-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TEkm0fF+1z+j2lcZZl3g5F9N5M3SlRJf/UIA7JLPyHYV+c1jhf5ZfB1P9h3hDQT7 B5RiMvlpa45VE9URcFmpmQ== 0001285923-04-001498.txt : 20041229 0001285923-04-001498.hdr.sgml : 20041229 20041229160039 ACCESSION NUMBER: 0001285923-04-001498 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20041227 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20041229 DATE AS OF CHANGE: 20041229 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WAMU MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2003-S7 CENTRAL INDEX KEY: 0001255906 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-103345-15 FILM NUMBER: 041231227 BUSINESS ADDRESS: STREET 1: 75 N FAIRWAY DR CITY: VERNON HILLS STATE: IL ZIP: 60061 8-K 1 signwamu2003_s7.htm LETTER

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (date of earliest event reported):  December 27, 2004
 

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.

WAMU MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 2003-S7
(Exact name of Registrant as specified in its charter)

Delaware 333-103345-15 94-2528990
(State or other jurisdiction
of incorporation)		 (Commission File Number)(I.R.S. Employer
Identification No.)

1201 THIRD AVENUE, WMT 1706
SEATTLE, WASHINGTON 98101
 (Address of principal executive offices and Zip Code)

Registrant's telephone number, including area code: (206) 377-8555

 

SECTION 8.  OTHER EVENTS

ITEM 8.01 Other Events

     This Current Report on Form 8-K relates to the distribution report furnished to certificate holders in connection with the December 2004 distribution.

SECTION 9.    FINANCIAL STATEMENTS AND EXHIBITS

ITEM 9.01 Financial Statements and Exhibits

(a) Not applicable

(b) Not applicable

(c)  Exhibits

Exhibit No.

Description

99.1

WaMu Mortgage Pass-Through Certificates, Series 2003-S7
Monthly Distribution Report for December 2004

 

 

2

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

    WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.

Date:       December 29, 2004
 
By:
 
/s/ Tammy Spriggs
Tammy Spriggs
First Vice President
(Authorized Officer)

 

 

 

 

3

 

 

EXHIBIT INDEX

 

Exhibit No.

Description

99.1

WaMu Mortgage Pass-Through Certificates, Series 2003-S7
Monthly Distribution Report for December 2004

 EX-99 2 wamu2003_s7.htm EXHIBIT


WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
 
Class Cusip Orig Prin Bal Begin Prin Bal Int Rate Accrued Int Rate Paid Int Dist Prin Dist Int Shortfall PPIS Uncomp Int Shortfall Prin Loss Deferred Interest Int Reimbursed Unsched Int Prin Reimbursed Subsequent Recoveries Total Dist Ending Class Bal
A1 92922FBK3 $199,211,200.00 $146,876,029.82 4.5000000000% 4.5000000000% $550,785.11 $1,056,958.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,607,743.13 $145,819,071.80
A2 92922FBB3 $200,000,000.00 $147,457,602.58 4.0000000000% 4.0000000000% $491,525.34 $1,061,143.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,552,668.51 $146,396,459.41
A3 92922FBC1 $22,222,222.00 $16,384,178.06 4.5000000000% 4.5000000000% $61,440.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61,440.67 $16,266,273.27
X 92922FBD9 $44,794,548.00 $31,836,572.54 4.5000000000% 4.5000000000% $119,387.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $119,387.15 $31,603,965.07
P 92922FBE7 $167,781.92 $156,967.14 0.0000000000% 0.0000000000% $0.00 $697.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $697.32 $156,269.82
B1 92922FBF4 $2,425,435.00 $2,274,259.63 4.5000000000% 4.5000000000% $8,528.47 $9,911.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18,440.19 $2,264,347.91
B2 92922FBG2 $808,460.00 $758,069.36 4.5000000000% 4.5000000000% $2,842.76 $3,303.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6,146.59 $754,765.53
B3 92922FBH0 $606,345.00 $568,552.02 4.5000000000% 4.5000000000% $2,132.07 $2,477.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,609.94 $566,074.15
B4 92922FBL1 $404,230.00 $379,034.65 4.5000000000% 4.5000000000% $1,421.38 $1,651.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3,073.30 $377,382.73
B5 92922FBM9 $202,115.00 $189,517.34 4.5000000000% 4.5000000000% $710.69 $825.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,536.65 $188,691.38
B6 92922FBN7 $404,229.89 $379,034.55 4.5000000000% 4.5000000000% $1,421.38 $1,651.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.00 $3,073.30 $377,382.64
R 92922FBJ6 $100.00 $0.00 0.0000000000% 0.0000000000% $0.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.14 $0.00
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 $0.00 $0.00
Total   $404,229,896.81 $299,039,067.09     $1,240,195.16 $2,138,621.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.00 $3,378,816.89 $296,900,445.37



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
 
Class Orig Face Beg Bal Prin Loss Prin Reimbursed Subsequent Recoveries Deferred Interest Total Prin End Cert Pct End Cert Bal
A1 $199,211,200.00 $146,876,029.82 $0.00 $0.00 $0.00 $0.00 $1,056,958.02 0.7319822972 $145,819,071.80
A2 $200,000,000.00 $147,457,602.58 $0.00 $0.00 $0.00 $0.00 $1,061,143.17 0.7319822970 $146,396,459.41
A3 $22,222,222.00 $16,384,178.06 $0.00 $0.00 $0.00 $0.00 $0.00 0.7319823045 $16,266,273.27
X $44,794,548.00 $31,836,572.54 $0.00 $0.00 $0.00 $0.00 $0.00 0.7055315095 $31,603,965.07
P $167,781.92 $156,967.14 $0.00 $0.00 $0.00 $0.00 $697.32 0.9313865284 $156,269.82
B1 $2,425,435.00 $2,274,259.63 $0.00 $0.00 $0.00 $0.00 $9,911.72 0.9335842478 $2,264,347.91
B2 $808,460.00 $758,069.36 $0.00 $0.00 $0.00 $0.00 $3,303.83 0.9335842590 $754,765.53
B3 $606,345.00 $568,552.02 $0.00 $0.00 $0.00 $0.00 $2,477.87 0.9335842631 $566,074.15
B4 $404,230.00 $379,034.65 $0.00 $0.00 $0.00 $0.00 $1,651.92 0.9335841724 $377,382.73
B5 $202,115.00 $189,517.34 $0.00 $0.00 $0.00 $0.00 $825.96 0.9335842466 $188,691.38
B6 $404,229.89 $379,034.55 $0.00 $0.01 $0.00 $0.00 $1,651.92 0.9335842038 $377,382.64
R $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
R_SYN $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0000000000 $0.00
Total $404,229,896.81 $299,039,067.09 $0.00 $0.01 $0.00 $0.00 $2,138,621.73 0.7344841332 $296,900,445.37



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
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 $199,211,200.00 737.28801302 0.00000000 0.00000000 0.00000000 0.00000000 5.30571584 0.7319822972 731.98229718
A2 $200,000,000.00 737.28801290 0.00000000 0.00000000 0.00000000 0.00000000 5.30571585 0.7319822970 731.98229705
A3 $22,222,222.00 737.28802007 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.7319823045 731.98230447
X $44,794,548.00 710.72427252 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.7055315095 705.53150955
P $167,781.92 935.54263773 0.00000000 0.00000000 0.00000000 0.00000000 4.15610931 0.9313865284 931.38652842
B1 $2,425,435.00 937.67082194 0.00000000 0.00000000 0.00000000 0.00000000 4.08657416 0.9335842478 933.58424777
B2 $808,460.00 937.67083096 0.00000000 0.00000000 0.00000000 0.00000000 4.08657200 0.9335842590 933.58425896
B3 $606,345.00 937.67083096 0.00000000 0.00000000 0.00000000 0.00000000 4.08656788 0.9335842631 933.58426308
B4 $404,230.00 937.67075675 0.00000000 0.00000000 0.00000000 0.00000000 4.08658437 0.9335841724 933.58417238
B5 $202,115.00 937.67083096 0.00000000 0.00000000 0.00000000 0.00000000 4.08658437 0.9335842466 933.58424659
B6 $404,229.89 937.67076452 0.00000000 0.00002474 0.00000000 0.00000000 4.08658548 0.9335842038 933.58420378
R $100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000 0.00000000
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: WAMU.03S7
Distribution Date: 12/27/2004
 
Class Orig Face Int Rate Accrued Int Rate Paid Beg Cert Prin/Not Bal Current Int Accrued Int Shortfall PPIS Uncompensated Int Shortfall Unscheduled Int Int Reimbursed Total Int Dist
A1 $199,211,200.00 4.5000000000% 4.5000000000% $146,876,029.82 $550,785.11 $0.00 $0.00 $0.00 $0.00 $0.00 $550,785.11
A2 $200,000,000.00 4.0000000000% 4.0000000000% $147,457,602.58 $491,525.34 $0.00 $0.00 $0.00 $0.00 $0.00 $491,525.34
A3 $22,222,222.00 4.5000000000% 4.5000000000% $16,384,178.06 $61,440.67 $0.00 $0.00 $0.00 $0.00 $0.00 $61,440.67
X $44,794,548.00 4.5000000000% 4.5000000000% $31,836,572.54 $119,387.15 $0.00 $0.00 $0.00 $0.00 $0.00 $119,387.15
P $167,781.92 0.0000000000% 0.0000000000% $156,967.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
B1 $2,425,435.00 4.5000000000% 4.5000000000% $2,274,259.63 $8,528.47 $0.00 $0.00 $0.00 $0.00 $0.00 $8,528.47
B2 $808,460.00 4.5000000000% 4.5000000000% $758,069.36 $2,842.76 $0.00 $0.00 $0.00 $0.00 $0.00 $2,842.76
B3 $606,345.00 4.5000000000% 4.5000000000% $568,552.02 $2,132.07 $0.00 $0.00 $0.00 $0.00 $0.00 $2,132.07
B4 $404,230.00 4.5000000000% 4.5000000000% $379,034.65 $1,421.38 $0.00 $0.00 $0.00 $0.00 $0.00 $1,421.38
B5 $202,115.00 4.5000000000% 4.5000000000% $189,517.34 $710.69 $0.00 $0.00 $0.00 $0.00 $0.00 $710.69
B6 $404,229.89 4.5000000000% 4.5000000000% $379,034.55 $1,421.38 $0.00 $0.00 $0.00 $0.00 $0.00 $1,421.38
R $100.00 0.0000000000% 0.0000000000% $0.00 $0.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.14
R_SYN $0.00 0.0000000000% 0.0000000000% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $404,229,896.81     $299,039,067.09 $1,240,195.16 $0.00 $0.00 $0.00 $0.00 $0.00 $1,240,195.16



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
PER $1000 DENOMINATION
Class Orig Face Int Rate Accrued Int Rate Paid Beg Cert Prin/Not Bal Curent Int Accrued Int Shortfall PPIS Uncompensated Int Shortfall Unscheduled Int Int Reimbursed Total Int Dist
A1 $199,211,200.00 4.5000000000% 4.5000000000% 737.28801302 2.76483004 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2.76483004
A2 $200,000,000.00 4.0000000000% 4.0000000000% 737.28801290 2.45762670 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2.45762670
A3 $22,222,222.00 4.5000000000% 4.5000000000% 737.28802007 2.76483018 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2.76483018
X $44,794,548.00 4.5000000000% 4.5000000000% 710.72427252 2.66521609 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2.66521609
P $167,781.92 0.0000000000% 0.0000000000% 935.54263773 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B1 $2,425,435.00 4.5000000000% 4.5000000000% 937.67082194 3.51626409 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3.51626409
B2 $808,460.00 4.5000000000% 4.5000000000% 937.67083096 3.51626549 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3.51626549
B3 $606,345.00 4.5000000000% 4.5000000000% 937.67083096 3.51626549 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3.51626549
B4 $404,230.00 4.5000000000% 4.5000000000% 937.67075675 3.51626549 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3.51626549
B5 $202,115.00 4.5000000000% 4.5000000000% 937.67083096 3.51626549 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3.51626549
B6 $404,229.89 4.5000000000% 4.5000000000% 937.67076452 3.51626645 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3.51626645
R $100.00 0.0000000000% 0.0000000000% 0.00000000 1.40000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1.40000000
R_SYN $0.00 0.0000000000% 0.0000000000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2004 DISTRIBUTION REPORT
SERIES: WAMU 03S7
WEIGHTED AVERAGE PC RATE: 4.97672%
WEIGHTED AVERAGE MATURITY: 159.13363
WEIGHTED AVERAGE LOAN AGE: 17.82820
POOL NUMBER: 2155
ISSUE DATE: 07/23/2003
CERTIFICATE BALANCE AT ISSUE: $404,229,896.80
  TOTAL NUMBER
OF MORTAGES 		CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE) 		CERTIFICATE BALANCE
OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END: 639   $299,039,067.09
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $1,303,290.35  
Unscheduled Principal Collection/Reversals   $285,721.99  
Liquidations-in-full 1 $549,609.38  
Subsequent Recoveries   $0.00  
Net principal Distributed   $2,138,621.72 -$2,138,621.72
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 638   $296,900,445.37
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $1,302,494.90  
 
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  
Interest Uncollected on Prepayment   $0.00  
Uncompensated Uncollected Interest   $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
12/2004 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES 		CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE) 		CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $62,299.73  
 
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:   $3,378,816.89  



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2004 DISTRIBUTION REPORT
SERIES: WAMU 03S7
WEIGHTED AVERAGE PC RATE: 4.97672%
WEIGHTED AVERAGE MATURITY: 159.13363
WEIGHTED AVERAGE LOAN AGE: 17.82820
POOL NUMBER: ALL
ISSUE DATE: 07/23/2003
CERTIFICATE BALANCE AT ISSUE: $404,229,896.80
  TOTAL NUMBER
OF MORTAGES 		CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE) 		CERTIFICATE BALANCE
OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END: 639   $299,039,067.09
PRINCIPAL POOL COLLECTION(S):      
Scheduled Principal Collection Due Current Month   $1,303,290.35  
Unscheduled Principal Collection/Reversals   $285,721.99  
Liquidations-in-full 1 $549,609.38  
Subsequent Recoveries   $0.00  
Net principal Distributed   $2,138,621.72 -$2,138,621.72
 
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):     $0.00
 
BALANCE CURRENT FISCAL MONTH-END: 638   $296,900,445.37
 
SCHEDULED INTEREST AT MORTGAGE RATE:   $1,302,494.90  
 
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  
Interest Uncollected on Prepayment   $0.00  
Uncompensated Uncollected Interest   $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
12/2004 DISTRIBUTION REPORT
  TOTAL NUMBER
OF MORTAGES 		CERTIFICATE ACCOUNT
ACTIVITY (@ PCRATE) 		CERTIFICATE BALANCE
OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:   $62,299.73  
 
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:   $3,378,816.89  



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
 
Distribution by Group
Pool ID Principal Interest Total  
Pool - 2155 $2,138,621.72 $1,240,195.17 $3,378,816.89  
Aggregate $2,138,621.72 $1,240,195.17 $3,378,816.89  
 
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 - 2155 $299,039,067.09 639 1 638 $296,900,445.37 $1,303,290.35 $549,609.38 $285,721.99 $2,138,621.72
Aggregate $299,039,067.09 639 1 638 $296,900,445.37 $1,303,290.35 $549,609.38 $285,721.99 $2,138,621.72
 
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 - 2155 3 $1,345,754.52 0 $0.00 0 $0.00 0 $0.00  
Aggregate 3 $1,345,754.52 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 - 2155 0 $0.00 0 $0.00
Aggregate 0 $0.00 0 $0.00
 
Aggregate Loss Amounts by Group
Pool ID Count Loss Amount  
Pool - 2155 0 $0.00  
Aggregate 0 $0.00  



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
 
INSURANCE RESERVES - Group 1
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 $4,042,298.00 $0.00 $0.00 $0.00 $4,042,298.00
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 $4,042,298.00 $0.00 $0.00 $0.00 $4,042,298.00
 
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 $4,042,298.00 $0.00 $0.00 $0.00 $4,042,298.00
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 $4,042,298.00 $0.00 $0.00 $0.00 $4,042,298.00



WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.03S7
Distribution Date: 12/27/2004
 
The Class Principal Balances of each Class of the Class B1,B2,B3,B4,B5,B6 Certificatesimmediately after the principal and interest distribution on 200412 are as follows:
Class Class Principal Balance
B1 $2,264,347.91
B2 $754,765.53
B3 $566,074.15
B4 $377,382.73
B5 $188,691.38
B6 $377,382.64
Total $4,528,644.34
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.


-----END PRIVACY-ENHANCED MESSAGE-----