<TABLE>
December 3, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.33
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc.
Mortgage Pass-Through Certificates, Series 1998-2
<CAPTION>
<PAGE>
Beginning Pass Thru Principal Interest Total Principal Int. Ending Cert./ Deferred
Type Class Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Short. Notional Bal. Amounts
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior A-1 45,046,245 6.750000% 40,578 253,385 293,963 0 0 45,005,667 0
A-2 52,195,311 6.750000% 730,395 293,599 1,023,994 0 0 51,464,916 0
A-3 45,526,720 6.750000% 0 256,088 256,088 0 0 45,526,720 0
A-4 24,947,273 6.750000% 0 140,328 140,328 0 0 24,947,273 0
A-5 9,978,809 6.750000% 0 56,131 56,131 0 0 9,978,809 0
B 53,037,264 6.750000% 230,116 298,335 528,451 0 0 52,807,149 0
C 39,666,525 6.750000% 172,103 223,124 395,228 0 0 39,494,422 0
D 64,402,393 6.750000% 279,426 362,263 641,690 0 0 64,122,966 0
E 37,231,945 6.750000% 161,540 209,430 370,970 0 0 37,070,405 0
F 46,283,922 6.750000% 200,815 260,347 461,162 0 0 46,083,107 0
G 13,014,283 6.750000% 56,466 73,205 129,671 0 0 12,957,817 0
H 14,249,487 6.750000% 61,795 80,153 141,948 0 0 14,187,692 30
X 445,580,177 0.663276% N/A 246,286 246,286 N/A 0 446,580,177 N/A
PO 541,122 N/A 6,740 0 6,740 N/A 0 534,382
Residual R-1 0 6.750000% 0 0.00 0.00 0.00 0 0 N/A
R-2 0 6.750000% 0 0.00 0.00 0.00 0 0 N/A
R-3 0 6.750000% 0 0.00 0.00 0.00 0 0 N/A
Factors per $1,000
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
Senior A-1 59,623,983 6.750000% 073914F24 0.680557 4.249718 754.824900
A-2 64,862,910 6.750000% 073914F32 11.260602 4.526449 793.441362
A-3 45,526,720 6.750000% 073914F40 0.000000 5.625000 1,000.000000
A-4 24,947,273 6.750000% 073914F57 0.000000 5.625000 1,000.000000
A-5 9,978,809 6.750000% 073914F65 0.000000 5.625000 1,000.000000
B 61,399,747 6.750000% 073914C27 3.747831 4.858890 860.054824
C 45,920,819 6.750000% 073914C35 3.747831 4.858890 860.054824
D 74,556,836 6.750000% 073914C43 3.747831 4.858890 860.054823
E 43,083,016 6.750000% 073914C50 3.749515 4.861073 860.441260
F 53,402,301 6.750000% 073914C68 3.760414 4.875203 862.942352
G 14,962,963 6.750000% 073914C76 3.773706 4.892436 865.992746
H 16,510,861 6.750000% PRIVATE 3.742689 4.854584 859.294478
X 515,964,267 0.663276% 073914C84 0.000000 0.477331 859.840440
PO 2,008,801 N/A PRIVATE 3.355131 0.000000 266.020375
R-1 100 6.750000% PRIVATE 0.000000 0.000000 0.000000
R-2 100 6.750000% PRIVATE 0.000000 0.000000 0.000000
R-3 103 6.750000% 073914F73 0.000000 0.000000 0.000000
Beginning Pass Thru Prin. Int. Total Prin. Int. Ending
Issue Cert. Bal. Rate Dist. Amt.Dist. Amt. Dist. Losses Shortfall Cert. Bal.
AMERT 9303 3B 8,063,945 8.2182 134,311 54,976 189,287 0 250 7,929,635
BSMSI 9308 M 15,770,775 7.5000 84,125 98,567 182,693 0 0 15,686,649
CAPPTC 94C B-1 5,109,003 6.7500 24,109 28,738 52,847 0 0 5,084,894
CFC 9301 B-1 16,289,327 7.1250 93,747 96,718 190,465 0 0 16,195,579
CFC 9401 B-1 7,647,280 6.8750 14,039 43,813 57,852 0 0 7,633,241
CFC 9409 B-2 2,927,336 6.5000 14,408 15,856 30,264 0 0 2,912,928
CFC 9418 B-3 1,552,970 8.0000 13,178 10,353 23,531 0 0 1,539,792
CFC 9602 B-2 2,725,590 7.7500 2,988 17,603 20,590 0 0 2,722,602
CFC 9705 B-3 2,025,193 7.5000 2,048 12,657 14,705 0 0 2,023,145
CHASE 94E B-2 1,287,349 6.2500 14,385 6,705 21,090 0 0 1,272,963
CHEMPT 9601 B-3 2,279,163 7.2500 2,936 13,770 16,706 0 0 2,276,227
CITIMT 9016 B 0 9.5000 0 0 0 0 0 0
CITIMT 9205 B 0 8.0000 0 0 0 0 0 0
CITIMT 9219 B 6,889,316 7.5000 14,830 43,058 57,888 0 0 6,874,487
CITIMT 9401 B-1 9,078,872 6.5000 27,595 49,177 76,772 0 0 9,051,277
CITIMT 9405 B-1 14,331,756 6.2500 61,129 74,645 135,773 0 0 14,270,627
CITIMT 9407 B-1 8,430,456 6.2500 76,104 43,909 120,013 0 0 8,354,352
CITIMT 9410 B-1 7,751,981 6.2500 46,310 40,375 86,685 0 0 7,705,671
CITIMT 9411 B-1 13,669,910 6.2500 93,313 71,197 164,510 0 0 13,576,597
CITIMT 9413 B-2 1,099,038 6.5000 6,841 5,953 12,795 0 0 1,092,197
CITIMT 9502 B-3 1,233,048 7.5000 1,807 7,707 9,513 0 0 1,231,241
CITIMT 9601 B-1 2,401,819 7.5000 2,713 15,011 17,724 0 0 2,399,106
CITIMT 9703 B-1 1,954,036 7.2500 2,065 11,806 13,870 0 0 1,951,972
CITIMT 9703 B-2 1,954,036 7.2500 2,065 110,806 112,870 0 (99,000) 1,951,972
CITIMT 9707 B-1 1,961,331 7.0000 1,999 11,441 13,440 0 0 1,959,332
CWD 94A B-3 1,672,773 6.7500 4,746 9,409 14,156 0 0 1,668,027
CWD 94C B-2 2,619,373 6.5000 7,500 14,188 21,688 0 0 2,611,873
CWD 94G B-1 3,917,334 6.5000 22,343 21,219 43,562 0 0 3,894,991
DLJ 9403 B-1 6,187,686 6.5000 31,284 33,517 64,801 0 0 6,156,421
FBCS 9302R 1 7,208,865 7.4250 40,353 44,605 84,957 0 0 7,168,513
Beginning Pass Thru Prin. Int. Total Prin. Int. Ending
Issue Cert. Bal. Rate Dist. Amt.Dist. Amt. Dist. Losses Shortfall Cert. Bal.
GECAP 9401 B-2 6,689,681 6.5000 37,046 36,092 73,138 0 144 6,652,635
GECAP 9416 B-2 2,782,925 6.5000 12,645 15,001 27,646 0 74 2,770,280
GECAP 9427 B-2 2,053,162 6.5000 10,121 11,121 21,242 0 0 2,043,041
GECAP 9507 B-2 4,519,240 7.5000 12,786 28,245 41,031 0 0 4,506,454
GECAP 9615 B-1 2,971,723 7.7500 3,212 19,192 22,405 0 0 2,968,511
GECAP 9616 B-2 2,374,570 7.7500 2,502 15,336 17,838 0 0 2,372,067
GECAP 9701 B-1 3,590,760 7.5000 3,782 22,442 26,224 0 0 3,586,978
GECAP 9702 1-B-2 4,304,709 7.5000 4,820 26,904 31,725 0 0 4,299,888
GECAP 9709 1-B-1 4,595,241 7.2500 4,724 27,763 32,487 0 0 4,590,517
GECAP 9709 1-B-2 3,627,644 7.2500 3,729 21,919 25,646 0 0 3,623,915
GECAP 9709 2-B-2 2,540,533 7.0000 2,592 14,820 17,412 0 0 2,537,941
GECAP 9712 B-1 5,946,885 7.0000 6,141 34,690 40,831 0 0 5,940,744
GECAP 9712 B-2 4,694,909 7.0000 4,848 27,387 32,235 0 0 4,690,060
HMSI 9705 B-2 4,787,407 7.2500 7,693 28,924 36,617 0 0 4,779,714
MORSRV 9602 B-1 1,872,575 7.2500 4,747 11,313 16,060 0 0 1,867,829
MSCAPI 9601 B-2 2,233,407 7.2500 2,888 13,494 16,381 0 0 2,230,519
NSCOR 9604 B-1 4,579,835 7.7500 5,562 29,578 35,140 0 0 4,574,273
NSCOR 9605 B-1 4,390,931 8.0000 4,772 29,273 34,045 0 0 4,386,160
PHMSC 93E 2-B 15,797,382 7.3942 92,455 97,225 189,680 0 117 15,704,927
PHMSC 93L 3-B-3 5,000,000 6.6412 0 27,669 27,669 0 3 5,000,000
PHMSC 94A 5-B 18,093,730 6.8036 71,056 102,508 173,564 0 78 18,022,674
PHMSC 94E 2-B 29,180,396 7.3399 149,535 178,477 328,012 0 9 29,030,860
PHMSC 95A 3-B 6,017,625 8.6840 12,799 45,035 57,834 0 (1,487) 6,004,827
PNC 9502 B-3 2,521,953 7.5000 6,412 15,762 22,175 0 0 2,515,541
PNC 9702 B-2 1,681,086 7.5000 1,765 10,507 12,272 0 0 1,679,322
PNC 9705 B-2 2,546,014 7.2500 2,536 15,382 17,918 0 0 2,543,478
PNC 9705 B-3 3,394,686 7.2500 3,381 20,510 23,891 0 0 3,391,304
PWMAC 9307 M-3 1,432,360 7.5000 25,905 8,952 34,857 0 0 1,406,455
PWMAC 9402 M-2 2,953,188 6.5000 7,494 15,996 23,491 0 0 2,945,693
PWMAC 9402 M-3 2,174,578 6.5000 5,519 11,779 17,297 0 0 2,169,059
Beginning Pass Thru Prin. Int. Total Prin. Interest Ending
Issue Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfall Cert. Bal.
RALI 97QS12 M-2 4,312,352 7.2500 3,975 26,039 30,014 0 15 4,308,377
RAST 96A3 B-1-B 6,676,679 7.5000 9,484 41,729 51,213 0 0 6,667,195
RAST 96A4 B-2 4,801,612 7.5000 4,761 30,010 34,771 0 0 4,796,851
RFC 93S10 M-2 1,734,165 8.5000 2,296 12,284 14,580 0 0 1,731,869
RFC 93S18 M-2 5,410,667 7.5000 73,893 33,347 107,240 0 469 5,336,774
RFC 93S18 M-3 3,271,432 7.5000 44,678 20,163 64,840 0 284 3,226,754
RFC 93S21 M-3 2,384,550 7.5000 7,754 14,867 22,620 0 37 2,376,796
RFC 93S22 M-2 3,807,704 7.0000 17,495 22,118 39,613 0 94 3,790,209
RFC 93S22 M-3 2,295,268 7.0000 10,546 13,333 23,878 0 56 2,284,722
RFC 93S24 M-3 3,386,276 7.0000 13,505 19,722 33,227 0 31 3,372,770
RFC 93S26 M-2 4,944,264 7.5000 43,542 30,706 74,248 0 195 4,900,722
RFC 93S26 M-3 3,366,820 7.5000 29,650 20,910 50,560 0 133 3,337,170
RFC 93S27 M-3 1,841,281 7.5000 17,458 11,422 28,880 0 86 1,823,824
RFC 93S28 M-2 2,558,170 7.0000 41,746 14,740 56,486 0 183 2,516,434
RFC 93S28 M-3 1,706,250 7.0000 27,844 9,831 37,675 0 122 1,678,407
RFC 93S34 M-3 1,930,918 7.0000 3,115 11,234 14,349 0 29 1,927,803
RFC 94S3 M-3 1,364,959 6.7269 2,183 7,555 9,737 0 97 1,362,777
RFC 95R20 M-3 3,077,544 7.5000 4,215 19,226 23,441 0 8 3,073,329
RFC 96S10 M-2 6,357,455 7.5000 7,917 39,717 47,634 0 17 6,349,538
RFC 96S14 M-2 3,461,817 7.5000 5,136 21,626 26,763 0 10 3,456,681
RFC 96S14 M-3 1,730,909 7.5000 2,568 10,813 13,381 0 5 1,728,341
RFC 96S16 M-2 4,264,158 7.7500 4,322 27,534 31,856 0 5 4,259,835
RFC 96S18 M-2 2,539,180 8.0000 2,735 16,926 19,660 0 2 2,536,446
RFC 96S23 M-2 3,060,390 7.7500 3,114 19,760 22,874 0 5 3,057,276
RFC 96S25 M-2 3,058,756 7.7500 3,325 19,745 23,070 0 9 3,055,430
Beginning Pass Thru Prin. Int. Total Prin. Interest Ending
Issue Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfall Cert. Bal.
RYLPT 92A 1-B 1,500,000 8.2958 0 10,320 10,320 0 50 1,500,000
RYLPT 9304 B-2 4,206,769 7.5000 26,292 25,618 51,910 0 674 4,181,151
SASCO 9601 B-1 3,052,046 7.2500 3,710 18,439 22,149 0 0 3,048,336
SASCO 9601 B-2 1,569,705 7.2500 1,908 9,484 11,392 0 0 1,567,797
SASCO 9602 B-2 2,366,195 7.0000 3,853 13,803 17,656 0 0 2,362,342
SASI 9405 B-2 4,350,187 7.0000 20,885 25,376 46,261 0 0 4,329,302
SASI 9405 B-3 3,262,641 7.0000 15,664 19,032 34,696 0 0 3,246,977
SASI 9504 B-2 4,152,171 7.5000 19,521 25,951 45,472 0 0 4,132,650
SASI 93J 3-B 13,953,600 6.8080 80,752 79,096 159,849 0 67 13,872,848
SBMSI 92D B-4 2,626,624 8.0143 15,442 17,199 32,640 0 343 2,617,227
SBMSI 9409 B-2 3,753,497 7.0000 7,984 21,895 29,880 0 0 3,745,513
</TABLE>
