Exhibit 99.2

--------------------------------------------------
$          VERSION: 3.01 (BLOOMBERG CMO BOND FILE)
--------------------------------------------------
$          DEAL: wmalt059_conf_9_bb
$       PRICING: 100 PPC
$    SETTLEMENT: 20051031
------------------------------------------
------------------------------------------
$                 BLOCK: 1
!{         TRANCHE NAME: 4A1 }
$       ORIGINAL_AMOUNT: 13892610.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20051001
$    FIRST_PAYMENT_DATE: 20051125
$     NEXT_PAYMENT_DATE: 20051125
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 2
!{         TRANCHE NAME: 4A4 }
$       ORIGINAL_AMOUNT: 38467675.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20051001
$    FIRST_PAYMENT_DATE: 20051125
$     NEXT_PAYMENT_DATE: 20051125
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 3
!{         TRANCHE NAME: 4A2 }
$       ORIGINAL_AMOUNT: 52111679.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20051001
$    FIRST_PAYMENT_DATE: 20051125
$     NEXT_PAYMENT_DATE: 20051125
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 4
!{         TRANCHE NAME: 4A3 }
$       ORIGINAL_AMOUNT: 29632131.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20051001
$    FIRST_PAYMENT_DATE: 20051125
$     NEXT_PAYMENT_DATE: 20051125
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 5
!{         TRANCHE NAME: 4A5 }
$       ORIGINAL_AMOUNT: 4822000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20051001
$    FIRST_PAYMENT_DATE: 20051125
$     NEXT_PAYMENT_DATE: 20051125
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 6
!{         TRANCHE NAME: BRIAN }
$       ORIGINAL_AMOUNT: 7311899.67
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20051001
$    FIRST_PAYMENT_DATE: 20051125
$     NEXT_PAYMENT_DATE: 20051125
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
--------------------------------------------------
--------------------------------------------------
$               TRANCHE: 1
$                  NAME: 4A1
$                 CSORT: 1
$                  TYPE: NAS
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 1 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 2
$                  NAME: 4A4
$                 CSORT: 2
$                  TYPE:
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 2 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 3
$                  NAME: 4A2
$                 CSORT: 3
$                  TYPE:
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 3 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 4
$                  NAME: 4A3
$                 CSORT: 4
$                  TYPE:
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 4 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 5
$                  NAME: 4A5
$                 CSORT: 5
$                  TYPE:
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 5 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 6
$                  NAME: BRIAN
$                 CSORT: 6
$                  TYPE: SUB
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 6 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
--------------------------------------------------
$     END_TRANCHES:
--------------------------------------------------
--------------------------------------------------
     END OF BOND FILE
***************************************************
$         VERSION: 3.03 (BLOOMBERG CMO COLLATERAL FILE)
---------------------------------------------------
$    AGENCY_LIST:     Type   Factor Date    P/Y Delay     BV Delay
                    WHOLE 20051001 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   43334560.27   43334560.27  6.072198439            WAM=357 357 2
 L          2 WHOLE     LPM  5.500000000   98386684.40   98386684.40  6.330005685            WAM=358 358 2 (IO=118)
 L          3 WHOLE     LPM  5.500000000    4516750.00    4516750.00  6.006355510            WAM=357 357 2 (IO=177)