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 
  
 January 26, 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	  	198,550,153.83	  	2,752,559.15	  	739,152.76	  	3,491,711.91	  	0.00	  	0.00	  	195,797,594.68
	 M1
	  	2,820,000.00	  	2,817,654.73	  	600.74	  	10,489.43	  	11,090.17	  	0.00	  	0.00	  	2,817,053.99
	 M2
	  	1,044,000.00	  	1,043,131.74	  	222.40	  	3,883.32	  	4,105.72	  	0.00	  	0.00	  	1,042,909.34
	 M3
	  	835,000.00	  	834,305.57	  	177.88	  	3,105.91	  	3,283.79	  	0.00	  	0.00	  	834,127.69
	 B1
	  	313,000.00	  	312,739.70	  	66.68	  	1,164.25	  	1,230.93	  	0.00	  	0.00	  	312,673.02
	 B2
	  	313,000.00	  	312,739.70	  	66.68	  	1,164.25	  	1,230.93	  	0.00	  	0.00	  	312,673.02
	 B3
	  	421,221.00	  	420,870.68	  	89.73	  	1,566.80	  	1,656.53	  	0.00	  	0.00	  	420,780.95
	 R
	  	0.00	  	0.00	  	0.00	  	0.04	  	0.04	  	0.00	  	0.00	  	0.00
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	

	 TOTALS
	  	208,937,221.00	  	204,291,595.95	  	2,753,783.26	  	760,526.76	  	3,514,310.02	  	0.00	  	0.00	  	201,537,812.69
	 	  	
	  	
	  	
	  	
	  	
	  	
	  	
	  	


  
  

																		
	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	  	977.16017850	  	13.54665881	  	3.63772391	  	17.18438272	  	963.61351969	  	A1	  	4.467301	%
	 M1
	  	395387AB9	  	999.16834397	  	0.21302837	  	3.71965603	  	3.93268440	  	998.95531560	  	M1	  	4.467301	%
	 M2
	  	395387AC7	  	999.16833333	  	0.21302682	  	3.71965517	  	3.93268199	  	998.95530651	  	M2	  	4.467301	%
	 M3
	  	395387AD5	  	999.16834731	  	0.21302994	  	3.71965269	  	3.93268263	  	998.95531737	  	M3	  	4.467301	%
	 B1
	  	395387AE3	  	999.16837061	  	0.21303514	  	3.71964856	  	3.93268371	  	998.95533546	  	B1	  	4.467301	%
	 B2
	  	395387AF0	  	999.16837061	  	0.21303514	  	3.71964856	  	3.93268371	  	998.95533546	  	B2	  	4.467301	%
	 B3
	  	395387AG8	  	999.16832257	  	0.21302357	  	3.93268617	  	3.93268617	  	998.95529900	  	B3	  	4.467301	%
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 
	 TOTALS
	  	 	  	977.76545018	  	13.17995543	  	16.81993282	  	16.81993282	  	964.58549475	  	 	  	 	 
	 	  	 	  	
	  	
	  	
	  	
	  	
	  	 	  	 	 








			
	 Available Funds
	  	3,514,310.02
		
	 Scheduled Principal Payments
	  	43,556.07
	 Principal Prepayments
	  	2,710,227.19
	 Repurchase Principal
	  	0.00
	 Substitution Amounts
	  	0.00
	 Net Liquidation Proceeds
	  	0.00
	 Insurance Proceeds
	  	0.00
	 Other Principal
	  	0.00
		
	 Gross Interest
	  	804,960.18
		
	 Master Servicing Fees
	  	42,560.75
	 Trustee Fees
	  	1,872.67
		
	 Current Monthly Advances
	  	67,291.98
		
	 Beginning Number of Loans Outstanding
	  	487
	 Beginning Aggregate Loan Balance
	  	204,291,596.76
		
	 Ending Number of Loans Outstanding
	  	479
	 Ending Aggregate Loan Balance
	  	201,537,813.50

  
 Delinquent Mortgage Loans 
  

								
	 Group Totals
	  	 	  	 	  	 	 
				
	 Category

	  	Number

	  	Principal
Balance

	  	Percentage

	 
	 1 Month
	  	0	  	0.00	  	0.00	%
	 2 Month
	  	1	  	1,350,000.00	  	0.67	%
	 3 Month
	  	0	  	0.00	  	0.00	%
	   Total
	  	1	  	1,350,000.00	  	0.67	%



	*	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
	  	3,750,970.80	 
	 Bankruptcy Coverage Amount
	  	100,000.00	 
	 Fraud Loss Coverage Amount
	  	2,008,937.00	 
		
	 Senior Percentage (for next Distribution Date)
	  	97.151791	%
	 Subordinate Percentage (for next Distribution Date)
	  	2.848209	%
		
	 Senior Prepayment Percentage (for next Distribution Date)
	  	100.000000	%
	 Subordinate Prepayment Percentage (for next Distribution Date)
	  	0.000000 	%