REPORT DATE:		10/28/2009			
					
					
CUSIP	SECURITY DESCRIPTION	PMT DATE	      INT PMT FACTOR	 PRIN PMT FACTOR	PRIN BAL FACTOR
					
784582AQ1	SMS TRUST 1998-A A-2	10/28/2009	0.001589249	0.006860938	0.188353753
784582AR9	SMS TRUST 1998-A SUB 	10/28/2009	0.001972582	0	1
784582AT5	SMS TRUST 1999-A A-2	10/28/2009	0.001921471	0.006275803	0.105097914
784582AU2	SMS TRUST 1999-A SUB 	10/28/2009	0.002688138	0	1
784582AW8	SMS TRUST 1999-B A-2	10/28/2009	0.001895916	0.008123371	0.16262359
784582AX6	SMS TRUST 1999-B SUB 	10/28/2009	0.002509249	0	1
784582BA5	SMS TRUST 2000-A A-2	10/28/2009	0.001768138	0.007264087	0.220613782
784582BB3	SMS TRUST 2000-A SUB 	10/28/2009	0.002688138	0	1
784582BD9	SMS TRUST 2000-B A-2	10/28/2009	0.001793693	0.006637574	0.149345055
784582BE7	SMS TRUST 2000-B SUB 	10/28/2009	0.003071471	0	1