EX-99.1 3 amac2001_1.htm


WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 09/25/2003
 
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 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
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
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
A4 00077BRR6 $22,752,000.00 $7,882,692.73 6.7500000000% 6.7500000000% $44,340.15 $2,653,111.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,697,451.83 $5,229,581.05
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
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
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
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
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
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
AX 00077BRY1 $5,992,013.00 $250,343.29 6.7500000000% 6.7500000000% $1,408.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,408.18 $248,396.48
AP 00077BRZ8 $307,878.00 $15,609.87 0.0000000000% 0.0000000000% $0.00 $18.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.73 $15,591.14
M 00077BSA2 $4,271,600.00 $4,145,465.13 6.7500000000% 6.7500000000% $23,318.24 $4,580.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27,899.16 $4,140,884.21
B1 00077BSB0 $2,373,200.00 $2,303,122.40 6.7500000000% 6.7500000000% $12,955.06 $2,545.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15,500.11 $2,300,577.35
B2 00077BSC8 $1,067,900.00 $1,036,366.28 6.7500000000% 6.7500000000% $5,829.56 $1,145.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6,974.79 $1,035,221.05
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
B3 00077BSE4 $712,000.00 $690,975.55 6.7500000000% 6.7500000000% $3,886.74 $763.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,650.30 $690,211.99
B4 00077BSF1 $474,600.00 $460,585.68 6.7500000000% 6.7500000000% $2,590.79 $508.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,099.76 $460,076.71
B5 00077BSG9 $593,358.00 $575,837.73 6.7500000000% 6.7500000000% $3,239.09 $636.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,875.42 $575,201.40
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
Total   $237,316,462.00 $17,110,655.37     $97,567.81 $2,663,310.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,760,878.29 $14,447,344.90




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 09/25/2003
 
Class Orig Face Beg Bal Prin Loss Deferred Interest Total Prin End Cert Pct End Cert Bal
A1 $46,940,000.00 $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 0.0000000000 $0.00
A3 $19,601,562.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A4 $22,752,000.00 $7,882,692.73 $0.00 $0.00 $2,653,111.68 0.2298514878 $5,229,581.05
A5 $55,630,000.00 $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 0.0000000000 $0.00
A7 $22,350,000.00 $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 0.0000000000 $0.00
A9 $4,912,264.00 $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 0.0000000000 $0.00
AX $5,992,013.00 $250,343.29 $0.00 $0.00 $0.00 0.0414545963 $248,396.48
AP $307,878.00 $15,609.87 $0.00 $0.00 $18.73 0.0506406434 $15,591.14
M $4,271,600.00 $4,145,465.13 $0.00 $0.00 $4,580.92 0.9693988693 $4,140,884.21
B1 $2,373,200.00 $2,303,122.40 $0.00 $0.00 $2,545.05 0.9693988497 $2,300,577.35
B2 $1,067,900.00 $1,036,366.28 $0.00 $0.00 $1,145.23 0.9693988669 $1,035,221.05
R $100.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
B3 $712,000.00 $690,975.55 $0.00 $0.00 $763.56 0.9693988624 $690,211.99
B4 $474,600.00 $460,585.68 $0.00 $0.00 $508.97 0.9693988833 $460,076.71
B5 $593,358.00 $575,837.73 $0.00 $0.00 $636.33 0.9694002609 $575,201.40
R_SYN $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
Total $237,316,462.00 $17,110,655.37 $0.00 $0.00 $2,663,310.48 0.0608779719 $14,447,344.90




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 09/25/2003
PER $1000 DENOMINATION
Class Orig Face Beg Bal Prin Loss Deferred Interest Total Prin End Cert Pct End Cert Bal
A1 $46,940,000.00 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 0.0000000000 0.00000000
A3 $19,601,562.00 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A4 $22,752,000.00 346.46152998 0.00000000 0.00000000 116.61004219 0.2298514878 229.85148778
A5 $55,630,000.00 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 0.0000000000 0.00000000
A7 $22,350,000.00 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 0.0000000000 0.00000000
A9 $4,912,264.00 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 0.0000000000 0.00000000
AX $5,992,013.00 41.77949714 0.00000000 0.00000000 0.00000000 0.0414545963 41.45459631
AP $307,878.00 50.70147916 0.00000000 0.00000000 0.06083579 0.0506406434 50.64064337
M $4,271,600.00 970.47128242 0.00000000 0.00000000 1.07241315 0.9693988693 969.39886928
B1 $2,373,200.00 970.47126243 0.00000000 0.00000000 1.07241278 0.9693988497 969.39884965
B2 $1,067,900.00 970.47128008 0.00000000 0.00000000 1.07241315 0.9693988669 969.39886694
R $100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
B3 $712,000.00 970.47127809 0.00000000 0.00000000 1.07241573 0.9693988624 969.39886236
B4 $474,600.00 970.47130215 0.00000000 0.00000000 1.07241888 0.9693988833 969.39888327
B5 $593,358.00 970.47268260 0.00000000 0.00000000 1.07242171 0.9694002609 969.40026089
R_SYN $0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 09/25/2003
 
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% $7,882,692.73 $44,340.15 $0.00 $0.00 $0.00 $44,340.15
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% $250,343.29 $1,408.18 $0.00 $0.00 $0.00 $1,408.18
AP $307,878.00 0.0000000000% 0.0000000000% $15,609.87 $0.00 $0.00 $0.00 $0.00 $0.00
M $4,271,600.00 6.7500000000% 6.7500000000% $4,145,465.13 $23,318.24 $0.00 $0.00 $0.00 $23,318.24
B1 $2,373,200.00 6.7500000000% 6.7500000000% $2,303,122.40 $12,955.06 $0.00 $0.00 $0.00 $12,955.06
B2 $1,067,900.00 6.7500000000% 6.7500000000% $1,036,366.28 $5,829.56 $0.00 $0.00 $0.00 $5,829.56
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% $690,975.55 $3,886.74 $0.00 $0.00 $0.00 $3,886.74
B4 $474,600.00 6.7500000000% 6.7500000000% $460,585.68 $2,590.79 $0.00 $0.00 $0.00 $2,590.79
B5 $593,358.00 6.7500000000% 6.7500000000% $575,837.73 $3,239.09 $0.00 $0.00 $0.00 $3,239.09
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     $17,110,655.37 $97,567.81 $0.00 $0.00 $0.00 $97,567.81




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 09/25/2003
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% 346.46152998 1.94884626 0.00000000 0.00000000 0.00000000 1.94884626
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% 41.77949714 0.23500950 0.00000000 0.00000000 0.00000000 0.23500950
AP $307,878.00 0.0000000000% 0.0000000000% 50.70147916 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M $4,271,600.00 6.7500000000% 6.7500000000% 970.47128242 5.45890065 0.00000000 0.00000000 0.00000000 5.45890065
B1 $2,373,200.00 6.7500000000% 6.7500000000% 970.47126243 5.45889938 0.00000000 0.00000000 0.00000000 5.45889938
B2 $1,067,900.00 6.7500000000% 6.7500000000% 970.47128008 5.45890065 0.00000000 0.00000000 0.00000000 5.45890065
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% 970.47127809 5.45890449 0.00000000 0.00000000 0.00000000 5.45890449
B4 $474,600.00 6.7500000000% 6.7500000000% 970.47130215 5.45889170 0.00000000 0.00000000 0.00000000 5.45889170
B5 $593,358.00 6.7500000000% 6.7500000000% 970.47268260 5.45891351 0.00000000 0.00000000 0.00000000 5.45891351
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
09/2003 DISTRIBUTION REPORT
SERIES: AMAC 011 WEIGHTED AVERAGE PC RATE: 6.84260%
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: 47   $17,110,655.65
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $18,909.51  
Unscheduled Principal Collection/Reversals   $855.35  
Liquidations-in-full 7 $2,643,545.61  
Net principal Distributed   $2,663,310.47 -$2,663,310.47
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 40   $14,447,345.18
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $108,077.32  
 
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  
Net Other Distributions   $0.00  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
09/2003 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $10,509.50  
 
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:   $2,760,878.29  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
09/2003 DISTRIBUTION REPORT
SERIES: AMAC 011 WEIGHTED AVERAGE PC RATE: 6.84260%
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: 47   $17,110,655.65
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $18,909.51  
Unscheduled Principal Collection/Reversals   $855.35  
Liquidations-in-full 7 $2,643,545.61  
Net principal Distributed   $2,663,310.47 -$2,663,310.47
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 40   $14,447,345.18
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $108,077.32  
 
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  
Net Other Distributions   $0.00  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
09/2003 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $10,509.50  
 
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:   $2,760,878.29  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.011
Distribution Date: 09/25/2003
 
Distribution by Group
Pool ID Principal Interest Total  
Pool - 1726 $2,663,310.47 $97,567.82 $2,760,878.29  
Aggregate $2,663,310.47 $97,567.82 $2,760,878.29  
 
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 $17,110,655.65 47 7 40 $14,447,345.18 $18,909.51 $2,643,545.61 $855.35 $2,663,310.47
Aggregate $17,110,655.65 47 7 40 $14,447,345.18 $18,909.51 $2,643,545.61 $855.35 $2,663,310.47
 
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 2 $734,786.58 1 $282,272.87 0 $0.00 0 $0.00  
Aggregate 2 $734,786.58 1 $282,272.87 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 1 $305,829.41 0 $0.00
Aggregate 1 $305,829.41 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: 09/25/2003
 
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: 09/25/2003
 
The Class Principal Balances of each Class of the Class M,B1,B2,B3,B4,B5 Certificatesimmediately after the principal and interest distribution on 200309 are as follows:
Class Class Principal Balance
M $4,140,884.21
B1 $2,300,577.35
B2 $1,035,221.05
B3 $690,211.99
B4 $460,076.71
B5 $575,201.40
Total $9,202,172.71
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.