	0.21217252	  	3.71495208	  	3.92712460	  	998.53450479	  	B2	  	4.463536	%
	 B3
	  	395387AG8	  	998.74661995	  	0.21216891	  	3.71496198	  	3.92713089	  	998.53445104	  	B3	  	4.463536	%
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 
	 TOTALS
	  	 	  	952.76546322	  	5.21533126	  	3.54391935	  	8.75925061	  	947.55013196	  	 	  	 	 
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 








			
	 Available Funds
	  	1,830,133.47
		
	 Scheduled Principal Payments
	  	42,286.83
	 Principal Prepayments
	  	1,047,389.98
	 Repurchase Principal
	  	0.00
	 Substitution Amounts
	  	0.00
	 Net Liquidation Proceeds
	  	0.00
	 Insurance Proceeds
	  	0.00
	 Other Principal
	  	0.00
		
	 Gross Interest
	  	783,753.99
		
	 Master Servicing Fees
	  	41,472.54
	 Trustee Fees
	  	1,824.79
		
	 Current Monthly Advances
	  	39,202.86
		
	 Beginning Number of Loans Outstanding
	  	474
	 Beginning Aggregate Loan Balance
	  	199,068,168.95
		
	 Ending Number of Loans Outstanding
	  	472
	 Ending Aggregate Loan Balance
	  	197,978,492.14

  
 Delinquent Mortgage Loans 
  

								
	 Group Totals
	  	 	  	 	  	 	 
				
	 Category

	  	Number

	  	 Principal
 Balance

	  	Percentage

	 
	 1 Month
	  	1	  	174,139.44	  	0.09	%
	 2 Month
	  	0	  	0.00	  	0.00	%
	 3 Month
	  	1	  	1,350,000.00	  	0.68	%
	 Total
	  	2	  	1,524,139.44	  	0.77	%



	*	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
	  	3,739,038.08	 
	 Bankruptcy Coverage Amount
	  	100,000.00	 
	 Fraud Loss Coverage Amount
	  	2,008,937.00	 
		
	 Senior Percentage (for next Distribution Date)
	  	97.101806	%
	 Subordinate Percentage (for next Distribution Date)
	  	2.898194	%
		
	 Senior Prepayment Percentage (for next Distribution Date)
	  	100.000000	%
	 Subordinate Prepayment Percentage (for next Distribution Date)
	  	0.000000 	%