<TABLE>
December 26, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.25
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 $ 109,479,365 6.75000% $ 615,821.43 $2,252,462.40 $ 2,868,283.83 107,226,902.76
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 15,198,013 6.75000% 85,488.82 249,741.22 335,230.04 14,948,271.56
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 335,662 0.00000% 0.00 464.99 464.99 335,197.40
X 0 0.22250% 33,105.75 0.00 33,105.75 0.00
B-1 4,604,092 6.75000% 25,898.02 4,640.82 30,538.84 4,604,092.12
B-2 2,544,387 6.75000% 14,312.18 2,564.68 16,876.86 2,544,387.30
B-3 1,453,950 6.75000% 8,178.47 1,465.55 9,644.02 1,453,949.59
B-4 848,096 6.75000% 4,770.54 854.86 5,625.40 848,096.48
B-5 605,853 6.75000% 3,407.92 610.69 4,018.61 605,853.10
B-6 832,357 6.75000% 4,682.01 839.00 5,521.01 832,357.07
$ 199,202,697 $ 1,151,732.82 $ 2,513,644.21 $ 3,665,377.03 $196,689,052.80
</TABLE>
