Class
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
December 26, 2003
Distribution In Dollars
| Class | Original Face Value | Beginning Balance | Principal | Interest | Total | Realized Loses | Deferred Interest | Ending Principal Balance | ||||||||
| A1 | 203,191,000.00 | 200,554,858.62 | 2,004,704.79 | 745,754.92 | 2,751,459.71 | 0.00 | 0.00 | 198,550,153.83 | ||||||||
| M1 | 2,820,000.00 | 2,818,25.89 | 600.16 | 10,493.62 | 11,093.78 | 0.00 | 0.00 | 2,817,654.73 | ||||||||
| M2 | 1,044,000.00 | 1,043,353.93 | 222.19 | 3,884.87 | 4,107.06 | 0.00 | 0.00 | 1,043,131.74 | ||||||||
| M3 | 835,000.00 | 834,483.28 | 177.71 | 3,107.15 | 3,284.86 | 0.00 | 0.00 | 834,305.57 | ||||||||
| B1 | 313,000.00 | 312,806.31 | 66.61 | 1,164.72 | 1,231.33 | 0.00 | 0.00 | 312,739.70 | ||||||||
| B2 | 313,000.00 | 312,806.31 | 66.61 | 1,164.72 | 1,231.33 | 0.00 | 0.00 | 312,739.70 | ||||||||
| B3 | 421,221.00 | 420,960.33 | 89.65 | 1,567.42 | 1,657.07 | 0.00 | 0.00 | 420,870.68 | ||||||||
| R | 0.00 | 0.00 | 0.00 | 0.07 | 0.07 | 0.00 | 0.00 | 0.00 | ||||||||
| TOTALS | 208,937,221.00 | 206,297,523.67 | 2,005,927.72 | 768,137.49 | 2,774,065.21 | 0.00 | 0.00 | 204,291,595.95 | ||||||||
| Factor Information Per $1000 Of Original Face | Pass-Through Rates | ||||||||||||||||
| Class | Cusip | Beginning Principal | Principal | Interest | Total | Ending Principal | Class | Current Pass Thru | |||||||||
| A1 | 395387AA1 | 987.02628866 | 9.86611016 | 3.67513778 | 13.54124794 | 977.16017850 | A1 | 4.468134 | % | ||||||||
| M1 | 395387AB9 | 999.38116667 | 0.21282270 | 3.72114184 | 3.93396454 | 999.16834397 | M1 | 4.468134 | % | ||||||||
| M2 | 395387AC7 | 999.38115900 | 0.21282567 | 3.72113985 | 3.93396552 | 999.16833333 | M2 | 4.468134 | % | ||||||||
| M3 | 395387AD5 | 999.38117365 | 0.21282635 | 3.72113772 | 3.93396407 | 999.16834731 | M3 | 4.468134 | % | ||||||||
| B1 | 395387AE3 | 999.38118211 | 0.21281150 | 3.72115016 | 3.93396166 | 999.16837061 | B1 | 4.468134 | % | ||||||||
| B2 | 395387AF0 | 999.38118211 | 0.21281150 | 3.72115016 | 3.93396166 | 999.16837061 | B2 | 4.468134 | % | ||||||||
| B3 | 395387AG8 | 999.38115621 | 0.21283364 | 3.72113451 | 3.93396815 | 999.16832257 | B3 | 4.468134 | % | ||||||||
| TOTALS | 987.36607428 | 9.60062410 | 3.67640331 | 13.27702741 | 977.76545018 | ||||||||||||
| Available Funds | 2,774,065.21 | |
| Scheduled Principal Payments | 43,932.30 | |
| Principal Prepayments | 1,961,995.43 | |
| Repurchase Principal | 0.00 | |
| Substitution Amounts | 0.00 | |
| Net Liquidation Proceeds | 0.00 | |
| Insurance Proceeds | 0.00 | |
| Other Principal | 0.00 | |
| Gross Interest | 813,007.19 | |
| Master Servicing Fees | 42,978.65 | |
| Trustee Fees | 1,891.06 | |
| Current Monthly Advances | 80,497.03 | |
| Beginning Number of Loans Outstanding | 492 | |
| Beginning Aggregate Loan Balance | 206,297,524.49 | |
| Ending Number of Loans Outstanding | 487 | |
| Ending Aggregate Loan Balance | 204,291,596.76 | |
Delinquent Mortgage Loans
| Group Totals | |||||||||
| Category | Number | Principal Balance | Percentage | ||||||
| 1 Month | 2 | 1,940,000.00 | 0.95 | % | |||||
| 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 | 3,756,900.96 | ||
| Bankruptcy Coverage Amount | 100,000.00 | ||
| Fraud Loss Coverage Amount | 2,008,937.00 | ||
| Senior Percentage (for next Distribution Date) | 97.189585 | % | |
| Subordinate Percentage (for next Distribution Date) | 2.810415 | % | |
| Senior Prepayment Percentage (for next Distribution Date) | 100.000000 | % | |
| Subordinate Prepayment Percentage (for next Distribution Date) | 0.000000 | % | |
