EX-99 3 amac2001_4.htm EXHIBIT

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.014
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	00077BUN1	$41,621,000.00	$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	00077BUP6	$1,541,519.00	$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	00077BUQ4	$2,430,000.00	$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
A4	00077BUR2	$32,784,900.00	$10,636,971.55	6.7500000000%	6.7500000000%	$59,832.96	$1,648,304.77	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,708,137.74	$8,988,666.78
A5	00077BUS0	$10,672,000.00	$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	00077BUT8	$14,800,000.00	$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	00077BUU5	$4,125,000.00	$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	00077BUV3	$4,125,000.00	$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	00077BUW1	$170,175,000.00	$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	00077BUX9	$6,245,000.00	$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	00077BUY7	$27,017,000.00	$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
A12	00077BUZ4	$15,900,000.00	$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
A13	00077BVA8	$228,000.00	$73,973.97	6.7500000000%	6.7500000000%	$416.10	$11,463.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$11,879.11	$62,510.96
AX	00077BVB6	$422,311.00	$22,228.23	6.7500000000%	6.7500000000%	$125.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$125.03	$21,485.88
AP	00077BVC4	$1,596,125.00	$148,308.78	0.0000000000%	0.0000000000%	$0.00	$223.83	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$223.83	$148,084.95
M	00077BVD2	$5,838,000.00	$5,682,118.30	6.7500000000%	6.7500000000%	$31,961.92	$5,766.52	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37,728.43	$5,676,351.78
B1	00077BVE0	$2,232,000.00	$2,172,402.89	6.7500000000%	6.7500000000%	$12,219.77	$2,204.67	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$14,424.44	$2,170,198.22
B2	00077BVF7	$1,374,000.00	$1,337,312.52	6.7500000000%	6.7500000000%	$7,522.38	$1,357.18	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8,879.56	$1,335,955.34
R	00077BVG5	$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	00077BUG6	$1,030,000.00	$1,002,497.75	6.7500000000%	6.7500000000%	$5,639.05	$1,017.39	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6,656.44	$1,001,480.36
B4	00077BUH4	$515,000.00	$501,248.88	6.7500000000%	6.7500000000%	$2,819.52	$508.69	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3,328.22	$500,740.19
B5	00077BUJ0	$686,384.00	$668,056.75	6.7500000000%	6.7500000000%	$3,757.82	$677.95	$0.00	$0.04	$0.00	$0.00	$0.00	$0.00	$0.00	$4,435.77	$667,378.77
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		$343,394,509.00	$22,222,891.39			$124,294.56	$1,671,524.00	$0.00	$0.04	$0.00	$0.00	$0.00	$0.00	$0.00	$1,795,818.56	$20,551,367.36

---

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.014
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	$41,621,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A2	$1,541,519.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A3	$2,430,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A4	$32,784,900.00	$10,636,971.55	$0.00	$0.00	$0.00	$0.00	$1,648,304.77	0.2741709378	$8,988,666.78
A5	$10,672,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A6	$14,800,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A7	$4,125,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A8	$4,125,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A9	$170,175,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A10	$6,245,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A11	$27,017,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A12	$15,900,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
A13	$228,000.00	$73,973.97	$0.00	$0.00	$0.00	$0.00	$11,463.01	0.2741708772	$62,510.96
AX	$422,311.00	$22,228.23	$0.00	$0.00	$0.00	$0.00	$0.00	0.0508769130	$21,485.88
AP	$1,596,125.00	$148,308.78	$0.00	$0.00	$0.00	$0.00	$223.83	0.0927777900	$148,084.95
M	$5,838,000.00	$5,682,118.30	$0.00	$0.00	$0.00	$0.00	$5,766.52	0.9723110277	$5,676,351.78
B1	$2,232,000.00	$2,172,402.89	$0.00	$0.00	$0.00	$0.00	$2,204.67	0.9723110305	$2,170,198.22
B2	$1,374,000.00	$1,337,312.52	$0.00	$0.00	$0.00	$0.00	$1,357.18	0.9723110189	$1,335,955.34
R	$100.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
B3	$1,030,000.00	$1,002,497.75	$0.00	$0.00	$0.00	$0.00	$1,017.39	0.9723110291	$1,001,480.36
B4	$515,000.00	$501,248.88	$0.00	$0.00	$0.00	$0.00	$508.69	0.9723110485	$500,740.19
B5	$686,384.00	$668,056.75	$0.04	$0.00	$0.00	$0.00	$677.95	0.9723110824	$667,378.77
R_SYN	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
Total	$343,394,509.00	$22,222,891.39	$0.04	$0.00	$0.00	$0.00	$1,671,524.00	0.0598476878	$20,551,367.36

---

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.014
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	$41,621,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A2	$1,541,519.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A3	$2,430,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A4	$32,784,900.00	324.44727756	0.00000000	0.00000000	0.00000000	0.00000000	50.27633972	0.2741709378	274.17093784
A5	$10,672,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A6	$14,800,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A7	$4,125,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A8	$4,125,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A9	$170,175,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A10	$6,245,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A11	$27,017,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A12	$15,900,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
A13	$228,000.00	324.44723684	0.00000000	0.00000000	0.00000000	0.00000000	50.27635965	0.2741708772	274.17087719
AX	$422,311.00	52.63474075	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0508769130	50.87691299
AP	$1,596,125.00	92.91802334	0.00000000	0.00000000	0.00000000	0.00000000	0.14023338	0.0927777900	92.77778996
M	$5,838,000.00	973.29878383	0.00000000	0.00000000	0.00000000	0.00000000	0.98775608	0.9723110277	972.31102775
B1	$2,232,000.00	973.29878584	0.00000000	0.00000000	0.00000000	0.00000000	0.98775538	0.9723110305	972.31103047
B2	$1,374,000.00	973.29877729	0.00000000	0.00000000	0.00000000	0.00000000	0.98775837	0.9723110189	972.31101892
R	$100.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
B3	$1,030,000.00	973.29878641	0.00000000	0.00000000	0.00000000	0.00000000	0.98775728	0.9723110291	972.31102913
B4	$515,000.00	973.29879612	0.00000000	0.00000000	0.00000000	0.00000000	0.98774757	0.9723110485	972.31104854
B5	$686,384.00	973.29883855	0.00005828	0.00000000	0.00000000	0.00000000	0.98771242	0.9723110824	972.31108243
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.014
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	$41,621,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A2	$1,541,519.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A3	$2,430,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A4	$32,784,900.00	6.7500000000%	6.7500000000%	$10,636,971.55	$59,832.96	$0.00	$0.00	$0.00	$59,832.96
A5	$10,672,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A6	$14,800,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A7	$4,125,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A8	$4,125,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A9	$170,175,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A10	$6,245,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A11	$27,017,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A12	$15,900,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
A13	$228,000.00	6.7500000000%	6.7500000000%	$73,973.97	$416.10	$0.00	$0.00	$0.00	$416.10
AX	$422,311.00	6.7500000000%	6.7500000000%	$22,228.23	$125.03	$0.00	$0.00	$0.00	$125.03
AP	$1,596,125.00	0.0000000000%	0.0000000000%	$148,308.78	$0.00	$0.00	$0.00	$0.00	$0.00
M	$5,838,000.00	6.7500000000%	6.7500000000%	$5,682,118.30	$31,961.92	$0.00	$0.00	$0.00	$31,961.92
B1	$2,232,000.00	6.7500000000%	6.7500000000%	$2,172,402.89	$12,219.77	$0.00	$0.00	$0.00	$12,219.77
B2	$1,374,000.00	6.7500000000%	6.7500000000%	$1,337,312.52	$7,522.38	$0.00	$0.00	$0.00	$7,522.38
R	$100.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
B3	$1,030,000.00	6.7500000000%	6.7500000000%	$1,002,497.75	$5,639.05	$0.00	$0.00	$0.00	$5,639.05
B4	$515,000.00	6.7500000000%	6.7500000000%	$501,248.88	$2,819.52	$0.00	$0.00	$0.00	$2,819.52
B5	$686,384.00	6.7500000000%	6.7500000000%	$668,056.75	$3,757.82	$0.00	$0.00	$0.00	$3,757.82
R_SYN	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Total	$343,394,509.00			$22,222,891.39	$124,294.56	$0.00	$0.00	$0.00	$124,294.56

---

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.014
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	$41,621,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A2	$1,541,519.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A3	$2,430,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A4	$32,784,900.00	6.7500000000%	6.7500000000%	324.44727756	1.82501578	0.00000000	0.00000000	0.00000000	1.82501578
A5	$10,672,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A6	$14,800,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A7	$4,125,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A8	$4,125,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A9	$170,175,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A10	$6,245,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A11	$27,017,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A12	$15,900,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A13	$228,000.00	6.7500000000%	6.7500000000%	324.44723684	1.82500000	0.00000000	0.00000000	0.00000000	1.82500000
AX	$422,311.00	6.7500000000%	6.7500000000%	52.63474075	0.29606143	0.00000000	0.00000000	0.00000000	0.29606143
AP	$1,596,125.00	0.0000000000%	0.0000000000%	92.91802334	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
M	$5,838,000.00	6.7500000000%	6.7500000000%	973.29878383	5.47480644	0.00000000	0.00000000	0.00000000	5.47480644
B1	$2,232,000.00	6.7500000000%	6.7500000000%	973.29878584	5.47480735	0.00000000	0.00000000	0.00000000	5.47480735
B2	$1,374,000.00	6.7500000000%	6.7500000000%	973.29877729	5.47480349	0.00000000	0.00000000	0.00000000	5.47480349
R	$100.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B3	$1,030,000.00	6.7500000000%	6.7500000000%	973.29878641	5.47480583	0.00000000	0.00000000	0.00000000	5.47480583
B4	$515,000.00	6.7500000000%	6.7500000000%	973.29879612	5.47479612	0.00000000	0.00000000	0.00000000	5.47479612
B5	$686,384.00	6.7500000000%	6.7500000000%	973.29883855	5.47480711	0.00000000	0.00000000	0.00000000	5.47480711
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 014
WEIGHTED AVERAGE PC RATE: 6.71170%
WEIGHTED AVERAGE MATURITY: 320.17701
WEIGHTED AVERAGE LOAN AGE: 32.21236
POOL NUMBER: 1748
ISSUE DATE: 07/31/2001
CERTIFICATE BALANCE AT ISSUE: $343,394,509.00
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END:	56		$22,222,892.20
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$22,579.10
Unscheduled Principal Collection/Reversals		$5,232.34
Liquidations-in-full	4	$1,643,712.59
Subsequent Recoveries		$0.00
Net principal Distributed		$1,671,524.03	-$1,671,524.03
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00
BALANCE CURRENT FISCAL MONTH-END:	52		$20,551,368.17
SCHEDULED INTEREST AT MORTGAGE RATE:		$135,238.14
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:		$10,943.61
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:		$1,795,818.56

---

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
02/2004 DISTRIBUTION REPORT
SERIES: AMAC 014
WEIGHTED AVERAGE PC RATE: 6.71170%
WEIGHTED AVERAGE MATURITY: 320.17701
WEIGHTED AVERAGE LOAN AGE: 32.21236
POOL NUMBER: ALL
ISSUE DATE: 07/31/2001
CERTIFICATE BALANCE AT ISSUE: $343,394,509.00
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END:	56		$22,222,892.20
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$22,579.10
Unscheduled Principal Collection/Reversals		$5,232.34
Liquidations-in-full	4	$1,643,712.59
Subsequent Recoveries		$0.00
Net principal Distributed		$1,671,524.03	-$1,671,524.03
CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00
BALANCE CURRENT FISCAL MONTH-END:	52		$20,551,368.17
SCHEDULED INTEREST AT MORTGAGE RATE:		$135,238.14
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:		$10,943.61
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:		$1,795,818.56

---

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.014
Distribution Date: 02/25/2004
Distribution by Group
Pool ID		Principal		Interest		Total
Pool - 1748		$1,671,524.03		$124,294.53		$1,795,818.56
Aggregate		$1,671,524.03		$124,294.53		$1,795,818.56
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 - 1748	$22,222,892.20	56	4	52	$20,551,368.17	$22,579.10	$1,643,712.59	$5,232.34	$1,671,524.03
Aggregate	$22,222,892.20	56	4	52	$20,551,368.17	$22,579.10	$1,643,712.59	$5,232.34	$1,671,524.03
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 - 1748	0	$0.00	1	$366,148.76	0	$0.00	0	$0.00
Aggregate	0	$0.00	1	$366,148.76	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 - 1748		0		$0.00		1		$328,448.88
Aggregate		0		$0.00		1		$328,448.88
Aggregate Loss Amounts by Group
Pool ID			Count			Loss Amount
Group 1(1748)			0			$0.00
Aggregate			0			$0.00

---

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.014
Distribution Date: 02/25/2004
INSURANCE RESERVES - Group 1(1748)
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.014
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			$5,676,351.78
B1			$2,170,198.22
B2			$1,335,955.34
B3			$1,001,480.36
B4			$500,740.19
B5			$667,378.77
Total			$11,352,104.66
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.