<TABLE>
November 1, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.32
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 45,085,472 6.750000% 18,000 253,606 271,605 0 0 45,067,472 0
A-2 52,901,405 6.750000% 323,995 297,570 621,565 0 0 52,577,410 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 53,257,465 6.750000% 102,072 299,573 401,646 0 0 53,155,393 0
C 39,831,213 6.750000% 76,340 224,051 300,390 0 0 39,754,873 0
D 64,669,779 6.750000% 123,945 363,768 487,712 0 0 64,545,834 0
E 37,386,525 6.750000% 71,654 210,299 281,954 0 0 37,314,871 0
F 46,476,084 6.750000% 89,075 261,428 350,503 0 0 46,387,009 0
G 13,068,316 6.750000% 25,047 73,509 98,556 0 0 13,043,270 0
H 14,308,648 6.750000% 27,405 80,486 107,891 0 0 14,281,243 19
X 447,437,708 0.414311% N/A 154,482 154,482 N/A 0 446,580,177 N/A
PO 541,122 N/A 541,122 0 541,122 N/A 0 0
Residual R-1 0 6.750000% 0 0.00 0.00 0.00 0 0 N/A
R-2 0 6.750000% 0 451,322.73 451,322.73 0.00 0 0 N/A
R-3 0 6.750000% 0 0.00 0.00 0.00 0 0 N/A
Totals 447,437,709 1,398,654 3,122,641.88 4,521,295.91 0 0 446,580,177 19
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 0.301887 4.253419 755.861483
A-2 64,862,910 6.750000% 073914F32 4.995067 4.587682 810.592837
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 1.662422 4.879063 865.726578
C 45,920,819 6.750000% 073914C35 1.662422 4.879063 865.726578
D 74,556,836 6.750000% 073914C43 1.662422 4.879063 865.726577
E 43,083,016 6.750000% 073914C50 1.663169 4.881255 866.115562
F 53,402,301 6.750000% 073914C68 1.668003 4.895444 868.663148
G 14,962,963 6.750000% 073914C76 1.673900 4.912749 871.703657
H 16,510,861 6.750000% PRIVATE 1.659812 4.874739 864.960521
X 515,964,267 0.414311% 073914C84 0.000000 0.299405 865.525397
PO 2,008,801 N/A PRIVATE 269.375506 0.000000 0.000000
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
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 8,116,951 8.2182 53,005 55,398 108,403 0 191 8,063,945
BSMSI 9308 M 15,886,158 7.5000 115,383 99,288 214,672 0 0 15,770,775
CAPPTC 94C B-1 5,126,767 6.7500 17,764 28,838 46,602 0 0 5,109,003
CFC 9301 B-1 16,320,054 7.1250 30,728 96,900 127,628 0 0 16,289,327
CFC 9401 B-1 7,680,990 6.8750 33,710 44,006 77,715 0 0 7,647,280
CFC 9409 B-2 2,940,777 6.5000 13,441 15,929 29,370 0 0 2,927,336
CFC 9418 B-3 1,560,882 8.0000 7,912 10,406 18,318 0 0 1,552,970
CFC 9602 B-2 2,728,547 7.7500 2,958 17,622 20,579 0 0 2,725,590
CFC 9705 B-3 2,027,223 7.5000 2,030 12,670 14,700 0 0 2,025,193
CHASE 94E B-2 1,299,103 6.2500 11,754 6,766 18,521 0 0 1,287,349
CHEMPT 9601 B-3 2,282,070 7.2500 2,907 13,788 16,694 0 0 2,279,163
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 6,969,840 7.5000 80,523 43,562 124,085 0 0 6,889,316
CITIMT 9401 B-1 9,133,418 6.5000 54,546 49,473 104,019 0 0 9,078,872
CITIMT 9405 B-1 14,382,358 6.2500 50,602 74,908 125,510 0 0 14,331,756
CITIMT 9407 B-1 8,482,557 6.2500 52,101 44,180 96,281 0 0 8,430,456
CITIMT 9410 B-1 7,824,149 6.2500 72,168 40,751 112,919 0 0 7,751,981
CITIMT 9411 B-1 13,738,884 6.2500 68,974 71,557 140,531 0 0 13,669,910
CITIMT 9413 B-2 1,101,414 6.5000 2,375 5,966 8,341 0 0 1,099,038
CITIMT 9502 B-3 1,234,839 7.5000 1,791 7,718 9,508 0 0 1,233,048
CITIMT 9601 B-1 2,404,510 7.5000 2,691 15,028 17,719 0 0 2,401,819
CITIMT 9703 B-1 1,956,080 7.2500 2,044 11,818 13,862 0 0 1,954,036
CITIMT 9703 B-2 1,956,080 7.2500 2,044 11,818 13,862 0 0 1,954,036
CITIMT 9707 B-1 1,963,314 7.0000 1,983 11,453 13,435 0 0 1,961,331
CWD 94A B-3 1,681,589 6.7500 8,816 9,459 18,275 0 0 1,672,773
CWD 94C B-2 2,626,532 6.5000 7,159 14,227 21,386 0 0 2,619,373
CWD 94G B-1 3,942,832 6.5000 25,498 21,357 46,855 0 0 3,917,334
DLJ 9403 B-1 6,224,439 6.5000 33,716 36,753 70,469 0 0 6,187,686
FBCS 9302R 1 7,249,913 7.4250 33,492 44,859 78,351 7,555 0 7,208,865
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 6,715,732 6.5000 26,051 36,295 62,346 0 82 6,689,681
GECAP 9416 B-2 2,792,962 6.5000 10,037 15,076 25,113 0 52 2,782,925
GECAP 9427 B-2 2,060,263 6.5000 7,101 11,160 18,260 0 0 2,053,162
GECAP 9507 B-2 4,536,727 7.5000 17,488 28,355 45,842 0 0 4,519,240
GECAP 9615 B-1 2,974,912 7.7500 3,189 19,213 22,402 0 0 2,971,723
GECAP 9616 B-2 2,377,063 7.7500 2,494 15,352 17,846 0 0 2,374,570
GECAP 9701 B-1 3,594,521 7.5000 3,762 22,466 26,227 0 0 3,590,760
GECAP 9702 1-B-2 4,309,488 7.5000 4,779 26,934 31,714 0 0 4,304,709
GECAP 9709 1-B-1 4,599,879 7.2500 4,638 27,791 32,429 0 0 4,595,241
GECAP 9709 1-B-2 3,631,305 7.2500 3,661 21,939 25,600 0 0 3,627,644
GECAP 9709 2-B-2 2,543,088 7.0000 2,555 14,835 17,389 0 0 2,540,533
GECAP 9712 B-1 5,952,959 7.0000 6,074 34,726 40,800 0 0 5,946,885
GECAP 9712 B-2 4,699,704 7.0000 4,795 27,415 32,210 0 0 4,694,909
HMSI 9705 B-2 4,794,042 7.2500 6,635 28,964 35,599 0 0 4,787,407
MORSRV 9602 B-1 1,877,278 7.2500 4,702 11,342 16,044 0 0 1,872,575
MSCAPI 9601 B-2 2,236,268 7.2500 2,861 13,511 16,371 0 0 2,233,407
NSCOR 9604 B-1 4,585,349 7.7500 5,514 29,614 35,128 0 0 4,579,835
NSCOR 9605 B-1 4,395,500 8.0000 4,569 29,303 33,871 0 0 4,390,931
PHMSC 93E 2-B 15,884,702 7.3942 87,320 97,763 185,083 0 117 15,797,382
PHMSC 93L 3-B-3 5,000,000 6.6412 0 27,669 27,669 0 3 5,000,000
PHMSC 94A 5-B 18,162,333 6.8036 68,603 102,900 171,503 0 75 18,093,730
PHMSC 94E 2-B 29,325,916 7.3399 145,520 179,356 324,876 0 19 29,180,396
PHMSC 95A 3-B 6,030,324 8.6840 12,699 45,130 57,829 0 (1,491) 6,017,625
PNC 9502 B-3 2,531,193 7.5000 9,239 15,820 25,059 0 0 2,521,953
PNC 9702 B-2 1,682,831 7.5000 1,745 10,518 12,263 0 0 1,681,086
PNC 9705 B-2 2,548,522 7.2500 2,509 15,397 17,906 0 0 3,546,014
PNC 9705 B-3 3,398,031 7.2500 3,345 20,530 23,875 0 0 3,394,686
PWMAC 9307 M-3 1,435,278 7.5000 2,918 8,970 11,888 0 0 1,432,360
PWMAC 9402 M-2 2,963,058 6.5000 9,870 16,050 25,920 0 0 2,953,188
PWMAC 9402 M-3 2,181,846 6.5000 7,268 11,818 19,086 0 0 2,174,578
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 4,339,545 7.2500 27,193 26,207 53,401 0 11 4,312,352
RAST 96A3 B-1-B 6,683,166 7.5000 6,487 41,770 48,256 0 0 6,676,679
RAST 96A4 B-2 4,806,462 7.5000 4,850 30,040 34,891 0 0 4,801,612
RFC 93S10 M-2 1,736,563 8.5000 2,398 12,298 14,696 0 3 1,734,165
RFC 93S18 M-2 5,460,034 7.5000 49,367 33,854 83,221 0 271 5,410,667
RFC 93S18 M-3 3,301,280 7.5000 29,848 20,469 50,318 0 164 3,271,432
RFC 93S21 M-3 2,393,611 7.5000 9,060 14,912 23,972 0 49 2,384,550
RFC 93S22 M-2 3,846,897 7.0000 39,193 22,229 61,422 0 211 3,807,704
RFC 93S22 M-3 2,318,893 7.0000 23,625 13,400 37,025 0 127 2,295,268
RFC 93S24 M-3 3,411,291 7.0000 25,015 19,804 44,819 0 96 3,386,276
RFC 93S26 M-2 5,013,317 7.5000 69,053 31,011 100,064 0 322 4,944,264
RFC 93S26 M-3 3,413,843 7.5000 47,022 21,117 68,139 0 219 3,366,820
RFC 93S27 M-3 1,856,488 7.5000 15,207 11,556 26,763 0 47 1,841,281
RFC 93S28 M-2 2,571,509 7.0000 13,330 14,961 28,291 0 39 2,558,180
RFC 93S28 M-3 1,715,141 7.0000 8,891 9,979 18,870 0 26 1,706,250
RFC 93S34 M-3 1,934,030 7.0000 3,112 16,955 20,067 0 (5,674) 1,930,918
RFC 94S3 M-3 1,367,137 6.7269 2,178 7,606 9,784 0 57 1,364,959
RFC 95R20 M-3 3,081,724 7.5000 4,180 19,255 23,435 0 6 3,077,544
RFC 96S10 M-2 6,365,263 7.5000 7,808 39,763 47,571 0 20 6,357,455
RFC 96S14 M-2 3,466,919 7.5000 5,102 21,660 26,763 0 8 3,461,817
RFC 96S14 M-3 1,733,460 7.5000 2,551 10,830 13,381 0 4 1,730,909
RFC 96S16 M-2 4,268,517 7.7500 4,359 27,564 31,923 0 4 4,264,158
RFC 96S18 M-2 2,541,863 8.0000 2,682 16,941 19,624 0 5 2,539,180
RFC 96S23 M-2 3,063,520 7.7500 3,130 19,779 22,909 0 6 3,060,390
RFC 96S25 M-2 3,062,056 7.7500 3,300 19,769 23,069 0 7 3,058,756
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 4,233,798 7.5000 27,029 26,461 53,490 0 0 4,206,769
SASCO 9601 B-1 3,055,696 7.2500 3,650 18,461 22,111 0 0 3,052,046
SASCO 9601 B-2 1,571,582 7.2500 1,877 9,495 11,372 0 0 1,569,705
SASCO 9602 B-2 2,370,023 7.0000 3,828 13,825 17,653 0 0 2,366,195
SASI 9405 B-2 4,369,870 7.0000 19,683 25,491 45,174 0 0 4,350,187
SASI 9405 B-3 3,277,403 7.0000 14,762 19,118 33,881 0 0 3,262,641
SASI 9504 B-2 4,157,315 7.5000 5,145 25,983 31,128 0 0 4,152,171
SASI 93J 3-B 14,024,181 6.8080 70,581 79,500 150,081 0 64 13,953,600
SBMSI 92D B-4 2,647,464 8.0143 20,840 17,312 38,152 0 369 2,626,624
SBMSI 9409 B-2 3,760,061 7.0000 6,564 21,934 28,497 0 0 3,753,497
</TABLE>
