GreenPoint Mortgage Securities 2003-1 Monthly Payment Date Statement (JPMorgan Chase Bank, September 25, 2003)
This statement, prepared by JPMorgan Chase Bank as administrator, provides a detailed breakdown of payments and balances for the GreenPoint Mortgage Securities 2003-1 trust as of September 25, 2003. It reports distributions of principal and interest to certificateholders, the status of mortgage loans, available funds, fees, and loss coverage amounts. The document is intended for investors and stakeholders to track the performance and financial status of the mortgage-backed securities for the specified period.
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: ***@***
GreenPoint Mortgage Securities, 2003-1
Statement to Certificateholders
September 25, 2003
| Distribution In Dollars | ||||||||||||||||
| Class | Original Face Value | Beginning 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 | % |
