<TABLE>
September 25, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.22
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc
Mortgage Pass-Through Certificates, Series 1998-11
<CAPTION>
<PAGE>
Principal Amt.
Outstanding Ending
Certificate Prior to Interest Interest Principal Total Certificate
Class Distribution Rate Distribution Distribution Distribution Balance
<S> <C> <C> <C> <C> <C> <C>
A-1 $ 114,139,079 6.75000% $ 642,032.32 $2,028,068.03 $ 2,670,100.35 112,111,010.65
A-2 8,996,934 6.75000% 50,607.75 0.00 50,607.75 8,996,934.00
A-3 3,142,585 6.75000% 17,677.04 0.00 17,677.04 3,142,585.00
A-4 1,000,000 6.50000% 5,416.67 0.00 5,416.67 1,000,000.00
A-5 1,000,000 7.00000% 5,833.33 0.00 5,833.33 1,000,000.00
A-6 3,014,797 6.75000% 16,958.23 0.00 16,958.23 3,014,797.00
A-7 197,146 6.75000% 1,108.95 0.00 1,108.95 197,146.00
A-8 8,951,364 7.00000% 52,216.29 0.00 52,216.29 8,951,364.00
A-9 5,116,537 7.00000% 29,846.47 0.00 29,846.47 5,116,537.00
A-10 2,999,527 7.00000% 17,497.24 0.00 17,497.24 2,999,527.00
A-11 1,271,407 7.00000% 7,416.54 0.00 7,416.54 1,271,407.00
A-12 679,216 0.00000% 0.00 0.00 0.00 679,216.00
A-13 15,714,657 6.75000% 88,394.95 242,861.55 313,256.50 15,489,795.84
A-14 546,386 6.50000% 2,959.59 0.00 2,959.59 546,386.00
A-15 540,367 6.50000% 2,926.99 0.00 2,926.99 540,367.00
A-16 540,366 7.00000% 3,152.14 0.00 3,152.14 540,366.00
A-17 546,386 7.00000% 3,187.25 0.00 3,187.25 546,386.00
A-18 24,757,903 6.75000% 139,263.20 0.00 139,263.20 24,757,903.00
PO 337,183 0.00000% 0.00 511.69 511.69 336,670.89
X 0 0.22462% 34,380.74 0.00 34,380.74 0.00
B-1 4,617,649 6.75000% 25,974.28 4,481.42 30,455.70 4,613,167.85
B-2 2,551,879 6.75000% 14,354.32 2,476.59 16,830.91 2,549,402.87
B-3 1,458,231 6.75000% 8,202.55 1,415.21 9,617.76 1,456,815.66
B-4 850,594 6.75000% 4,784.59 825.50 5,610.09 849,768.27
B-5 607,637 6.75000% 3,417.96 589.71 4,007.67 607,047.38
B-6 834,808 6.75000% 4,695.80 810.18 5,505.98 833,997.83
$ 204,412,638 $ 1,182,305.19 $ 2,264,039.88 $ 3,446,345.07 $202,148,598.24
</TABLE>
