Distribution In Dollars
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 | % |
