<TABLE>
August 1, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.29
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 45,222,538 6.75% 47,527 254,377 301,903 0 0 45,175,012 0
A-2 55,368,597 6.75% 855,480 311,448 1,166,928 0 0 54,513,117 0
A-3 45,526,720 6.75% 0 256,088 256,088 0 0 45,526,720 0
A-4 24,947,273 6.75% 0 140,328 140,328 0 0 24,947,273 0
A-5 9,978,809 6.75% 0 56,131 56,131 0 0 9,978,809 0
B 54,030,646 6.75% 269,493 303,922 573,415 0 0 53,761,153 0
C 40,409,475 6.75% 201,553 227,303 428,857 0 0 40,207,921 0
D 65,608,642 6.75% 327,241 369,049 696,290 0 0 65,281,401 0
E 37,929,295 6.75% 189,183 213,352 402,535 0 0 37,740,112 0
F 47,150,814 6.75% 235,178 265,223 500,401 0 0 46,915,637 0
G 13,258,039 6.75% 66,128 74,576 140,705 0 0 13,191,911 0
H 14,516,338 6.75% 72,383 81,654 154,037 0 0 14,443,955 22
X 453,947,186 0.48% N/A 180,531 180,531 N/A 0 451,683,020 N/A
PO 541,122 N/A 0 0 0 N/A 0 541,122
Residual R-1 0 6.75% 0 0.00 0.00 0.00 0 0 N/A
R-2 0 6.75% 0 0.00 0.00 0.00 0 0 N/A
R-3 0 6.75% 0 0.00 0.00 0.00 0 0 N/A
Totals 453,947,186 2,684,932 4,098 0 453,947,186 4,098
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 6.75% 073914F24 0.795425 4.257352 756.061738
A-2 64,862,910 6.75 073914F32 13.161230 4.791513 838.663342
A-3 45,526,720 6.75 073914F40 0.000000 5.613136 997.890930
A-4 24,947,273 6.75 073914F57 0.000000 5.613136 997.890920
A-5 9,978,809 6.75 073914F65 0.000000 5.613136 997.890879
B 61,399,747 6.75 073914C27 4.389151 4.949896 875.592423
C 45,920,819 6.75 073914C35 4.389151 4.949896 875.592422
D 74,556,836 6.75 073914C43 4.389151 4.949896 875.592422
E 43,083,016 6.75 073914C50 4.391123 4.952120 875.985840
F 53,402,301 6.75 073914C68 4.403887 4.966515 878.532116
G 14,962,963 6.75 073914C76 4.419454 4.984071 881.637617
H 16,510,861 6.75 PRIVATE 4.383940 4.945496 874.815380
X 515,964,267 0.48 073914C84 0.000000 0.349891 875.415313
PO 2,008,801 N/A PRIVATE 0.000000 0.000000 269.375515
R-1 100 6.75 PRIVATE 0.000000 0.000000 0.000000
R-2 100 6.75 PRIVATE 0.000000 0.000000 0.000000
R-3 103 6.75 073914F73 0.000000 0.000000 0.000000
Totals 514,776,541
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 8,525,795 8.2182 195,961 58,174 254,135 0 215 8,329,834
BSMSI 9308 M 16,118,438 7.5000 53,479 100,740 154,219 0 0 16,064,959
CAPPTC 94C B-1 5,216,435 6.7500 38,120 29,342 67,463 0 0 5,178,315
CFC 9301 B-1 16,518,759 7.1250 65,273 98,080 163,353 0 0 16,453,486
CFC 9401 B-1 7,798,765 6.8750 52,697 44,680 97,377 0 0 7,746,069
CFC 9409 B-2 2,979,707 6.5000 11,431 16,140 27,571 0 0 2,968,276
CFC 9418 B-3 1,593,130 8.0000 9,529 10,621 20,150 0 0 1,583,601
CFC 9602 B-2 2,737,225 7.7500 2,868 17,678 20,546 0 0 2,734,356
CFC 9705 B-3 2,034,731 7.5000 1,968 12,717 14,685 0 0 2,032,763
CHASE 94E B-2 1,341,184 6.2500 12,556 6,985 19,542 0 0 1,328,627
CHEMPT 9601 B-3 2,290,644 7.2500 2,836 13,839 16,676 0 0 2,287,807
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 8,011,066 7.5000 244,497 50,069 294,567 0 0 7,766,569
CITIMT 9401 B-1 9,277,185 6.5000 68,312 50,251 118,564 0 0 9,208,873
CITIMT 9405 B-1 14,568,081 6.2500 45,654 75,875 121,530 0 0 14,522,426
CITIMT 9407 B-1 8,665,353 6.2500 67,175 45,132 112,308 0 0 8,598,178
CITIMT 9410 B-1 7,978,607 6.2500 70,975 41,555 112,530 0 0 7,907,632
CITIMT 9411 B-1 13,923,532 6.2500 55,189 72,518 127,707 0 0 13,868,343
CITIMT 9413 B-2 1,117,457 6.5000 5,198 6,053 11,251 0 0 1,112,259
CITIMT 9502 B-3 1,240,111 7.5000 1,739 7,751 9,490 0 0 1,238,372
CITIMT 9601 B-1 2,412,433 7.5000 2,618 15,077 17,696 0 0 2,409,815
CITIMT 9703 B-1 1,962,103 7.2500 1,988 11,854 13,842 0 0 1,960,115
CITIMT 9703 B-2 1,962,103 7.2500 1,988 11,854 13,842 0 0 1,960,115
CITIMT 9707 B-1 1,969,157 7.0000 1,930 11,487 13,417 0 0 1,967,227
CWD 94A B-3 1,710,556 6.7500 13,570 9,622 23,192 0 0 1,696,986
CWD 94C B-2 2,657,532 6.5000 16,236 14,395 30,631 0 0 2,641,296
CWD 94G B-1 3,989,656 6.5000 17,367 21,611 38,978 0 0 3,972,289
DLJ 9403 B-1 6,310,885 6.5000 28,090 34,184 62,273 0 0 6,282,796
FBCS 9302R 1 7,371,424 7.4250 39,780 45,611 85,391 0 0 7,331,644
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 6,806,761 6.5000 38,868 36,870 75,738 0 0 6,767,893
GECAP 9416 B-2 2,842,058 6.5000 14,815 15,394 30,209 0 0 2,827,244
GECAP 9427 B-2 2,097,605 6.5000 13,953 11,362 25,315 0 0 2,083,652
GECAP 9507 B-2 4,587,685 7.5000 5,536 28,673 34,209 0 0 4,582,149
GECAP 9615 B-1 2,996,485 7.7500 3,101 19,352 22,453 0 0 2,993,384
GECAP 9616 B-2 2,384,623 7.7500 2,587 15,401 17,988 0 0 2,382,037
GECAP 9701 B-1 3,605,531 7.5000 3,646 22,535 26,180 0 0 3,601,885
GECAP 9702 1-B-2 4,329,658 7.5000 10,818 27,060 37,878 0 0 4,318,840
GECAP 9709 1-B-1 4,615,110 7.2500 6,054 27,883 33,937 0 0 4,609,056
GECAP 9709 1-B-2 3,643,330 7.2500 4,779 22,012 26,791 0 0 3,638,550
GECAP 9709 2-B-2 2,550,535 7.0000 2,473 14,878 17,351 0 0 2,548,062
GECAP 9712 B-1 5,970,766 7.0000 5,880 34,829 40,709 0 0 5,964,887
GECAP 9712 B-2 4,713,762 7.0000 4,642 27,497 32,139 0 0 4,709,120
HMSI 9705 B-2 4,810,913 7.2500 6,028 29,066 35,094 0 0 4,804,885
MORSRV 9602 B-1 1,891,146 7.2500 4,578 11,426 16,004 0 0 1,886,567
MSCAPI 9601 B-2 2,244,555 7.2500 2,695 13,561 16,255 0 0 2,241,860
NSCOR 9604 B-1 4,601,536 7.7500 5,323 29,718 35,041 0 0 4,596,214
NSCOR 9605 B-1 4,408,927 8.0000 4,418 29,393 33,811 0 0 4,404,508
PHMSC 93E 2-B 16,239,885 7.3942 152,752 99,946 252,698 0 122 16,087,133
PHMSC 93L 3-B-3 5,000,000 6.6412 0 27,671 27,671 0 1 5,000,000
PHMSC 94A 5-B 18,409,214 6.8036 91,089 104,306 195,395 0 69 18,318,124
PHMSC 94E 2-B 29,674,808 7.3399 144,464 181,486 325,950 0 23 29,530,345
PHMSC 95A 3-B 6,062,976 8.6841 13,681 45,375 59,056 0 (1,499) 6,049,295
PNC 9502 B-3 2,548,954 7.5000 3,259 15,931 19,190 0 0 2,545,695
PNC 9702 B-2 1,695,087 7.5000 8,826 10,594 19,420 0 0 1,686,262
PNC 9705 B-2 2,555,911 7.2500 2,445 15,442 17,887 0 0 2,553,465
PNC 9705 B-3 3,407,881 7.2500 3,260 20,589 23,849 0 0 3,404,621
PWMAC 9307 M-3 1,470,647 7.5000 25,150 9,192 34,342 0 0 1,445,496
PWMAC 9402 M-2 2,999,565 6.5000 10,686 16,248 26,934 0 0 2,988,878
PWMAC 9402 M-3 2,208,727 6.5000 7,869 11,964 19,833 0 0 2,200,858
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 4,356,801 7.2500 3,852 26,286 30,137 0 14 4,349,150
RAST 96A3 B-1-B 6,710,961 7.5000 10,281 41,944 52,224 0 0 6,700,680
RAST 96A4 B-2 4,816,032 7.5000 114 60,200 60,314 0 (30,100) 4,815,918
RFC 93S10 M-2 1,743,268 8.5000 2,182 12,254 14,436 0 94 1,741,086
RFC 93S18 M-2 5,589,505 7.5000 55,895 34,577 90,473 0 357 5,533,610
RFC 93S18 M-3 3,379,562 7.5000 33,796 20,894 54,690 0 228 3,345,766
RFC 93S21 M-3 2,444,175 7.5000 22,641 15,131 37,771 0 145 2,421,535
RFC 93S22 M-2 3,949,585 7.0000 58,785 22,787 81,572 0 252 3,890,800
RFC 93S22 M-3 2,380,793 7.0000 35,436 13,736 49,171 0 152 2,345,357
RFC 93S24 M-3 3,454,947 7.0000 5,588 19,964 25,552 0 190 3,449,359
RFC 93S26 M-2 5,111,096 7.5000 8,217 31,646 39,863 0 298 5,102,879
RFC 93S26 M-3 3,480,425 7.5000 5,595 21,550 27,145 0 203 3,474,830
RFC 93S27 M-3 1,894,040 7.5000 19,102 11,725 30,827 0 113 1,874,937
RFC 93S28 M-2 2,623,980 7.0000 14,057 15,219 29,276 0 88 2,609,923
RFC 93S28 M-3 1,750,137 7.0000 9,376 10,151 19,526 0 59 1,740,761
RFC 93S34 M-3 1,941,679 7.0000 3,064 11,321 14,385 0 5 1,938,615
RFC 94S3 M-3 1,373,702 6.7269 2,178 7,623 9,801 0 77 1,371,524
RFC 95R20 M-3 3,094,091 7.5000 4,075 19,325 23,401 0 13 3,090,016
RFC 96S10 M-2 6,388,374 7.5000 7,644 39,914 47,557 0 14 6,380,731
RFC 96S14 M-2 3,481,872 7.5000 4,864 21,699 26,563 0 63 3,477,007
RFC 96S14 M-3 1,740,936 7.5000 2,432 10,849 13,281 0 32 1,738,504
RFC 96S16 M-2 4,281,250 7.7500 4,233 27,645 31,878 0 5 4,277,017
RFC 96S18 M-2 2,567,008 8.0000 9,719 17,106 26,825 0 8 2,557,289
RFC 96S23 M-2 3,072,650 7.7500 2,974 19,840 22,813 0 4 3,069,676
RFC 96S25 M-2 3,071,696 7.7500 3,196 19,828 23,024 0 10 3,068,501
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 4,307,223 7.5000 20,569 26,920 47,489 0 0 4,286,654
SASCO 9601 B-1 3,066,479 7.2500 3,570 18,527 22,096 0 0 3,062,910
SASCO 9601 B-2 1,577,128 7.2500 1,836 9,528 11,364 0 0 1,575,292
SASCO 9602 B-2 2,381,300 7.0000 3,694 13,891 17,585 0 0 2,377,606
SASI 9405 B-2 4,429,879 7.0000 19,679 25,841 45,520 0 0 4,410,200
SASI 9405 B-3 3,322,410 7.0000 14,759 19,381 34,140 0 0 3,307,650
SASI 9504 B-2 4,172,542 7.5000 5,048 26,078 31,126 0 0 4,167,494
SASI 93J 3-B 14,239,597 6.8080 84,441 80,725 165,166 0 61 14,155,156
SBMSI 92D B-4 2,700,534 8.0143 21,321 17,563 38,884 0 473 2,679,212
SBMSI 9409 B-2 3,844,250 7.0000 27,271 22,425 49,696 0 0 3,816,979
</TABLE>
