EX-99 2 amac2002_9.htm EXHIBIT


WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
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 00077B3R2 $120,000,000.00 $46,942,293.24 4.0000000000% 4.0000000000% $156,474.31 $9,927,369.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10,083,843.47 $37,014,924.08
A2 00077B3S0 $36,521,739.13 $14,286,784.90 5.7500000000% 5.7500000000% $68,457.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $68,457.51 $11,265,411.68
A3 00077B3T8 $23,340,000.00 $23,340,000.00 5.7500000000% 5.7500000000% $111,837.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $111,837.50 $23,340,000.00
A4 00077B3U5 $38,050,000.00 $38,050,000.00 5.7500000000% 5.7500000000% $182,322.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $182,322.92 $38,050,000.00
A5 00077B3V3 $3,652,125.00 $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 00077B3W1 $37,336,875.00 $0.13 6.0000000000% 6.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.13
A7 00077B3X9 $8,176,000.00 $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 00077B3Y7 $3,053,000.00 $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 00077B3Z4 $5,682,000.00 $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
A10 00077B4A8 $1,751,000.00 $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
A11 00077B4B6 $49,768,000.00 $4,943,877.29 4.5000000000% 4.5000000000% $18,539.54 $2,768,895.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,787,435.03 $2,174,981.80
A12 00077B4C4 $4,653,000.00 $4,653,000.00 5.7500000000% 5.7500000000% $22,295.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22,295.63 $4,653,000.00
A13 00077B4D2 $1,650,000.00 $1,650,000.00 6.0000000000% 6.0000000000% $8,250.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8,250.00 $1,650,000.00
A14 00077B4E0 $2,750,000.00 $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
A15 00077B4F7 $2,750,000.00 $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
A16 00077B4G5 $2,750,000.00 $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
A17 00077B4H3 $2,750,000.00 $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
A18 00077B4J9 $1,650,000.00 $1,650,000.00 5.5000000000% 5.5000000000% $7,562.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7,562.50 $1,650,000.00
A19 00077B4K6 $3,500,000.00 $3,500,000.00 5.7500000000% 5.7500000000% $16,770.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16,770.83 $3,500,000.00
A20 00077B4L4 $2,920,000.00 $2,920,000.00 5.7500000000% 5.7500000000% $13,991.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13,991.67 $2,920,000.00
A21 00077B4M2 $2,500,000.00 $2,500,000.00 5.5000000000% 5.5000000000% $11,458.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11,458.33 $2,500,000.00
A22 00077B4N0 $2,000,000.00 $2,000,000.00 5.7500000000% 5.7500000000% $9,583.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9,583.33 $2,000,000.00
A23 00077B4P5 $1,000,000.00 $1,000,000.00 6.0000000000% 6.0000000000% $5,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5,000.00 $1,000,000.00
A24 00077B4Q3 $1,000,000.00 $1,000,000.00 5.5000000000% 5.5000000000% $4,583.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,583.33 $1,000,000.00
A25 00077B4R1 $3,000,000.00 $3,000,000.00 5.7500000000% 5.7500000000% $14,375.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14,375.00 $3,000,000.00
A26 00077B4S9 $10,588,235.00 $0.03 3.4000000000% 3.4000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.03
A27 00077B4T7 $2,823,529.00 $0.01 13.5000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01
A28 00077B4U4 $1,588,236.00 $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
A29 00077B4V2 $2,000,000.00 $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
A30 00077B4W0 $494,900.00 $494,900.00 5.7500000000% 5.7500000000% $2,371.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,371.40 $494,900.00
A31 00077B4X8 $2,500,000.00 $2,500,000.00 6.0000000000% 6.0000000000% $12,500.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12,500.00 $2,500,000.00




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
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
A32 00077B4Y6 $39,770,000.00 $3,950,691.21 5.0000000000% 5.0000000000% $16,461.21 $2,212,646.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,229,107.37 $1,738,045.06
A33 00077B4Z3 $16,006,521.74 $1,590,063.48 5.7500000000% 5.7500000000% $7,619.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7,619.05 $699,523.66
AP 00077B5A7 $658,689.30 $496,626.03 0.0000000000% 0.0000000000% $0.00 $7,345.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7,345.72 $489,280.31
AX 00077B5B5 $781,635.34 $365,736.99 5.7500000000% 5.7500000000% $1,752.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,752.49 $345,975.19
M 00077B5C3 $5,768,889.00 $5,678,033.60 5.7500000000% 5.7500000000% $27,207.24 $6,030.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33,237.74 $5,672,003.11
B1 00077B5D1 $2,784,981.00 $2,741,119.79 5.7500000000% 5.7500000000% $13,134.53 $2,911.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16,045.81 $2,738,208.52
B2 00077B5E9 $1,193,564.00 $1,174,766.33 5.7500000000% 5.7500000000% $5,629.09 $1,247.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6,876.78 $1,173,518.64
R 00077B5F6 $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 00077B5G4 $596,781.00 $587,382.16 5.7500000000% 5.7500000000% $2,814.54 $623.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,438.38 $586,758.32
B4 00077B5H2 $596,782.00 $587,383.16 5.7500000000% 5.7500000000% $2,814.54 $623.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,438.39 $586,759.32
B5 00077B5J8 $795,709.24 $783,177.46 5.7500000000% 5.7500000000% $3,752.73 $831.70 $0.00 $0.09 $0.00 $0.00 $0.00 $0.00 $0.00 $4,584.43 $782,345.67
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
A14_ROUND XXXXXXXXX $2,750,000.00 $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
A15_ROUND XXXXXXXXX $2,750,000.00 $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
A16_ROUND XXXXXXXXX $2,750,000.00 $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
Total   $397,842,395.54 $156,143,250.44     $747,559.23 $14,928,525.37 $0.00 $0.09 $0.00 $0.00 $0.00 $0.00 $0.00 $15,676,084.60 $141,214,724.98




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
Class Orig Face Beg Bal Prin Loss Prin Reimbursed Subsequent Recoveries Deferred Interest Total Prin End Cert Pct End Cert Bal
A1 $120,000,000.00 $46,942,293.24 $0.00 $0.00 $0.00 $0.00 $9,927,369.16 0.3084577007 $37,014,924.08
A2 $36,521,739.13 $14,286,784.90 $0.00 $0.00 $0.00 $0.00 $0.00 0.3084577008 $11,265,411.68
A3 $23,340,000.00 $23,340,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $23,340,000.00
A4 $38,050,000.00 $38,050,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $38,050,000.00
A5 $3,652,125.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A6 $37,336,875.00 $0.13 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000035 $0.13
A7 $8,176,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A8 $3,053,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A9 $5,682,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A10 $1,751,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A11 $49,768,000.00 $4,943,877.29 $0.00 $0.00 $0.00 $0.00 $2,768,895.49 0.0437024152 $2,174,981.80
A12 $4,653,000.00 $4,653,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $4,653,000.00
A13 $1,650,000.00 $1,650,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $1,650,000.00
A14 $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A15 $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A16 $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A17 $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A18 $1,650,000.00 $1,650,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $1,650,000.00
A19 $3,500,000.00 $3,500,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $3,500,000.00
A20 $2,920,000.00 $2,920,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $2,920,000.00
A21 $2,500,000.00 $2,500,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $2,500,000.00
A22 $2,000,000.00 $2,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $2,000,000.00
A23 $1,000,000.00 $1,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $1,000,000.00
A24 $1,000,000.00 $1,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $1,000,000.00
A25 $3,000,000.00 $3,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $3,000,000.00
A26 $10,588,235.00 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000028 $0.03
A27 $2,823,529.00 $0.01 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000035 $0.01
A28 $1,588,236.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A29 $2,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A30 $494,900.00 $494,900.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $494,900.00
A31 $2,500,000.00 $2,500,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.0000000000 $2,500,000.00




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
Class Orig Face Beg Bal Prin Loss Prin Reimbursed Subsequent Recoveries Deferred Interest Total Prin End Cert Pct End Cert Bal
A32 $39,770,000.00 $3,950,691.21 $0.00 $0.00 $0.00 $0.00 $2,212,646.15 0.0437024154 $1,738,045.06
A33 $16,006,521.74 $1,590,063.48 $0.00 $0.00 $0.00 $0.00 $0.00 0.0437024153 $699,523.66
AP $658,689.30 $496,626.03 $0.00 $0.00 $0.00 $0.00 $7,345.72 0.7428089541 $489,280.31
AX $781,635.34 $365,736.99 $0.00 $0.00 $0.00 $0.00 $0.00 0.4426299225 $345,975.19
M $5,768,889.00 $5,678,033.60 $0.00 $0.00 $0.00 $0.00 $6,030.49 0.9832054508 $5,672,003.11
B1 $2,784,981.00 $2,741,119.79 $0.00 $0.00 $0.00 $0.00 $2,911.27 0.9832054581 $2,738,208.52
B2 $1,193,564.00 $1,174,766.33 $0.00 $0.00 $0.00 $0.00 $1,247.69 0.9832054586 $1,173,518.64
R $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
B3 $596,781.00 $587,382.16 $0.00 $0.00 $0.00 $0.00 $623.84 0.9832054305 $586,758.32
B4 $596,782.00 $587,383.16 $0.00 $0.00 $0.00 $0.00 $623.84 0.9832054586 $586,759.32
B5 $795,709.24 $783,177.46 $0.09 $0.00 $0.00 $0.00 $831.70 0.9832054608 $782,345.67
R_SYN $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A14_ROUND $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A15_ROUND $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
A16_ROUND $2,750,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
Total $397,842,395.54 $156,143,250.44 $0.09 $0.00 $0.00 $0.00 $14,928,525.37 0.3549514244 $141,214,724.98




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
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 $120,000,000.00 391.18577700 0.00000000 0.00000000 0.00000000 0.00000000 82.72807633 0.3084577007 308.45770067
A2 $36,521,739.13 391.18577703 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.3084577008 308.45770077
A3 $23,340,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A4 $38,050,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A5 $3,652,125.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A6 $37,336,875.00 0.00000348 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000035 0.00000348
A7 $8,176,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A8 $3,053,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A9 $5,682,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A10 $1,751,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A11 $49,768,000.00 99.33847633 0.00000000 0.00000000 0.00000000 0.00000000 55.63606112 0.0437024152 43.70241521
A12 $4,653,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A13 $1,650,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A14 $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A15 $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A16 $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A17 $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A18 $1,650,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A19 $3,500,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A20 $2,920,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A21 $2,500,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A22 $2,000,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A23 $1,000,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A24 $1,000,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A25 $3,000,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A26 $10,588,235.00 0.00000283 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000028 0.00000283
A27 $2,823,529.00 0.00000354 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000035 0.00000354
A28 $1,588,236.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A29 $2,000,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A30 $494,900.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000
A31 $2,500,000.00 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000 1,000.00000000




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
PER $1000 DENOMINATION
Class Orig Face Beg Bal Prin Loss Prin Reimbursed Subsequent Recoveries Deferred Interest Total Prin End Cert Pct End Cert Bal
A32 $39,770,000.00 99.33847649 0.00000000 0.00000000 0.00000000 0.00000000 55.63606110 0.0437024154 43.70241539
A33 $16,006,521.74 99.33847627 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0437024153 43.70241526
AP $658,689.30 753.96097978 0.00000000 0.00000000 0.00000000 0.00000000 11.15202570 0.7428089541 742.80895409
AX $781,635.34 467.91255626 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.4426299225 442.62992254
M $5,768,889.00 984.25079768 0.00000000 0.00000000 0.00000000 0.00000000 1.04534686 0.9832054508 983.20545082
B1 $2,784,981.00 984.25080458 0.00000000 0.00000000 0.00000000 0.00000000 1.04534645 0.9832054581 983.20545813
B2 $1,193,564.00 984.25080683 0.00000000 0.00000000 0.00000000 0.00000000 1.04534822 0.9832054586 983.20545861
R $100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
B3 $596,781.00 984.25077206 0.00000000 0.00000000 0.00000000 0.00000000 1.04534159 0.9832054305 983.20543047
B4 $596,782.00 984.25079845 0.00000000 0.00000000 0.00000000 0.00000000 1.04533984 0.9832054586 983.20545861
B5 $795,709.24 984.25080498 0.00011311 0.00000000 0.00000000 0.00000000 1.04523104 0.9832054608 983.20546083
R_SYN $0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A14_ROUND $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A15_ROUND $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
A16_ROUND $2,750,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
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 $120,000,000.00 4.0000000000% 4.0000000000% $46,942,293.24 $156,474.31 $0.00 $0.00 $0.00 $156,474.31
A2 $36,521,739.13 5.7500000000% 5.7500000000% $14,286,784.90 $68,457.51 $0.00 $0.00 $0.00 $68,457.51
A3 $23,340,000.00 5.7500000000% 5.7500000000% $23,340,000.00 $111,837.50 $0.00 $0.00 $0.00 $111,837.50
A4 $38,050,000.00 5.7500000000% 5.7500000000% $38,050,000.00 $182,322.92 $0.00 $0.00 $0.00 $182,322.92
A5 $3,652,125.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A6 $37,336,875.00 6.0000000000% 6.0000000000% $0.13 $0.00 $0.00 $0.00 $0.00 $0.00
A7 $8,176,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A8 $3,053,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A9 $5,682,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A10 $1,751,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A11 $49,768,000.00 4.5000000000% 4.5000000000% $4,943,877.29 $18,539.54 $0.00 $0.00 $0.00 $18,539.54
A12 $4,653,000.00 5.7500000000% 5.7500000000% $4,653,000.00 $22,295.63 $0.00 $0.00 $0.00 $22,295.63
A13 $1,650,000.00 6.0000000000% 6.0000000000% $1,650,000.00 $8,250.00 $0.00 $0.00 $0.00 $8,250.00
A14 $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A15 $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A16 $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A17 $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A18 $1,650,000.00 5.5000000000% 5.5000000000% $1,650,000.00 $7,562.50 $0.00 $0.00 $0.00 $7,562.50
A19 $3,500,000.00 5.7500000000% 5.7500000000% $3,500,000.00 $16,770.83 $0.00 $0.00 $0.00 $16,770.83
A20 $2,920,000.00 5.7500000000% 5.7500000000% $2,920,000.00 $13,991.67 $0.00 $0.00 $0.00 $13,991.67
A21 $2,500,000.00 5.5000000000% 5.5000000000% $2,500,000.00 $11,458.33 $0.00 $0.00 $0.00 $11,458.33
A22 $2,000,000.00 5.7500000000% 5.7500000000% $2,000,000.00 $9,583.33 $0.00 $0.00 $0.00 $9,583.33
A23 $1,000,000.00 6.0000000000% 6.0000000000% $1,000,000.00 $5,000.00 $0.00 $0.00 $0.00 $5,000.00
A24 $1,000,000.00 5.5000000000% 5.5000000000% $1,000,000.00 $4,583.33 $0.00 $0.00 $0.00 $4,583.33
A25 $3,000,000.00 5.7500000000% 5.7500000000% $3,000,000.00 $14,375.00 $0.00 $0.00 $0.00 $14,375.00
A26 $10,588,235.00 3.4000000000% 3.4000000000% $0.03 $0.00 $0.00 $0.00 $0.00 $0.00
A27 $2,823,529.00 13.5000000000% 0.0000000000% $0.01 $0.00 $0.00 $0.00 $0.00 $0.00
A28 $1,588,236.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A29 $2,000,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A30 $494,900.00 5.7500000000% 5.7500000000% $494,900.00 $2,371.40 $0.00 $0.00 $0.00 $2,371.40
A31 $2,500,000.00 6.0000000000% 6.0000000000% $2,500,000.00 $12,500.00 $0.00 $0.00 $0.00 $12,500.00




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
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
A32 $39,770,000.00 5.0000000000% 5.0000000000% $3,950,691.21 $16,461.21 $0.00 $0.00 $0.00 $16,461.21
A33 $16,006,521.74 5.7500000000% 5.7500000000% $1,590,063.48 $7,619.05 $0.00 $0.00 $0.00 $7,619.05
AP $658,689.30 0.0000000000% 0.0000000000% $496,626.03 $0.00 $0.00 $0.00 $0.00 $0.00
AX $781,635.34 5.7500000000% 5.7500000000% $365,736.99 $1,752.49 $0.00 $0.00 $0.00 $1,752.49
M $5,768,889.00 5.7500000000% 5.7500000000% $5,678,033.60 $27,207.24 $0.00 $0.00 $0.00 $27,207.24
B1 $2,784,981.00 5.7500000000% 5.7500000000% $2,741,119.79 $13,134.53 $0.00 $0.00 $0.00 $13,134.53
B2 $1,193,564.00 5.7500000000% 5.7500000000% $1,174,766.33 $5,629.09 $0.00 $0.00 $0.00 $5,629.09
R $100.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
B3 $596,781.00 5.7500000000% 5.7500000000% $587,382.16 $2,814.54 $0.00 $0.00 $0.00 $2,814.54
B4 $596,782.00 5.7500000000% 5.7500000000% $587,383.16 $2,814.54 $0.00 $0.00 $0.00 $2,814.54
B5 $795,709.24 5.7500000000% 5.7500000000% $783,177.46 $3,752.73 $0.00 $0.00 $0.00 $3,752.73
R_SYN $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A14_ROUND $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A15_ROUND $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
A16_ROUND $2,750,000.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $397,842,395.54     $156,143,250.44 $747,559.23 $0.00 $0.00 $0.00 $747,559.23




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
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 $120,000,000.00 4.0000000000% 4.0000000000% 391.18577700 1.30395258 0.00000000 0.00000000 0.00000000 1.30395258
A2 $36,521,739.13 5.7500000000% 5.7500000000% 391.18577703 1.87443182 0.00000000 0.00000000 0.00000000 1.87443182
A3 $23,340,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166667 0.00000000 0.00000000 0.00000000 4.79166667
A4 $38,050,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166675 0.00000000 0.00000000 0.00000000 4.79166675
A5 $3,652,125.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A6 $37,336,875.00 6.0000000000% 6.0000000000% 0.00000348 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A7 $8,176,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A8 $3,053,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A9 $5,682,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A10 $1,751,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A11 $49,768,000.00 4.5000000000% 4.5000000000% 99.33847633 0.37251929 0.00000000 0.00000000 0.00000000 0.37251929
A12 $4,653,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166774 0.00000000 0.00000000 0.00000000 4.79166774
A13 $1,650,000.00 6.0000000000% 6.0000000000% 1,000.00000000 5.00000000 0.00000000 0.00000000 0.00000000 5.00000000
A14 $2,750,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A15 $2,750,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A16 $2,750,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A17 $2,750,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A18 $1,650,000.00 5.5000000000% 5.5000000000% 1,000.00000000 4.58333333 0.00000000 0.00000000 0.00000000 4.58333333
A19 $3,500,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166571 0.00000000 0.00000000 0.00000000 4.79166571
A20 $2,920,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166781 0.00000000 0.00000000 0.00000000 4.79166781
A21 $2,500,000.00 5.5000000000% 5.5000000000% 1,000.00000000 4.58333200 0.00000000 0.00000000 0.00000000 4.58333200
A22 $2,000,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166500 0.00000000 0.00000000 0.00000000 4.79166500
A23 $1,000,000.00 6.0000000000% 6.0000000000% 1,000.00000000 5.00000000 0.00000000 0.00000000 0.00000000 5.00000000
A24 $1,000,000.00 5.5000000000% 5.5000000000% 1,000.00000000 4.58333000 0.00000000 0.00000000 0.00000000 4.58333000
A25 $3,000,000.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79166667 0.00000000 0.00000000 0.00000000 4.79166667
A26 $10,588,235.00 3.4000000000% 3.4000000000% 0.00000283 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A27 $2,823,529.00 13.5000000000% 0.0000000000% 0.00000354 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A28 $1,588,236.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A29 $2,000,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A30 $494,900.00 5.7500000000% 5.7500000000% 1,000.00000000 4.79167509 0.00000000 0.00000000 0.00000000 4.79167509
A31 $2,500,000.00 6.0000000000% 6.0000000000% 1,000.00000000 5.00000000 0.00000000 0.00000000 0.00000000 5.00000000




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
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
A32 $39,770,000.00 5.0000000000% 5.0000000000% 99.33847649 0.41391023 0.00000000 0.00000000 0.00000000 0.41391023
A33 $16,006,521.74 5.7500000000% 5.7500000000% 99.33847627 0.47599660 0.00000000 0.00000000 0.00000000 0.47599660
AP $658,689.30 0.0000000000% 0.0000000000% 753.96097978 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
AX $781,635.34 5.7500000000% 5.7500000000% 467.91255626 2.24208133 0.00000000 0.00000000 0.00000000 2.24208133
M $5,768,889.00 5.7500000000% 5.7500000000% 984.25079768 4.71620099 0.00000000 0.00000000 0.00000000 4.71620099
B1 $2,784,981.00 5.7500000000% 5.7500000000% 984.25080458 4.71620094 0.00000000 0.00000000 0.00000000 4.71620094
B2 $1,193,564.00 5.7500000000% 5.7500000000% 984.25080683 4.71620290 0.00000000 0.00000000 0.00000000 4.71620290
R $100.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B3 $596,781.00 5.7500000000% 5.7500000000% 984.25077206 4.71620243 0.00000000 0.00000000 0.00000000 4.71620243
B4 $596,782.00 5.7500000000% 5.7500000000% 984.25079845 4.71619452 0.00000000 0.00000000 0.00000000 4.71619452
B5 $795,709.24 5.7500000000% 5.7500000000% 984.25080498 4.71620764 0.00000000 0.00000000 0.00000000 4.71620764
R_SYN $0.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A14_ROUND $2,750,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A15_ROUND $2,750,000.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A16_ROUND $2,750,000.00 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
04/2004 DISTRIBUTION REPORT
SERIES: AMAC 029
WEIGHTED AVERAGE PC RATE: 5.74518%
WEIGHTED AVERAGE MATURITY: 339.23224
WEIGHTED AVERAGE LOAN AGE: 17.86355
POOL NUMBER: 1984
ISSUE DATE: 11/29/2002
CERTIFICATE BALANCE AT ISSUE: $397,842,395.58
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END: 358   $156,143,250.50
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $165,877.26  
Unscheduled Principal Collection/Reversals   $46,341.93  
Liquidations-in-full 33 $14,716,306.27  
Subsequent Recoveries   $0.00  
Net principal Distributed   $14,928,525.46 -$14,928,525.46
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 325   $141,214,725.04
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $821,830.07  
 
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
04/2004 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $74,270.93  
 
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:   $15,676,084.60  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
04/2004 DISTRIBUTION REPORT
SERIES: AMAC 029
WEIGHTED AVERAGE PC RATE: 5.74518%
WEIGHTED AVERAGE MATURITY: 339.23224
WEIGHTED AVERAGE LOAN AGE: 17.86355
POOL NUMBER: ALL
ISSUE DATE: 11/29/2002
CERTIFICATE BALANCE AT ISSUE: $397,842,395.58
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END: 358   $156,143,250.50
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $165,877.26  
Unscheduled Principal Collection/Reversals   $46,341.93  
Liquidations-in-full 33 $14,716,306.27  
Subsequent Recoveries   $0.00  
Net principal Distributed   $14,928,525.46 -$14,928,525.46
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 325   $141,214,725.04
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $821,830.07  
 
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
04/2004 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES
CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE)
CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $74,270.93  
 
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:   $15,676,084.60  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
Distribution by Group
Pool ID Principal Interest Total  
Pool - 1984 $14,928,525.46 $747,559.14 $15,676,084.60  
Aggregate $14,928,525.46 $747,559.14 $15,676,084.60  
 
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 - 1984 $156,143,250.50 358 33 325 $141,214,725.04 $165,877.26 $14,716,306.27 $46,341.93 $14,928,525.46
Aggregate $156,143,250.50 358 33 325 $141,214,725.04 $165,877.26 $14,716,306.27 $46,341.93 $14,928,525.46
 
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 - 1984 3 $1,181,630.34 0 $0.00 0 $0.00 0 $0.00  
Aggregate 3 $1,181,630.34 0 $0.00 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 - 1984 1 $343,543.81 0 $0.00
Aggregate 1 $343,543.81 0 $0.00
 
Aggregate Loss Amounts by Group
Pool ID Count Loss Amount  
Group 1(1984) 0 $0.00  
Aggregate 0 $0.00  




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
INSURANCE RESERVES - Group 1(1984)
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 $4,285,112.00 $0.00 $0.00 $0.00 $4,285,112.00
Bankruptcy Bond
Single-Units $100,000.00 $0.00 $0.00 $0.00 $100,000.00
Multi-Units $0.00 $0.00 $0.00 $0.00 $0.00
Mortgage Repurchase $3,978,424.00 $0.00 $0.00 $0.00 $3,978,424.00
 
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 $4,285,112.00 $0.00 $0.00 $0.00 $4,285,112.00
Bankruptcy Bond
Single-Units $100,000.00 $0.00 $0.00 $0.00 $100,000.00
Multi-Units $0.00 $0.00 $0.00 $0.00 $0.00
Mortgage Repurchase $3,978,424.00 $0.00 $0.00 $0.00 $3,978,424.00




WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 04/26/2004
 
The Group B Certificates provide, to the limited extent described in the Prospectus Supplement, credit support, as well as special hazard, bankruptcy, and fraud coverage to certain Certificates. The "Prospectus Supplement" is that certain Prospectus Supplement, dated November 25, 2002 to that certain Prospectus Supplement, dated August 22, 2002, to which certain certificates were offered. The special hazard, bankruptcy, and Fraud coverage (collectively, "Credit Enhancements") provided by the B certificates provide coverage to the Loans, subject to the conditions and limitations to payment specified thereunder.
 
The Class Principal Balances of each Class of the Class M,B1,B2,B3,B4,B5 Certificatesimmediately after the principal and interest distribution on 200404 are as follows:
Class Class Principal Balance
M $5,672,003.11
B1 $2,738,208.52
B2 $1,173,518.64
B3 $586,758.32
B4 $586,759.32
B5 $782,345.67
Total $11,539,593.56
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.
The amount of the special hazard coverage, bankruptcy coverage, and fraud coverage, as of the above referenced distribution date, is $4,285,112.00, $100,000.00, $3,978,424.00 respectively, and such coverages are referred to in the table above under the column "Insurance Type" as "special hazard," "bankruptcy bond," and "mortgage repurchase," respectively. However, no policy of insurance exists for any such coverage, notwithstanding the reference to "insurance."