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, 6^th 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

September 25, 2003

Distribution In Dollars
Class	Original Face Value	Beginning Principal 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	%

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	%

GREENPOINT MORTGAGE SECURITIES INC/ 8-K