EXHIBIT 99.5
--------------------------------------------------
$ VERSION: 3.01 (BLOOMBERG CMO BOND FILE)
--------------------------------------------------
$ DEAL: wmalt058_jumbo_mehlman_bb
$ PRICING: 100 PPC
$ SETTLEMENT: 20050930
------------------------------------------
------------------------------------------
$ BLOCK: 1
!{ TRANCHE NAME: 2A1 }
$ ORIGINAL_AMOUNT: 27794646.00
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$ BLOCK: 2
!{ TRANCHE NAME: 2A2 }
$ ORIGINAL_AMOUNT: 12500000.00
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.25
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$ BLOCK: 3
!{ TRANCHE NAME: 2A4 }
$ ORIGINAL_AMOUNT: 12500000.00
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$ BLOCK: 4
!{ TRANCHE NAME: 2A5 }
$ ORIGINAL_AMOUNT: 37537953.00
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$ BLOCK: 5
!{ TRANCHE NAME: 2A6 }
$ ORIGINAL_AMOUNT: 187613860.00
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$ BLOCK: 6
!{ TRANCHE NAME: SUBORD }
$ ORIGINAL_AMOUNT: 14628761.00
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
--------------------------------------------------
$ PHANTOM: 7
!{ TRANCHE NAME: 2A1012 }
$ ORIGINAL_AMOUNT: 568181.81
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$ PHANTOM: 8
!{ TRANCHE NAME: 2A1022 }
$ ORIGINAL_AMOUNT: 1136363.63
$ CURRENT_FACTOR: 1.000000000
$ CURRENT_COUPON: 5.5
$ PRINCIPAL_FREQ: 12
$ PAYMENT_DELAY: 24
$ DATED_DATE: 20050901
$ FIRST_PAYMENT_DATE: 20051025
$ NEXT_PAYMENT_DATE: 20051025
$ ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
--------------------------------------------------
$ TRANCHE: 1
$ NAME: 2A1
$ CSORT: 1
$ TYPE: NAS
$ RECORD_DELAY: 24
$ COMPOSITION: BLOCK: 1 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$ TRANCHE: 2
$ NAME: 2A2
$ CSORT: 2
$ TYPE:
$ RECORD_DELAY: 24
$ COMPOSITION: BLOCK: 2 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$ TRANCHE: 3
$ NAME: 2A3
$ CSORT: 3
$ TYPE: IO,NTL
$ RECORD_DELAY: 24
$ NOTIONAL:
$ COMPOSITION: BLOCK: 7 PRIN: 100.000000000 INT: 100.000000000
! ( component tranche name is 2A1012 )
$ COMPOSITION: BLOCK: 8 PRIN: 100.000000000 INT: 100.000000000
! ( component tranche name is 2A1022 )
! ( notional tranche name is 2A3 )
--------------------------------------------------
$ TRANCHE: 4
$ NAME: 2A4
$ CSORT: 4
$ TYPE:
$ RECORD_DELAY: 24
$ COMPOSITION: BLOCK: 3 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$ TRANCHE: 5
$ NAME: 2A5
$ CSORT: 5
$ TYPE:
$ RECORD_DELAY: 24
$ COMPOSITION: BLOCK: 4 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$ TRANCHE: 6
$ NAME: 2A6
$ CSORT: 6
$ TYPE:
$ RECORD_DELAY: 24
$ COMPOSITION: BLOCK: 5 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$ TRANCHE: 7
$ NAME: SUBORD
$ CSORT: 7
$ TYPE: SUB
$ RECORD_DELAY: 24
$ COMPOSITION: BLOCK: 6 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
--------------------------------------------------
$ END_TRANCHES:
--------------------------------------------------
--------------------------------------------------
$ SCHEDULE: 1
$ PAYS: { TRANCHE(COLLAT) }
20050925 263251224.00
20051025 261738123.07
20051125 260085156.93
20051225 258293838.45
20060125 256365877.99
20060225 254303181.35
20060325 252107847.20
20060425 249782164.02
20060525 247328606.63
20060625 244749832.24
20060725 242048676.03
20060825 239371936.20
20060925 236719397.51
20061025 234090846.66
20061125 231486072.19
20061225 228904864.52
20070125 226347015.90
20070225 223812320.43
20070325 221300574.01
20070425 218811574.33
20070525 216345120.86
20070625 213901014.87
20070725 211479059.32
20070825 209079058.96
20070925 206700820.24
20071025 204344151.29
20071125 202008861.97
20071225 199694763.79
20080125 197401669.92
20080225 195129395.19
20080325 192877756.05
20080425 190646570.56
20080525 188435658.40
20080625 186244840.83
20080725 184073940.69
20080825 181922782.37
20080925 179791191.81
20081025 177678996.49
20081125 175586025.41
20081225 173512109.08
20090125 171457079.49
20090225 169420770.12
20090325 167403015.92
20090425 165403653.30
20090525 163422520.08
20090625 161459455.57
20090725 159514300.43
20090825 157586896.77
20090925 155677088.08
20091025 153784719.23
20091125 151909636.45
20091225 150051687.34
20100125 148210720.83
20100225 146386587.21
20100325 144579138.05
20100425 142788226.26
20100525 141013706.04
20100625 139255432.87
20100725 137513263.53
20100825 135787056.02
20100925 134076669.63
20101025 132522208.65
20101125 130982918.48
20101225 129458662.79
20110125 127949306.47
20110225 126454715.62
20110325 124974757.49
20110425 123509300.52
20110525 122058214.33
20110625 120621369.68
20110725 119198638.47
20110825 117789893.74
20110925 116395009.66
20111025 115050701.65
20111125 113719712.76
20111225 112401921.61
20120125 111097207.90
20120225 109805452.40
20120325 108526536.95
20120425 107260344.43
20120525 106006758.77
20120625 104765664.93
20120725 103536948.89
20120825 102320497.65
20120925 101116199.21
20121025 99993785.74
20121125 98882555.59
20121225 97782404.54
20130125 96693229.31
20130225 95614927.57
20130325 94547397.89
20130425 93490539.79
20130525 92444253.66
20130625 91408440.82
20130725 90383003.47
20130825 89367844.70
20130925 88362868.47
20131025 87432748.80
20131125 86511692.13
20131225 85599613.80
20140125 84696429.94
20140225 83802057.45
20140325 82916413.96
20140425 82039417.88
20140525 81170988.35
20140625 80311045.27
20140725 79459509.25
20140825 78616301.64
20140925 77781344.48
20141025 77013314.27
20141125 76252322.25
20141225 75498305.70
20150125 74751202.47
20150225 74010950.92
20150325 73277489.99
20150425 72550759.14
20150525 71830698.36
20150625 71117248.18
20150725 70410349.64
20150825 69644567.37
20150925 68886042.83
20151025 68134710.45
20151125 67390505.27
20151225 66653362.87
20160125 65923219.44
20160225 65200011.70
20160325 64483676.94
20160425 63774153.03
20160525 63071378.37
20160625 62375291.90
20160725 61685833.11
20160825 61002942.03
20160925 60326559.23
20161025 59656625.78
20161125 58993083.30
20161225 58335873.91
20170125 57684940.25
20170225 57040225.48
20170325 56401673.24
20170425 55769227.69
20170525 55142833.48
20170625 54522435.75
20170725 53907980.12
20170825 53299412.72
20170925 52696680.11
20171025 52099729.38
20171125 51508508.04
20171225 50922964.11
20180125 50343046.03
20180225 49768702.73
20180325 49199883.58
20180425 48636538.40
20180525 48078617.46
20180625 47526071.46
20180725 46978851.56
20180825 46436909.33
20180925 45900196.78
20181025 45368666.36
20181125 44842270.92
20181225 44320963.74
20190125 43804698.52
20190225 43293429.36
20190325 42787110.78
20190425 42285697.69
20190525 41789145.42
20190625 41297409.68
20190725 40810446.58
20190825 40328212.63
20190925 39850664.71
20191025 39377760.09
20191125 38909456.42
20191225 38445711.74
20200125 37986484.44
20200225 37531733.30
20200325 37081417.46
20200425 36635496.41
20200525 36193930.03
20200625 35756678.52
20200725 35323702.48
20200825 34894962.81
20200925 34470420.80
20201025 34050038.07
20201125 33633776.57
20201225 33221598.60
20210125 32813466.80
20210225 32409344.14
20210325 32009193.92
20210425 31612979.75
20210525 31220665.59
20210625 30832215.72
20210725 30447594.70
20210825 30066767.47
20210925 29689699.22
20211025 29316355.49
20211125 28946702.11
20211225 28580705.23
20220125 28218331.27
20220225 27859547.00
20220325 27504319.43
20220425 27152615.92
20220525 26804404.06
20220625 26459651.79
20220725 26118327.30
20220825 25780399.07
20220925 25445835.86
20221025 25114606.72
20221125 24786680.96
20221225 24462028.19
20230125 24140618.26
20230225 23822421.30
20230325 23507407.73
20230425 23195548.19
20230525 22886813.63
20230625 22581175.22
20230725 22278604.42
20230825 21979072.91
20230925 21682552.66
20231025 21389015.86
20231125 21098434.97
20231225 20810782.69
20240125 20526031.95
20240225 20244155.95
20240325 19965128.10
20240425 19688922.07
20240525 19415511.76
20240625 19144871.29
20240725 18876975.03
20240825 18611797.57
20240925 18349313.73
20241025 18089498.55
20241125 17832327.31
20241225 17577775.49
20250125 17325818.80
20250225 17076433.17
20250325 16829594.74
20250425 16585279.87
20250525 16343465.12
20250625 16104127.28
20250725 15867243.33
20250825 15632790.45
20250925 15400746.06
20251025 15171087.74
20251125 14943793.31
20251225 14718840.75
20260125 14496208.26
20260225 14275874.24
20260325 14057817.28
20260425 13842016.15
20260525 13628449.81
20260625 13417097.44
20260725 13207938.37
20260825 13000952.13
20260925 12796118.44
20261025 12593417.20
20261125 12392828.47
20261225 12194332.52
20270125 11997909.78
20270225 11803540.85
20270325 11611206.53
20270425 11420887.77
20270525 11232565.68
20270625 11046221.58
20270725 10861836.93
20270825 10679393.35
20270925 10498872.65
20271025 10320256.78
20271125 10143527.87
20271225 9968668.21
20280125 9795660.23
20280225 9624486.53
20280325 9455129.88
20280425 9287573.19
20280525 9121799.52
20280625 8957792.10
20280725 8795534.29
20280825 8635009.62
20280925 8476201.75
20281025 8319094.50
20281125 8163671.84
20281225 8009917.87
20290125 7857816.84
20290225 7707353.14
20290325 7558511.31
20290425 7411276.01
20290525 7265632.07
20290625 7121564.42
20290725 6979058.15
20290825 6838098.47
20290925 6698670.75
20291025 6560760.47
20291125 6424353.23
20291225 6289434.79
20300125 6155991.02
20300225 6024007.91
20300325 5893471.61
20300425 5764368.36
20300525 5636684.54
20300625 5510406.65
20300725 5385521.31
20300825 5262015.27
20300925 5139875.40
20301025 5019088.67
20301125 4899642.18
20301225 4781523.16
20310125 4664718.94
20310225 4549216.96
20310325 4435004.79
20310425 4322070.10
20310525 4210400.67
20310625 4099984.41
20310725 3990809.32
20310825 3882863.52
20310925 3776135.22
20311025 3670612.76
20311125 3566284.58
20311225 3463139.21
20320125 3361165.30
20320225 3260351.60
20320325 3160686.95
20320425 3062160.31
20320525 2964760.73
20320625 2868477.36
20320725 2773299.46
20320825 2679216.35
20320925 2586217.50
20321025 2494292.44
20321125 2403430.81
20321225 2313622.33
20330125 2224856.83
20330225 2137124.23
20330325 2050414.52
20330425 1964717.82
20330525 1880024.30
20330625 1796324.25
20330725 1713608.03
20330825 1631866.09
20330925 1551088.98
20331025 1471267.33
20331125 1392391.84
20331225 1314453.32
20340125 1237442.64
20340225 1161350.78
20340325 1086168.77
20340425 1011887.74
20340525 938498.91
20340625 865993.57
20340725 794363.08
20340825 723598.90
20340925 653692.55
20341025 584635.63
20341125 516419.82
20341225 449036.89
20350125 382478.66
20350225 316737.04
20350325 251804.01
20350425 187671.63
20350525 124332.02
20350625 61777.39
20350725 0.00
END SCHEDULE: 1
--------------------------------------------------
$ SCHEDULE: 2
$ PAYS: { TRANCHE(SM_BOND) }
20050925 207968467.00
20051025 206455366.07
20051125 204802399.93
20051225 203011081.45
20060125 201083120.99
20060225 199020424.35
20060325 196825090.20
20060425 194499407.02
20060525 192045849.63
20060625 189467075.24
20060725 186765919.03
20060825 184089179.20
20060925 181436640.51
20061025 178808089.66
20061125 176203315.19
20061225 173622107.52
20070125 171064258.90
20070225 168529563.43
20070325 166017817.01
20070425 163528817.33
20070525 161062363.86
20070625 158618257.87
20070725 156196302.32
20070825 153796301.96
20070925 151418063.24
20071025 149061394.29
20071125 146726104.97
20071225 144412006.79
20080125 142118912.92
20080225 139846638.19
20080325 137594999.05
20080425 135363813.56
20080525 133152901.40
20080625 130962083.83
20080725 128791183.69
20080825 126640025.37
20080925 124508434.81
20081025 122396239.49
20081125 120303268.41
20081225 118229352.08
20090125 116174322.49
20090225 114138013.12
20090325 112120258.92
20090425 110120896.30
20090525 108139763.08
20090625 106176698.57
20090725 104231543.43
20090825 102304139.77
20090925 100394331.08
20091025 98501962.23
20091125 96626879.45
20091225 94768930.34
20100125 92927963.83
20100225 91103830.21
20100325 89296381.05
20100425 87505469.26
20100525 85730949.04
20100625 83972675.87
20100725 82230506.53
20100825 80504299.02
20100925 78793912.63
20101025 77239451.65
20101125 75700161.48
20101225 74175905.79
20110125 72666549.47
20110225 71171958.62
20110325 69692000.49
20110425 68226543.52
20110525 66775457.33
20110625 65338612.68
20110725 63915881.47
20110825 62507136.74
20110925 61112252.66
20111025 59767944.65
20111125 58436955.76
20111225 57119164.61
20120125 55814450.90
20120225 54522695.40
20120325 53243779.95
20120425 51977587.43
20120525 50724001.77
20120625 49482907.93
20120725 48254191.89
20120825 47037740.65
20120925 45833442.21
20121025 44711028.74
20121125 43599798.59
20121225 42499647.54
20130125 41410472.31
20130225 40332170.57
20130325 39264640.89
20130425 38207782.79
20130525 37161496.66
20130625 36125683.82
20130725 35100246.47
20130825 34085087.70
20130925 33080111.47
20131025 32149991.80
20131125 31228935.13
20131225 30316856.80
20140125 29413672.94
20140225 28519300.45
20140325 27633656.96
20140425 26756660.88
20140525 25888231.35
20140625 25028288.27
20140725 24176752.25
20140825 23333544.64
20140925 22498587.48
20141025 21730557.27
20141125 20969565.25
20141225 20215548.70
20150125 19468445.47
20150225 18728193.92
20150325 17994732.99
20150425 17268002.14
20150525 16547941.36
20150625 15834491.18
20150725 15127592.64
20150825 14361810.37
20150925 13603285.83
20151025 12851953.45
20151125 12107748.27
20151225 11370605.87
20160125 10640462.44
20160225 9917254.70
20160325 9200919.94
20160425 8491396.03
20160525 7788621.37
20160625 7092534.90
20160725 6403076.11
20160825 5720185.03
20160925 5043802.23
20161025 4373868.78
20161125 3710326.30
20161225 3053116.91
20170125 2402183.25
20170225 1757468.48
20170325 1118916.24
20170425 486470.69
20170525 0.00
END SCHEDULE: 2
--------------------------------------------------
END OF BOND FILE
***************************************************
$ VERSION: 3.03 (BLOOMBERG CMO COLLATERAL FILE)
---------------------------------------------------
$ AGENCY_LIST: Type Factor Date P/Y Delay BV Delay
WHOLE 20050901 55 54
---------------------------------------------------
$ ASSUMED_POOLS:
--------------------------------------------------------------------------------
!G Loan Number Loan Type NET--CPN CURR--BALANCE ORIG--BALANCE PY--WAC FIXED----PAYMENT BLN AGE
--------------------------------------------------------------------------------
L 1 WHOLE LPM 5.500000000 191486474.00 191486474.00 5.956000000 WAM=358358 2
L 2 WHOLE LPM 5.500000000 101088746.00 101088746.00 6.017000000 WAM=358358 2 (IO=118)
