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 
  
 December 26, 2003 
  
 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	  	200,554,858.62	  	2,004,704.79	  	745,754.92	  	2,751,459.71	  	0.00	  	0.00	  	198,550,153.83
	 M1
	  	2,820,000.00	  	2,818,25.89	  	600.16	  	10,493.62	  	11,093.78	  	0.00	  	0.00	  	2,817,654.73
	 M2
	  	1,044,000.00	  	1,043,353.93	  	222.19	  	3,884.87	  	4,107.06	  	0.00	  	0.00	  	1,043,131.74
	 M3
	  	835,000.00	  	834,483.28	  	177.71	  	3,107.15	  	3,284.86	  	0.00	  	0.00	  	834,305.57
	 B1
	  	313,000.00	  	312,806.31	  	66.61	  	1,164.72	  	1,231.33	  	0.00	  	0.00	  	312,739.70
	 B2
	  	313,000.00	  	312,806.31	  	66.61	  	1,164.72	  	1,231.33	  	0.00	  	0.00	  	312,739.70
	 B3
	  	421,221.00	  	420,960.33	  	89.65	  	1,567.42	  	1,657.07	  	0.00	  	0.00	  	420,870.68
	 R
	  	0.00	  	0.00	  	0.00	  	0.07	  	0.07	  	0.00	  	0.00	  	0.00
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	

	 TOTALS
	  	208,937,221.00	  	206,297,523.67	  	2,005,927.72	  	768,137.49	  	2,774,065.21	  	0.00	  	0.00	  	204,291,595.95
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	


  

	 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	  	987.02628866	  	9.86611016	  	3.67513778	  	13.54124794	  	977.16017850	  	A1	  	4.468134	%
	 M1
	  	395387AB9	  	999.38116667	  	0.21282270	  	3.72114184	  	3.93396454	  	999.16834397	  	M1	  	4.468134	%
	 M2
	  	395387AC7	  	999.38115900	  	0.21282567	  	3.72113985	  	3.93396552	  	999.16833333	  	M2	  	4.468134	%
	 M3
	  	395387AD5	  	999.38117365	  	0.21282635	  	3.72113772	  	3.93396407	  	999.16834731	  	M3	  	4.468134	%
	 B1
	  	395387AE3	  	999.38118211	  	0.21281150	  	3.72115016	  	3.93396166	  	999.16837061	  	B1	  	4.468134	%
	 B2
	  	395387AF0	  	999.38118211	  	0.21281150	  	3.72115016	  	3.93396166	  	999.16837061	  	B2	  	4.468134	%
	 B3
	  	395387AG8	  	999.38115621	  	0.21283364	  	3.72113451	  	3.93396815	  	999.16832257	  	B3	  	4.468134	%
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 
	 TOTALS
	  	 	  	987.36607428	  	9.60062410	  	3.67640331	  	13.27702741	  	977.76545018	  	 	  	 	 
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 








	 Available Funds
	  	2,774,065.21
		
	 Scheduled Principal Payments
	  	43,932.30
	 Principal Prepayments
	  	1,961,995.43
	 Repurchase Principal
	  	0.00
	 Substitution Amounts
	  	0.00
	 Net Liquidation Proceeds
	  	0.00
	 Insurance Proceeds
	  	0.00
	 Other Principal
	  	0.00
		
	 Gross Interest
	  	813,007.19
		
	 Master Servicing Fees
	  	42,978.65
	 Trustee Fees
	  	1,891.06
		
	 Current Monthly Advances
	  	80,497.03
		
	 Beginning Number of Loans Outstanding
	  	492
	 Beginning Aggregate Loan Balance
	  	206,297,524.49
		
	 Ending Number of Loans Outstanding
	  	487
	 Ending Aggregate Loan Balance
	  	204,291,596.76

  
 Delinquent Mortgage Loans 

 

	 	  	Group Totals

	  	 	  	 	  	 	 
	 	  	Category

	  	Number

	  	Principal
Balance

	  	Percentage

	 
	 	  	1 Month	  	2	  	1,940,000.00	  	0.95	%
	 	  	2 Month	  	0	  	0.00	  	0.00	%
	 	  	3 Month	  	0	  	0.00	  	0.00	%
	 	  	Total	  	0	  	0.00	  	0.00	%


 * 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
	  	3,756,900.96	 
	 Bankruptcy Coverage Amount
	  	100,000.00	 
	 Fraud Loss Coverage Amount
	  	2,008,937.00	 
		
	 Senior Percentage (for next Distribution Date)
	  	97.189585	%
	 Subordinate Percentage (for next Distribution Date)
	  	2.810415	%
		
	 Senior Prepayment Percentage (for next Distribution Date)
	  	100.000000	%
	 Subordinate Prepayment Percentage (for next Distribution Date)
	  	0.000000 	%