<TABLE>
November 27, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.33
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc
Mortgage Pass-Through Certificates, Series 1998-1
<CAPTION>
<PAGE>
Principal Amt. Ending
Original Outstanding Principal
Certificate Principal Prior to Interest Interest Interest Principal Amount
Class Amount Distribution Rate Accrued Distribution Distribution Outstanding
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 $ 49,765,000 $ 23,551,975 6.15000% $ 120,703.87 $ 120,703.87 $ 2,518,087.73 $ 21,033,886.87
A-2 29,066,000 29,066,000 6.15000% 148,963.25 148,963.25 0.00 29,066,000.00
A-3 10,959,000 10,959,000 6.20000% 56,621.50 56,621.50 0.00 10,959,000.00
A-4 54,926,000 54,926,000 6.25000% 286,072.92 286,072.92 0.00 54,926,000.00
A-5 49,041,000 49,041,000 6.35000% 259,508.63 259,508.63 0.00 49,041,000.00
A-6 43,048,000 43,048,000 6.50000% 233,176.67 233,176.67 0.00 43,048,000.00
A-7 5,717,000 5,717,000 6.65000% 31,681.71 31,681.71 0.00 5,717,000.00
A-8 0 0 6.75000% 80,009.45 80,009.45 0.00 0.00
A-9 240,377,000 81,017,914 6.75000% 455,725.77 455,725.77 0.00 81,017,913.79
A-10 41,553,000 41,553,000 6.75000% 233,735.63 233,735.63 0.00 41,553,000.00
A-11 96,678,264 0 7.52500% 0.00 0.00 0.00 0.00
A-12 25,064,736 0 3.76071% 0.00 0.00 0.00 0.00
A-13 8,860,250 8,860,250 7.00000% 51,684.79 51,684.79 0.00 8,860,250.00
A-14 17,426,750 17,426,750 7.00000% 101,656.04 101,656.04 0.00 17,426,750.00
A-15 1,000,000 1,000,000 6.75000% 5,625.00 5,625.00 0.00 1,000,000.00
A-16 1,000,000 1,000,000 7.25000% 6,041.67 6,041.67 0.00 1,000,000.00
A-17 4,041,000 4,041,000 5.00000% 16,837.50 16,837.50 0.00 4,041,000.00
A-18 79,391,221 79,391,221 6.75000% 446,575.62 446,575.62 0.00 79,391,221.00
P 269,679 239,013 0.00000% 0.00 0.00 290.71 238,722.63
X 0 0 0.53156% 215,082.53 215,082.53 0.00 0.00
2-A-1 26,972,970 0 6.40000% 0.00 0.00 0.00 0.00
2-A-2 31,103,944 21,413,211 6.35000% 113,311.57 113,311.57 650,476.21 20,762,734.74
2-A-3 88,152,745 88,152,745 6.50000% 477,494.04 477,494.04 0.00 88,152,745.00
2-A-4 41,525,070 29,953,254 8.94805% 223,352.64 223,352.64 217,349.79 29,735,904.61
2-A-5 23,718,000 23,718,000 7.00255% 138,405.35 138,405.35 0.00 23,718,000.00
2-A-6 41,000,000 41,000,000 7.00255% 239,253.71 239,253.71 0.00 41,000,000.00
2-A-7 19,488,000 19,488,000 7.00255% 113,721.37 113,721.37 0.00 19,488,000.00
2-A-8 31,623,346 31,623,346 7.00255% 184,536.65 184,536.65 0.00 31,623,346.00
3-A 43,636,450 31,211,770 6.70579% 174,416.27 176,416.27 246,248.96 30,965,521.17
R-I 50 0 6.75000% 0.00 0.00 0.00 0.00
R-II 50 0 6.75000% 0.00 0.00 0.00 0.00
R-III 50 0 7.00255% 0.00 0.00 0.00 0.00
R-IV 50 0 6.70579% 0.00 0.00 0.00 0.00
B-1 18,656,900 18,126,603 6.75000% 101,962.14 101,962.14 18,975.66 18,107,627.30
B-2 6,748,300 6,556,489 6.75000% 36,880.25 36,880.25 6,863.60 6,549,625.14
B-3 3,572,600 3,471,054 6.75000% 19,524.68 19,524.68 3,633.64 3,467,420.06
B-4 2,778,600 2,699,622 6.75000% 15,185.37 15,185.37 2,826.07 2,696,796.00
B-5 1,984,800 1,928,385 6.75000% 10,847.16 10,847.16 2,018.71 1,926,366.04
B-6 1,984,848 1,928,431 6.75000% 10,847.43 10,847.43 2,018.76 1,926,412.63
<PAGE>
November 27, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.33
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc.
Mortgage Pass-Through Certificates, Series 1998-1
<CAPTION>
<PAGE>
Principal Amt. Ending
Original Outstanding Principal
Certificate Principal Prior to Interest Interest Interest Principal Amount
Class Amount Distribution Rate Accrued Distribution Distribution Outstanding
<S> <C> <C> <C> <C> <C> <C> <C>
2-B-1 $ 5,850,300 $ 5,687,239 7.00255% $ 33,187.64 $ 33,187.64 $ 5,901.27 $ 5,681,338.07
2-B-2 2,688,000 2,613,080 7.00255% 15,248.51 15,248.51 2,711.42 2,610,368.14
2-B-3 1,423,000 1,383,338 7.00255% 8,072.41 8,072.41 1,435.40 1,381,902.48
2-B-4 1,106,800 1,075,951 7.00255% 6,278.67 6,278.67 1,116.44 1,074,834.62
2-B-5 790,600 768,564 7.00255% 4,484.92 4,484.92 797.49 767,766.76
2-B-6 790,639 769,602 7.00255% 4,485.15 4,485.15 797.53 767,804.95
3-B-1 446,400 393,081 6.70579% 2,196.60 2,196.60 1,958.55 391,122.07
3-B-2 156,250 137,587 6.70579% 768.86 768.86 685.54 136,901.49
3-B-3 89,250 78,590 6.70579% 439.17 439.17 391.58 78,198.13
3-B-4 156,250 137,587 6.70579% 768.86 768.86 685.54 136,901.49
3-B-5 66,950 58,953 6.70579% 329.44 329.44 293.74 58,659.55
3-B-6 89,323 78,654 6.70579% 439.53 439.53 391.90 78,262.09
1,154,784,435 785,290,259 $ 4,686,140.94 $ 4,686,140.94 $ 3,685,956.24 $ 781,604,302.82
</TABLE>
