WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 12/26/2003

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	Subsequent Recoveries	Total Dist	Ending Class Bal
A1	00077B3R2	$120,000,000.00	$60,591,240.50	4.0000000000%	4.0000000000%	$201,970.80	$4,051,911.83	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4,253,882.63	$56,539,328.67
A2	00077B3S0	$36,521,739.13	$18,440,812.33	5.7500000000%	5.7500000000%	$88,362.23	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$88,362.23	$17,207,621.77
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	$8,750,778.00	4.5000000000%	4.5000000000%	$32,815.42	$1,130,140.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,162,955.76	$7,620,637.65
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: 12/26/2003

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	Subsequent Recoveries	Total Dist	Ending Class Bal
A32	00077B4Y6	$39,770,000.00	$6,992,815.48	5.0000000000%	5.0000000000%	$29,136.73	$903,104.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$932,240.76	$6,089,711.45
A33	00077B4Z3	$16,006,521.74	$2,814,449.41	5.7500000000%	5.7500000000%	$13,485.90	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$13,485.90	$2,450,970.55
AP	00077B5A7	$658,689.30	$531,720.19	0.0000000000%	0.0000000000%	$0.00	$4,887.05	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4,887.05	$526,833.14
AX	00077B5B5	$781,635.34	$397,994.44	5.7500000000%	5.7500000000%	$1,907.06	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,907.06	$378,841.67
M	00077B5C3	$5,768,889.00	$5,701,835.94	5.7500000000%	5.7500000000%	$27,321.30	$5,857.84	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$33,179.13	$5,695,978.10
B1	00077B5D1	$2,784,981.00	$2,752,610.57	5.7500000000%	5.7500000000%	$13,189.59	$2,827.92	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$16,017.51	$2,749,782.65
B2	00077B5E9	$1,193,564.00	$1,179,690.95	5.7500000000%	5.7500000000%	$5,652.69	$1,211.97	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6,864.65	$1,178,478.98
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	$589,844.47	5.7500000000%	5.7500000000%	$2,826.34	$605.98	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3,432.32	$589,238.49
B4	00077B5H2	$596,782.00	$589,845.47	5.7500000000%	5.7500000000%	$2,826.34	$605.98	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3,432.33	$589,239.49
B5	00077B5J8	$795,709.24	$786,460.56	5.7500000000%	5.7500000000%	$3,768.46	$807.99	$0.00	$0.01	$0.00	$0.00	$0.00	$0.01	$0.00	$4,576.45	$785,652.58
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	$176,724,742.30			$846,165.29	$6,101,960.94	$0.00	$0.01	$0.00	$0.00	$0.00	$0.01	$0.00	$6,948,126.23	$170,622,781.36

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 12/26/2003

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	$60,591,240.50	$0.00	$0.00	$0.00	$0.00	$4,051,911.83	0.4711610723	$56,539,328.67
A2	$36,521,739.13	$18,440,812.33	$0.00	$0.00	$0.00	$0.00	$0.00	0.4711610723	$17,207,621.77
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	$8,750,778.00	$0.00	$0.00	$0.00	$0.00	$1,130,140.35	0.1531232449	$7,620,637.65
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: 12/26/2003

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	$6,992,815.48	$0.00	$0.00	$0.00	$0.00	$903,104.03	0.1531232449	$6,089,711.45
A33	$16,006,521.74	$2,814,449.41	$0.00	$0.00	$0.00	$0.00	$0.00	0.1531232450	$2,450,970.55
AP	$658,689.30	$531,720.19	$0.00	$0.00	$0.00	$0.00	$4,887.05	0.7998204009	$526,833.14
AX	$781,635.34	$397,994.44	$0.00	$0.00	$0.00	$0.00	$0.00	0.4846782772	$378,841.67
M	$5,768,889.00	$5,701,835.94	$0.00	$0.00	$0.00	$0.00	$5,857.84	0.9873613620	$5,695,978.10
B1	$2,784,981.00	$2,752,610.57	$0.00	$0.00	$0.00	$0.00	$2,827.92	0.9873613680	$2,749,782.65
B2	$1,193,564.00	$1,179,690.95	$0.00	$0.00	$0.00	$0.00	$1,211.97	0.9873613648	$1,178,478.98
R	$100.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
B3	$596,781.00	$589,844.47	$0.00	$0.00	$0.00	$0.00	$605.98	0.9873613436	$589,238.49
B4	$596,782.00	$589,845.47	$0.00	$0.00	$0.00	$0.00	$605.98	0.9873613648	$589,239.49
B5	$795,709.24	$786,460.56	$0.01	$0.01	$0.00	$0.00	$807.99	0.9873613884	$785,652.58
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	$176,724,742.30	$0.01	$0.01	$0.00	$0.00	$6,101,960.94	0.4288702845	$170,622,781.36

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 12/26/2003
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	504.92700417	0.00000000	0.00000000	0.00000000	0.00000000	33.76593192	0.4711610723	471.16107225
A2	$36,521,739.13	504.92700428	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.4711610723	471.16107228
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	175.83141778	0.00000000	0.00000000	0.00000000	0.00000000	22.70817292	0.1531232449	153.12324486
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: 12/26/2003
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	175.83141765	0.00000000	0.00000000	0.00000000	0.00000000	22.70817274	0.1531232449	153.12324491
A33	$16,006,521.74	175.83141770	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.1531232450	153.12324500
AP	$658,689.30	807.23975629	0.00000000	0.00000000	0.00000000	0.00000000	7.41935538	0.7998204009	799.82040091
AX	$781,635.34	509.18173684	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.4846782772	484.67827721
M	$5,768,889.00	988.37678104	0.00000000	0.00000000	0.00000000	0.00000000	1.01541909	0.9873613620	987.36136195
B1	$2,784,981.00	988.37678605	0.00000000	0.00000000	0.00000000	0.00000000	1.01541806	0.9873613680	987.36136799
B2	$1,193,564.00	988.37678583	0.00000000	0.00000000	0.00000000	0.00000000	1.01542104	0.9873613648	987.36136479
R	$100.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
B3	$596,781.00	988.37675797	0.00000000	0.00000000	0.00000000	0.00000000	1.01541436	0.9873613436	987.36134361
B4	$596,782.00	988.37677745	0.00000000	0.00000000	0.00000000	0.00000000	1.01541266	0.9873613648	987.36136479
B5	$795,709.24	988.37680960	0.00001257	0.00001257	0.00000000	0.00000000	1.01543373	0.9873613884	987.36138844
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: 12/26/2003

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	$120,000,000.00	4.0000000000%	4.0000000000%	$60,591,240.50	$201,970.80	$0.00	$0.00	$0.00	$201,970.80
A2	$36,521,739.13	5.7500000000%	5.7500000000%	$18,440,812.33	$88,362.23	$0.00	$0.00	$0.00	$88,362.23
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%	$8,750,778.00	$32,815.42	$0.00	$0.00	$0.00	$32,815.42
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: 12/26/2003

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
A32	$39,770,000.00	5.0000000000%	5.0000000000%	$6,992,815.48	$29,136.73	$0.00	$0.00	$0.00	$29,136.73
A33	$16,006,521.74	5.7500000000%	5.7500000000%	$2,814,449.41	$13,485.90	$0.00	$0.00	$0.00	$13,485.90
AP	$658,689.30	0.0000000000%	0.0000000000%	$531,720.19	$0.00	$0.00	$0.00	$0.00	$0.00
AX	$781,635.34	5.7500000000%	5.7500000000%	$397,994.44	$1,907.06	$0.00	$0.00	$0.00	$1,907.06
M	$5,768,889.00	5.7500000000%	5.7500000000%	$5,701,835.94	$27,321.30	$0.00	$0.00	$0.00	$27,321.30
B1	$2,784,981.00	5.7500000000%	5.7500000000%	$2,752,610.57	$13,189.59	$0.00	$0.00	$0.00	$13,189.59
B2	$1,193,564.00	5.7500000000%	5.7500000000%	$1,179,690.95	$5,652.69	$0.00	$0.00	$0.00	$5,652.69
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%	$589,844.47	$2,826.34	$0.00	$0.00	$0.00	$2,826.34
B4	$596,782.00	5.7500000000%	5.7500000000%	$589,845.47	$2,826.34	$0.00	$0.00	$0.00	$2,826.34
B5	$795,709.24	5.7500000000%	5.7500000000%	$786,460.56	$3,768.46	$0.00	$0.00	$0.00	$3,768.46
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			$176,724,742.30	$846,165.29	$0.00	$0.00	$0.00	$846,165.29

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 12/26/2003
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	$120,000,000.00	4.0000000000%	4.0000000000%	504.92700417	1.68309000	0.00000000	0.00000000	0.00000000	1.68309000
A2	$36,521,739.13	5.7500000000%	5.7500000000%	504.92700428	2.41944201	0.00000000	0.00000000	0.00000000	2.41944201
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%	175.83141778	0.65936787	0.00000000	0.00000000	0.00000000	0.65936787
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: 12/26/2003
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
A32	$39,770,000.00	5.0000000000%	5.0000000000%	175.83141765	0.73263088	0.00000000	0.00000000	0.00000000	0.73263088
A33	$16,006,521.74	5.7500000000%	5.7500000000%	175.83141770	0.84252533	0.00000000	0.00000000	0.00000000	0.84252533
AP	$658,689.30	0.0000000000%	0.0000000000%	807.23975629	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
AX	$781,635.34	5.7500000000%	5.7500000000%	509.18173684	2.43983339	0.00000000	0.00000000	0.00000000	2.43983339
M	$5,768,889.00	5.7500000000%	5.7500000000%	988.37678104	4.73597256	0.00000000	0.00000000	0.00000000	4.73597256
B1	$2,784,981.00	5.7500000000%	5.7500000000%	988.37678605	4.73597127	0.00000000	0.00000000	0.00000000	4.73597127
B2	$1,193,564.00	5.7500000000%	5.7500000000%	988.37678583	4.73597562	0.00000000	0.00000000	0.00000000	4.73597562
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%	988.37675797	4.73597517	0.00000000	0.00000000	0.00000000	4.73597517
B4	$596,782.00	5.7500000000%	5.7500000000%	988.37677745	4.73596724	0.00000000	0.00000000	0.00000000	4.73596724
B5	$795,709.24	5.7500000000%	5.7500000000%	988.37680960	4.73597617	0.00000000	0.00000000	0.00000000	4.73597617
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
12/2003 DISTRIBUTION REPORT
SERIES: AMAC 029
WEIGHTED AVERAGE PC RATE: 5.74565%
WEIGHTED AVERAGE MATURITY: 344.11756
WEIGHTED AVERAGE LOAN AGE: 13.86051
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:	403		$176,724,742.35
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$181,606.86
Unscheduled Principal Collection/Reversals		$38,236.08
Liquidations-in-full	13	$5,882,117.99
Subsequent Recoveries		$0.00
Net principal Distributed		$6,101,960.93	-$6,101,960.93

CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00

BALANCE CURRENT FISCAL MONTH-END:	390		$170,622,781.42

SCHEDULED INTEREST AT MORTGAGE RATE:		$930,929.41

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
12/2003 DISTRIBUTION REPORT
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:		$84,764.11

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:		$6,948,126.23

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
SERIES: AMAC 029
WEIGHTED AVERAGE PC RATE: 5.74565%
WEIGHTED AVERAGE MATURITY: 344.11756
WEIGHTED AVERAGE LOAN AGE: 13.86051
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:	403		$176,724,742.35
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$181,606.86
Unscheduled Principal Collection/Reversals		$38,236.08
Liquidations-in-full	13	$5,882,117.99
Subsequent Recoveries		$0.00
Net principal Distributed		$6,101,960.93	-$6,101,960.93

CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00

BALANCE CURRENT FISCAL MONTH-END:	390		$170,622,781.42

SCHEDULED INTEREST AT MORTGAGE RATE:		$930,929.41

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
12/2003 DISTRIBUTION REPORT
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:		$84,764.11

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:		$6,948,126.23

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: AMAC.029
Distribution Date: 12/26/2003

Distribution by Group
Pool ID		Principal		Interest		Total
Pool - 1984		$6,101,960.93		$846,165.30		$6,948,126.23
Aggregate		$6,101,960.93		$846,165.30		$6,948,126.23

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	$176,724,742.35	403	13	390	$170,622,781.42	$181,606.86	$5,882,117.99	$38,236.08	$6,101,960.93
Aggregate	$176,724,742.35	403	13	390	$170,622,781.42	$181,606.86	$5,882,117.99	$38,236.08	$6,101,960.93

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	7	$2,844,483.75	0	$0.00	0	$0.00	0	$0.00
Aggregate	7	$2,844,483.75	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		$344,823.31		0		$0.00
Aggregate		1		$344,823.31		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: 12/26/2003

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	$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.029
Distribution Date: 12/26/2003

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 200312 are as follows:

Class			Class Principal Balance
M			$5,695,978.10
B1			$2,749,782.65
B2			$1,178,478.98
B3			$589,238.49
B4			$589,239.49
B5			$785,652.58
Total			$11,588,370.28
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 $0.00, $0.00, $0.00 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."

ABN AMRO MORTGAGE CORP SERIES 2002-9 8-K