<TABLE>
November 27, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.29
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc
Mortgage Pass-Through Certificates, Series 1998-8
<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>
PO $ 582,092 $ 492,516 0.00000% $ 0.00 $ 0.00 $ 940.73 $ 491,575.65
1-A-1 99,602,894 58,080,063 7.00000% 338,800.37 338,800.37 1,143,512.51 56,936,550.33
1-A-2 7,005,000 7,005,000 7.00000% 40,862.50 40,862.50 0.00 7,005,000.00
1-A-3 9,640,000 9,640,000 7.00000% 56,233.33 56,233.33 0.00 9,640,000.00
1-A-4 500,000 500,000 7.00000% 2,916.67 2,916.67 0.00 500,000.00
1-A-5 5,024,100 5,024,100 7.42500% 31,086.62 31,086.62 0.00 5,024,100.00
1-A-6 1,674,700 1,674,700 4.72500% 6,594.13 6,594.13 0.00 1,674,700.00
1-A-7 0 0 0.25000% 1,395.58 1,395.58 0.00 0.00
1-A-8 14,534,000 14,534,000 7.00000% 84,781.67 84,781.67 0.00 14,534,000.15
1-X 0 0 0.31404% 23,799.47 23,799.47 0.00 0.00
2-A-1 10,121,000 10,121,000 6.50000% 54,822.08 54,822.08 0.00 10,121,000.00
2-A-2 3,757,000 3,757,000 6.35000% 19,880.79 19,880.79 0.00 3,757,000.00
2-A-3 7,472,000 7,472,000 6.40000% 39,850.67 39,850.67 0.00 7,472,000.00
2-A-4 0 0 6.75000% 10,190.40 10,190.40 0.00 0.00
2-A-5 2,000,000 3,138,365 6.75000% 17,653.30 17,653.30 0.00 3,138,364.87
2-A-6 33,552,000 22,320,940 6.50000% 120,905.09 120,905.09 369,176.06 21,951,764.21
2-A-7 5,809,000 5,809,000 6.75000% 32,675.63 32,675.63 0.00 5,809,000.00
2-A-8 3,866,000 3,866,000 6.75000% 21,746.25 21,746.25 0.00 3,866,000.00
2-A-9 12,105,279 0 7.47500% 0.00 0.00 0.00 0.00
2-A-10 3,138,406 0 3.95381% 0.00 0.00 0.00 0.00
2-A-11 9,952,000 9,952,000 6.75000% 55,980.00 55,980.00 0.00 9,952,000.00
2-X 0 0 0.53048% 31,282.83 31,282.83 0.00 0.00
3-A-1 26,138,000 13,758,535 6.50000% 74,525.40 74,525.40 218,186.89 13,540,348.53
3-A-2 16,619,000 9,925,511 6.50000% 53,763.18 53,763.18 177,290.72 9,748,219.96
3-A-3 13,367,436 13,367,436 6.50000% 72,406.95 72,406.95 0.00 13,367,436.00
3-A-4 6,462,480 5,813,211 6.50000% 31,488.23 31,488.23 26,265.53 5,786,945.79
3-A-5 78,300,000 53,628,724 6.92501% 309,482.89 309,482.89 527,552.25 53,101,171.58
3-X 0 0 0.46513% 16,227.45 16,227.45 0.00 0.00
4-A-1 84,943,000 46,733,593 6.75000% 262,876.46 262,876.46 1,436,962.52 45,296,630.93
4-A-2 18,672,000 18,672,000 6.75000% 105,030.00 105,030.00 0.00 18,672,000.00
4-A-3 19,920,950 19,920,950 6.75000% 112,055.34 112,055.34 0.00 19,920,950.00
4-X 0 0 0.95636% 75,970.44 75,970.44 0.00 0.00
R-I 50 0 7.00000% 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 6.50000% 0.00 0.00 0.00 0.00
R-IV 50 0 6.75000% 0.00 0.00 0.00 0.00
R-V 50 0 7.00000% 0.00 0.00 0.00 0.00
R-VI 50 0 7.00000% 0.92 0.92 0.00 0.00
B-1 5,141,000 5,017,655 6.89844% 28,845.00 28,845.00 5,009.62 5,012,645.80
B-2 2,281,291 2,270,194 6.89844% 13,050.67 13,050.67 2,266.56 2,267,927.28
B-3 1,347,000 1,314,682 6.89844% 7,557.72 7,557.72 1,312.58 1,313,369.75
<PAGE>
November 27, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.29
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc.
Mortgage Pass-Through Certificates, Series 1998-8
<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>
B-4 $ 1,102,000 $ 1,075,560 6.89844% $ 6,183.08 $ 6,183.08 $ 1,073.84 $ 1,074,486.61
B-5 734,000 716,390 6.89844% 4,118.31 4,118.31 715.24 715,674.39
B-6 980,595 957,068 6.89844% 5,501.90 5,501.90 955.53 956,112.86
3-B-1 2,180,000 1,958,653 6.73604% 10,994.64 10,994.64 8,939.39 1,949,713.68
3-B-2 726,000 652,285 6.73604% 3,661.52 3,661.52 2,977.06 649,308.32
3-B-3 436,000 391,731 6.73604% 2,198.93 2,198.93 1,787.88 389,942.74
3-B-4 364,000 328,518 6.73604% 1,835.80 1,835.80 1,492.63 325,548.52
3-B-5 291,000 261,453 6.73604% 1,467.63 1,467.63 1,193.29 260,259.95
3-B-6 352,474 326,497 6.73604% 1,832.75 1,832.75 1,490.15 325,006.45
4-B-1 4,821,000 4,714,567 6.75000% 26,519.44 26,519.44 4,346.36 4,710,220.70
4-B-2 2,210,000 2,161,210 6.75000% 12,156.81 12,156.81 1,992.42 2,159,217.53
4-B-3 1,540,000 1,506,002 6.75000% 8,471.26 8,471.26 1,388.38 1,504,613.12
4-B-4 804,000 786,250 6.75000% 4,422.66 4,422.66 724.84 785,525.29
4-B-5 401,000 392,147 6.75000% 2,205.83 2,205.83 361.52 391,785.63
4-B-6 603,571 590,246 6.75000% 3,320.13 3,320.13 544.15 589,701.85
$370,626,277 $2,249,628.72 $2,249,628.72 $3,938,458.65 $366,687,818.47
</TABLE>
