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 
  
 November 25, 2003 
  

	 Distribution In Dollars


	 Class

	  	 Original
 Face
 Value

	  	 Prior
 Principal
 Balance

	  	Principal

	  	Interest

	  	Total

	  	 Realized
 Loses

	  	 Deferred
 Interest

	  	 Current
 Principal
 Balance


	 A1
	  	203,191,000.00	  	201,159,038.41	  	604,179.79	  	749,001.78	  	1,353,181.57	  	0.00	  	0.00	  	200,554,858.62
	 M1
	  	2,820,000.00	  	2,818,850.40	  	595.51	  	10,495.79	  	11,091.30	  	0.00	  	0.00	  	2,818,254.89
	 M2
	  	1,044,000.00	  	1,043,574.40	  	220.47	  	3,885.68	  	4,106.15	  	0.00	  	0.00	  	1,043,353.93
	 M3
	  	835,000.00	  	834,659.61	  	176.33	  	3,107.80	  	3,284.13	  	0.00	  	0.00	  	834,483.28
	 B1
	  	313,000.00	  	312,872.41	  	66.10	  	1,164.96	  	1,231.06	  	0.00	  	0.00	  	312,806.31
	 B2
	  	313,000.00	  	312,872.41	  	66.10	  	1,164.96	  	1,231.06	  	0.00	  	0.00	  	312,806.31
	 B3
	  	421,221.00	  	421,049.28	  	88.95	  	1,567.75	  	1,656.70	  	0.00	  	0.00	  	420,960.33
	 R
	  	0.00	  	0.00	  	0.00	  	0.03	  	0.03	  	0.00	  	0.00	  	0.00
	 TOTALS
	  	208,937,221.00	  	206,902,916.92	  	605,393.25	  	770,388.75	  	1,375,782.00	  	0.00	  	0.00	  	206,297,523.67

  

	 Factor Information Per $1000 Of Original Face

	  	Pass-Through Rates

	 
	 Class

	  	Cusip

	  	 Prior
 Principal
 Factor

	  	Principal

	  	Interest

	  	Total

	  	 Current
 Principal
 Factor

	  	Class

	  	 Current
 Pass Thru
 Rate

	 
	 A1
	  	395387AA1	  	989.99974610	  	2.97345744	  	3.68619565	  	6.65965309	  	987.02628866	  	A1	  	4.468117	%
	 M1
	  	395387AB9	  	999.59234043	  	0.21117376	  	3.72191135	  	3.93308511	  	999.38116667	  	M1	  	4.468117	%
	 M2
	  	395387AC7	  	999.59233716	  	0.21117816	  	3.72191571	  	3.93309387	  	999.38115900	  	M2	  	4.468117	%
	 M3
	  	395387AD5	  	999.59234731	  	0.21117365	  	3.72191617	  	3.93308982	  	999.38117365	  	M3	  	4.468117	%
	 B1
	  	395387AE3	  	999.59236422	  	0.21118211	  	3.72191693	  	3.93309904	  	999.38118211	  	B1	  	4.468117	%
	 B2
	  	395387AF0	  	999.59236422	  	0.21118211	  	3.72191693	  	3.93309904	  	999.38118211	  	B2	  	4.468117	%
	 B3
	  	395387AG8	  	999.59232802	  	0.21117181	  	3.72191795	  	3.93308976	  	999.38115621	  	B3	  	4.468117	%
	 TOTALS
	  	 	  	 	  	2.89748876	  	3.68717812	  	6.58466688	  	987.36607428	  	 	  	 	 









	 Available Funds
	  	1,375,781.99
	 Scheduled Principal Payments
	  	43,710.55
	 Principal Prepayments
	  	561,682.70
	 Repurchase Principal
	  	0.00
	 Substitution Amounts
	  	0.00
	 Net Liquidation Proceeds
	  	0.00
	 Insurance Proceeds
	  	0.00
	 Other Principal
	  	0.00
	 Gross Interest
	  	815,390.12
	 Master Servicing Fees
	  	43,104.77
	 Trustee Fees
	  	1,896.61
	 Current Monthly Advances
	  	45,001.38
	 Beginning Number of Loans Outstanding
	  	493
	 Beginning Aggregate Loan Balance
	  	206,902,917.74
	 Ending Number of Loans Outstanding
	  	492
	 Ending Aggregate Loan Balance
	  	206,297,524.49

  
 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	%

  

	*	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
	  	3,762,807.14	 
	 Bankruptcy Coverage Amount
	  	100,000.00	 
	 Fraud Loss Coverage Amount
	  	2,008,937.00	 
	 Senior Percentage (for next Distribution Date)
	  	97.216319	%
	 Subordinate Percentage (for next Distribution Date)
	  	2.783681	%
	 Senior Prepayment Percentage (for next Distribution Date)
	  	100.000000	%
	 Subordinate Prepayment Percentage (for next Distribution Date)
	  	0.000000	%