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
March 25, 2004
Distribution In Dollars
| Class | Original Face Value | Beginning Balance | Principal | Interest | Total | Realized Loses | Deferred Interest | Ending Principal Balance | ||||||||
| A1 | 203,191,000.00 | 193,329,149.20 | 1,088,457.71 | 719,109.64 | 1,807,567.35 | 0.00 | 0.00 | 192,240,691.49 | ||||||||
| M1 | 2,820,000.00 | 2,816,465.54 | 598.28 | 10,476.16 | 11,074.44 | 0.00 | 0.00 | 2,815,867.26 | ||||||||
| M2 | 1,044,000.00 | 1,042,691.49 | 221.49 | 3,878.41 | 4,099.90 | 0.00 | 0.00 | 1,042,470.00 | ||||||||
| M3 | 835,000.00 | 833,953,45 | 177.15 | 3,101.98 | 3,279.13 | 0.00 | 0.00 | 833,776.30 | ||||||||
| B1 | 313,000.00 | 312,607.71 | 66.41 | 1,162.78 | 1,229.19 | 0.00 | 0.00 | 312,541.30 | ||||||||
| B2 | 313,000.00 | 312,607.71 | 66.41 | 1,162.78 | 1,229.19 | 0.00 | 0.00 | 312,541.30 | ||||||||
| B3 | 421,221.00 | 420,693.05 | 89.37 | 1,564.82 | 1,654.19 | 0.00 | 0.00 | 420,603.68 | ||||||||
| R | 0.00 | 0.00 | 0.00 | 0.09 | 0.09 | 0.00 | 0.00 | 0.00 | ||||||||
| TOTALS | 208,937,221.00 | 199,068,168.15 | 1,089,676.82 | 740,456.66 | 1,830,133.48 | 0.00 | 0.00 | 197,978,491.33 | ||||||||
| 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 | 951.46512001 | 5.35682048 | 3.53908214 | 8.89590262 | 946.10829953 | A1 | 4.463536 | % | ||||||||
| M1 | 395387AB9 | 998.74664539 | 0.21215603 | 3.71495035 | 3.92710638 | 998.53448936 | M1 | 4.463536 | % | ||||||||
| M2 | 395387AC7 | 998.74663793 | 0.21215517 | 3.71495211 | 3.92710728 | 998 ###-###-#### | M2 | 4.463536 | % | ||||||||
| M3 | 395387AD5 | 998.74664671 | 0.21215569 | 3 ###-###-#### | 3.92710180 | 998.53449102 | M3 | 4.463536 | % | ||||||||
| B1 | 395387AE3 | 998.74667732 | 0.21217252 | 3.71495208 | 3.92712460 | 998.53450479 | B1 | 4.463536 | % | ||||||||
| B2 | 395387AF0 | 998.74667732 | 0.21217252 | 3.71495208 | 3.92712460 | 998.53450479 | B2 | 4.463536 | % | ||||||||
| B3 | 395387AG8 | 998.74661995 | 0.21216891 | 3.71496198 | 3.92713089 | 998.53445104 | B3 | 4.463536 | % | ||||||||
| TOTALS | 952.76546322 | 5.21533126 | 3.54391935 | 8.75925061 | 947.55013196 | ||||||||||||
| Available Funds | 1,830,133.47 | |
| Scheduled Principal Payments | 42,286.83 | |
| Principal Prepayments | 1,047,389.98 | |
| Repurchase Principal | 0.00 | |
| Substitution Amounts | 0.00 | |
| Net Liquidation Proceeds | 0.00 | |
| Insurance Proceeds | 0.00 | |
| Other Principal | 0.00 | |
| Gross Interest | 783,753.99 | |
| Master Servicing Fees | 41,472.54 | |
| Trustee Fees | 1,824.79 | |
| Current Monthly Advances | 39,202.86 | |
| Beginning Number of Loans Outstanding | 474 | |
| Beginning Aggregate Loan Balance | 199,068,168.95 | |
| Ending Number of Loans Outstanding | 472 | |
| Ending Aggregate Loan Balance | 197,978,492.14 | |
Delinquent Mortgage Loans
| Group Totals | |||||||
| Category | Number | Principal Balance | Percentage | ||||
| 1 Month | 1 | 174,139.44 | 0.09 | % | |||
| 2 Month | 0 | 0.00 | 0.00 | % | |||
| 3 Month | 1 | 1,350,000.00 | 0.68 | % | |||
| Total | 2 | 1,524,139.44 | 0.77 | % | |||
| * | 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 | 3,739,038.08 | ||
| Bankruptcy Coverage Amount | 100,000.00 | ||
| Fraud Loss Coverage Amount | 2,008,937.00 | ||
| Senior Percentage (for next Distribution Date) | 97.101806 | % | |
| Subordinate Percentage (for next Distribution Date) | 2.898194 | % | |
| Senior Prepayment Percentage (for next Distribution Date) | 100.000000 | % | |
| Subordinate Prepayment Percentage (for next Distribution Date) | 0.000000 | % | |
