EX-99 3 amac2001_1.htm EXHIBIT


WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
 
Class Cusip Orig Prin Bal Begin Prin Bal Int Rate Accrued Int Rate Paid Int Dist Prin Dist Int Shortfall Prin Loss Deferred Interest Int Reimbursed Unscheduled Int Prin Reimbursed Subsequent Recoveries Total Dist Ending Class Bal
A1 00077BRN5 $46,940,000.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A2 00077BRP0 $38,600,000.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A3 00077BRQ8 $19,601,562.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A4 00077BRR6 $22,752,000.00 $1,791,381.56 6.7500000000% 6.7500000000% $10,076.52 $939,988.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $950,065.17 $851,392.91
A5 00077BRS4 $55,630,000.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A6 00077BRT2 $7,515,000.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A7 00077BRU9 $22,350,000.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A8 00077BRV7 $9,215,000.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A9 00077BRW5 $4,912,264.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A10 00077BRX3 $7,275,925.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
AX 00077BRY1 $5,992,013.00 $220,352.03 6.7500000000% 6.7500000000% $1,239.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,239.48 $220,133.44
AP 00077BRZ8 $307,878.00 $11,646.15 0.0000000000% 0.0000000000% $0.00 $13.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.57 $11,632.58
M 00077BSA2 $4,271,600.00 $4,121,526.53 6.7500000000% 6.7500000000% $23,183.59 $5,052.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28,236.35 $4,116,473.76
B1 00077BSB0 $2,373,200.00 $2,289,822.68 6.7500000000% 6.7500000000% $12,880.25 $2,807.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15,687.45 $2,287,015.48
B2 00077BSC8 $1,067,900.00 $1,030,381.63 6.7500000000% 6.7500000000% $5,795.90 $1,263.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7,059.09 $1,029,118.44
R 00077BSD6 $100.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
B3 00077BSE4 $712,000.00 $686,985.41 6.7500000000% 6.7500000000% $3,864.29 $842.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,706.50 $686,143.20
B4 00077BSF1 $474,600.00 $457,925.96 6.7500000000% 6.7500000000% $2,575.83 $561.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,137.23 $457,364.57
B5 00077BSG9 $593,358.00 $572,512.46 6.7500000000% 6.7500000000% $3,220.38 $701.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,922.25 $571,810.59
R_SYN XXXXXXXXX $0.00 $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total   $237,316,462.00 $10,962,182.38     $62,836.25 $951,230.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,014,067.08 $10,010,951.54




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
 
Class Orig Face Beg Bal Prin Loss Prin Reimbursed Subsequent Recoveries Deferred Interest Total Prin End Cert Pct End Cert Bal
A1 $46,940,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A2 $38,600,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A3 $19,601,562.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A4 $22,752,000.00 $1,791,381.56 $0.00 $0.00 $0.00 $0.00 $939,988.65 0.0374205745 $851,392.91
A5 $55,630,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A6 $7,515,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A7 $22,350,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A8 $9,215,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A9 $4,912,264.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A10 $7,275,925.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
AX $5,992,013.00 $220,352.03 $0.00 $0.00 $0.00 $0.00 $0.00 0.0367378108 $220,133.44
AP $307,878.00 $11,646.15 $0.00 $0.00 $0.00 $0.00 $13.57 0.0377830829 $11,632.58
M $4,271,600.00 $4,121,526.53 $0.00 $0.00 $0.00 $0.00 $5,052.77 0.9636842776 $4,116,473.76
B1 $2,373,200.00 $2,289,822.68 $0.00 $0.00 $0.00 $0.00 $2,807.20 0.9636842575 $2,287,015.48
B2 $1,067,900.00 $1,030,381.63 $0.00 $0.00 $0.00 $0.00 $1,263.19 0.9636842776 $1,029,118.44
R $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
B3 $712,000.00 $686,985.41 $0.00 $0.00 $0.00 $0.00 $842.21 0.9636842697 $686,143.20
B4 $474,600.00 $457,925.96 $0.00 $0.00 $0.00 $0.00 $561.39 0.9636843026 $457,364.57
B5 $593,358.00 $572,512.46 $0.00 $0.00 $0.00 $0.00 $701.86 0.9636856501 $571,810.59
R_SYN $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
Total $237,316,462.00 $10,962,182.38 $0.00 $0.00 $0.00 $0.00 $951,230.83 0.0421839743 $10,010,951.54




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
PER $1000 DENOMINATION
Class Orig Face Beg Bal Prin Loss Prin Reimbursed Subsequent Recoveries Deferred Interest Total Prin End Cert Pct End Cert Bal
A1 $46,940,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A2 $38,600,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A3 $19,601,562.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A4 $22,752,000.00 78.73512482 0.00000000 0.00000000 0.00000000 0.00000000 41.31455037 0.0374205745 37.42057445
A5 $55,630,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A6 $7,515,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A7 $22,350,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A8 $9,215,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A9 $4,912,264.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A10 $7,275,925.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
AX $5,992,013.00 36.77429104 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0367378108 36.73781082
AP $307,878.00 37.82715881 0.00000000 0.00000000 0.00000000 0.00000000 0.04407590 0.0377830829 37.78308291
M $4,271,600.00 964.86715282 0.00000000 0.00000000 0.00000000 0.00000000 1.18287527 0.9636842776 963.68427755
B1 $2,373,200.00 964.86713298 0.00000000 0.00000000 0.00000000 0.00000000 1.18287544 0.9636842575 963.68425754
B2 $1,067,900.00 964.86715048 0.00000000 0.00000000 0.00000000 0.00000000 1.18287293 0.9636842776 963.68427755
R $100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
B3 $712,000.00 964.86714888 0.00000000 0.00000000 0.00000000 0.00000000 1.18287921 0.9636842697 963.68426966
B4 $474,600.00 964.86717236 0.00000000 0.00000000 0.00000000 0.00000000 1.18286979 0.9636843026 963.68430257
B5 $593,358.00 964.86852794 0.00000000 0.00000000 0.00000000 0.00000000 1.18286094 0.9636856501 963.68565015
R_SYN $0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
 
Class Orig Face Int Rate Accrued Int Rate Paid Beg Cert Prin/Not Bal Curent Int Accrued Int Shortfall Unscheduled Int Int Reimbursed Total Int Dist
A1 $46,940,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A2 $38,600,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A3 $19,601,562.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A4 $22,752,000.00 6.7500000000% 6.7500000000% $1,791,381.56 $10,076.52 $0.00 $0.00 $0.00 $10,076.52
A5 $55,630,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A6 $7,515,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A7 $22,350,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A8 $9,215,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A9 $4,912,264.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A10 $7,275,925.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
AX $5,992,013.00 6.7500000000% 6.7500000000% $220,352.03 $1,239.48 $0.00 $0.00 $0.00 $1,239.48
AP $307,878.00 0.0000000000% 0.0000000000% $11,646.15 $0.00 $0.00 $0.00 $0.00 $0.00
M $4,271,600.00 6.7500000000% 6.7500000000% $4,121,526.53 $23,183.59 $0.00 $0.00 $0.00 $23,183.59
B1 $2,373,200.00 6.7500000000% 6.7500000000% $2,289,822.68 $12,880.25 $0.00 $0.00 $0.00 $12,880.25
B2 $1,067,900.00 6.7500000000% 6.7500000000% $1,030,381.63 $5,795.90 $0.00 $0.00 $0.00 $5,795.90
R $100.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
B3 $712,000.00 6.7500000000% 6.7500000000% $686,985.41 $3,864.29 $0.00 $0.00 $0.00 $3,864.29
B4 $474,600.00 6.7500000000% 6.7500000000% $457,925.96 $2,575.83 $0.00 $0.00 $0.00 $2,575.83
B5 $593,358.00 6.7500000000% 6.7500000000% $572,512.46 $3,220.38 $0.00 $0.00 $0.00 $3,220.38
R_SYN $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $237,316,462.00     $10,962,182.38 $62,836.25 $0.00 $0.00 $0.00 $62,836.25




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
PER $1000 DENOMINATION
Class Orig Face Int Rate Accrued Int Rate Paid Beg Cert Prin/Not Bal Curent Int Accrued Int Shortfall Unscheduled Int Int Reimbursed Total Int Dist
A1 $46,940,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A2 $38,600,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A3 $19,601,562.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A4 $22,752,000.00 6.7500000000% 6.7500000000% 78.73512482 0.44288502 0.00000000 0.00000000 0.00000000 0.44288502
A5 $55,630,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A6 $7,515,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A7 $22,350,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A8 $9,215,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A9 $4,912,264.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A10 $7,275,925.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
AX $5,992,013.00 6.7500000000% 6.7500000000% 36.77429104 0.20685536 0.00000000 0.00000000 0.00000000 0.20685536
AP $307,878.00 0.0000000000% 0.0000000000% 37.82715881 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M $4,271,600.00 6.7500000000% 6.7500000000% 964.86715282 5.42737850 0.00000000 0.00000000 0.00000000 5.42737850
B1 $2,373,200.00 6.7500000000% 6.7500000000% 964.86713298 5.42737654 0.00000000 0.00000000 0.00000000 5.42737654
B2 $1,067,900.00 6.7500000000% 6.7500000000% 964.86715048 5.42738084 0.00000000 0.00000000 0.00000000 5.42738084
R $100.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B3 $712,000.00 6.7500000000% 6.7500000000% 964.86714888 5.42737360 0.00000000 0.00000000 0.00000000 5.42737360
B4 $474,600.00 6.7500000000% 6.7500000000% 964.86717236 5.42737042 0.00000000 0.00000000 0.00000000 5.42737042
B5 $593,358.00 6.7500000000% 6.7500000000% 964.86852794 5.42738111 0.00000000 0.00000000 0.00000000 5.42738111
R_SYN $0.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
02/2004 DISTRIBUTION REPORT
SERIES: AMAC 011
WEIGHTED AVERAGE PC RATE: 6.87851%
WEIGHTED AVERAGE MATURITY: 315.04752
WEIGHTED AVERAGE LOAN AGE: 35.73444
POOL NUMBER: 1726
ISSUE DATE: 04/30/2001
CERTIFICATE BALANCE AT ISSUE: $237,316,463.23
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END: 30   $10,962,182.66
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $13,438.33  
Unscheduled Principal Collection/Reversals   $692.30  
Liquidations-in-full 2 $937,100.21  
Subsequent Recoveries   $0.00  
Net principal Distributed   $951,230.84 -$951,230.84
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 28   $10,010,951.82
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $69,751.12  
 
UNSCHEDULED INTEREST AT MORTGAGE RATE:      
Unscheduled Interest Collection/Reversals   $0.00  
Interest Uncollected on Liquidation   $0.00  
Interest Uncollected on Non-Earning Assets   $0.00  
Net Unscheduled Interest Distributed   $0.00  
 
OTHER:      
Loan Conversion Fees   $0.00  
Expense Reimbursements   $0.00  
Gain on Liquidations   $0.00  
Hazard Insurance Premium Refunds   $0.00  
Recoveries Carried Forward   $0.00  
Net Other Distributions   $0.00  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
02/2004 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $6,914.88  
 
UNSCHEDULED SERVICING FEES:      
Unscheduled Service Fee Collections/Reversals   $0.00  
Servicing Fees Uncollected on Liquidation   $0.00  
Servicing Fees Uncollected/Non-Earning Assets   $0.00  
Net Unscheduled Service Fees Distributed   $0.00  
 
MISCELLANEOUS EXPENSES:   $0.00  
 
NET FUNDS DISTRIBUTED:   $1,014,067.08  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
02/2004 DISTRIBUTION REPORT
SERIES: AMAC 011
WEIGHTED AVERAGE PC RATE: 6.87851%
WEIGHTED AVERAGE MATURITY: 315.04752
WEIGHTED AVERAGE LOAN AGE: 35.73444
POOL NUMBER: ALL
ISSUE DATE: 04/30/2001
CERTIFICATE BALANCE AT ISSUE: $237,316,463.23
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END: 30   $10,962,182.66
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $13,438.33  
Unscheduled Principal Collection/Reversals   $692.30  
Liquidations-in-full 2 $937,100.21  
Subsequent Recoveries   $0.00  
Net principal Distributed   $951,230.84 -$951,230.84
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 28   $10,010,951.82
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $69,751.12  
 
UNSCHEDULED INTEREST AT MORTGAGE RATE:      
Unscheduled Interest Collection/Reversals   $0.00  
Interest Uncollected on Liquidation   $0.00  
Interest Uncollected on Non-Earning Assets   $0.00  
Net Unscheduled Interest Distributed   $0.00  
 
OTHER:      
Loan Conversion Fees   $0.00  
Expense Reimbursements   $0.00  
Gain on Liquidations   $0.00  
Hazard Insurance Premium Refunds   $0.00  
Recoveries Carried Forward   $0.00  
Net Other Distributions   $0.00  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
02/2004 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $6,914.88  
 
UNSCHEDULED SERVICING FEES:      
Unscheduled Service Fee Collections/Reversals   $0.00  
Servicing Fees Uncollected on Liquidation   $0.00  
Servicing Fees Uncollected/Non-Earning Assets   $0.00  
Net Unscheduled Service Fees Distributed   $0.00  
 
MISCELLANEOUS EXPENSES:   $0.00  
 
NET FUNDS DISTRIBUTED:   $1,014,067.08  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
 
Distribution by Group
Pool ID Principal Interest Total  
Pool - 1726 $951,230.84 $62,836.24 $1,014,067.08  
Aggregate $951,230.84 $62,836.24 $1,014,067.08  
 
Number of Loans and Aggregate Principal Balance By Group
Pool ID Beg Bal Beg Count Paid Off / Liq Count Rem Count Sched Prin End Bal Sched Prin Prin PrePay / Liq Unsched Prin / Rev Total Prin
Pool - 1726 $10,962,182.66 30 2 28 $10,010,951.82 $13,438.33 $937,100.21 $692.30 $951,230.84
Aggregate $10,962,182.66 30 2 28 $10,010,951.82 $13,438.33 $937,100.21 $692.30 $951,230.84
 
Delinquency Information by Group
Pool ID 1 Month Count Sched End Balance 2 Months Count Sched End Balance 3 Months Count Sched End Balance 4 Months Count Sched End Balance  
Pool - 1726 0 $0.00 1 $314,341.91 0 $0.00 0 $0.00  
Aggregate 0 $0.00 1 $314,341.91 0 $0.00 0 $0.00  
 
Foreclosure and REO Information by Group
Pool ID Foreclosure Count Sched End Balance REO Count Sched End Balance
Pool - 1726 2 $585,513.38 0 $0.00
Aggregate 2 $585,513.38 0 $0.00
 
Aggregate Loss Amounts by Group
Pool ID Count Loss Amount  
Group 1(1726) 0 $0.00  
Aggregate 0 $0.00  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
 
INSURANCE RESERVES - Group 1(1726)
Insurance Type Original Balance Claims In Progress Claims Paid Coverage Adjustments Coverage Remaining
MPI $0.00 $0.00 $0.00 $0.00 $0.00
Special Hazard $0.00 $0.00 $0.00 $0.00 $0.00
Bankruptcy Bond
Single-Units $0.00 $0.00 $0.00 $0.00 $0.00
Multi-Units $0.00 $0.00 $0.00 $0.00 $0.00
Mortgage Repurchase $0.00 $0.00 $0.00 $0.00 $0.00
 
INSURANCE RESERVES - Aggregate
Insurance Type Original Balance Claims In Progress Claims Paid Coverage Adjustments Coverage Remaining
MPI $0.00 $0.00 $0.00 $0.00 $0.00
Special Hazard $0.00 $0.00 $0.00 $0.00 $0.00
Bankruptcy Bond
Single-Units $0.00 $0.00 $0.00 $0.00 $0.00
Multi-Units $0.00 $0.00 $0.00 $0.00 $0.00
Mortgage Repurchase $0.00 $0.00 $0.00 $0.00 $0.00




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 02/25/2004
 
The Class Principal Balances of each Class of the Class M,B1,B2,B3,B4,B5 Certificatesimmediately after the principal and interest distribution on 200402 are as follows:
Class Class Principal Balance
M $4,116,473.76
B1 $2,287,015.48
B2 $1,029,118.44
B3 $686,143.20
B4 $457,364.57
B5 $571,810.59
Total $9,147,926.05
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.