REPORT DATE:		01/28/2010			
					
					
CUSIP	SECURITY DESCRIPTION	PMT DATE	      INT PMT FACTOR	 PRIN PMT FACTOR	PRIN BAL FACTOR
					
784582AQ1	SMS TRUST 1998-A A-2	01/28/2010	0.001023832	0.00766791	0.180685843
784582AR9	SMS TRUST 1998-A SUB 	01/28/2010	0.001407166	0	1
784582AT5	SMS TRUST 1999-A A-2	01/28/2010	0.001356054	0.006369705	0.098728209
784582AU2	SMS TRUST 1999-A SUB 	01/28/2010	0.002122721	0	1
784582AW8	SMS TRUST 1999-B A-2	01/28/2010	0.001330499	0.008246219	0.15437737
784582AX6	SMS TRUST 1999-B SUB 	01/28/2010	0.001943832	0	1
784582BA5	SMS TRUST 2000-A A-2	01/28/2010	0.001202721	0.007130484	0.213483298
784582BB3	SMS TRUST 2000-A SUB 	01/28/2010	0.002122721	0	1
784582BD9	SMS TRUST 2000-B A-2	01/28/2010	0.001228277	0.007193447	0.142151608
784582BE7	SMS TRUST 2000-B SUB 	01/28/2010	0.002506055	0	1