Monthly Payment Date Statement dated September 25, 2003


 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	%