<TABLE>
May 25, 2000 - INFORMATION ON DISTRIBUTION EXHIBIT 28.4
TO CERTIFICATEHOLDERS
Structured Asset Mortgage Investments, Inc
Mortgage Pass-Through Certificates, Series 2000-1
<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>
IA1 $ 159,082,785 6.65626% $ 882,409.04 $ 3,789,798.23 $ 4,672,207.27 $ 155,292,986.57
IAIO 0 0.92000% 121,962.75 0.00 121,962.75 0.00
IB1 5,068,597 7.57626% 32,000.67 7,712.97 39,713.64 5,060,884.34
IB2 1,048,699 7.57626% 6,620.98 1,595.82 8,216.80 1,047,103.51
IB3 786,500 7.57626% 4,965.58 1,196.83 6,162.41 785,302.78
IB4 349,600 7.57626% 2,207.20 531.99 2,739.19 349,067.63
IB5 262,100 7.57626% 1,654.77 398.84 2,053.61 261,701.33
IB6 786,588 7.57626% 4,966.14 1,196.96 6,163.10 785,390.90
IIA1 111,797,215 7.24704% 675,165.99 4,723,821.26 5,398,987.25 107,073,393.78
IIB1 2,863,228 7.24704% 17,291.61 56.23 17,347.84 2,863,172.06
IIB2 1,766,694 7.24704% 10,669.42 34.69 10,704.11 1,766,659.36
IIB3 913,745 7.24704% 5,518.29 17.94 5,536.23 913,727.26
IIB4 548,267 7.24704% 3,311.10 10.77 3,321.87 548,256.35
IIB5 182,789 7.24704% 1,103.90 3.59 1,107.49 182,785.45
IIB6 426,482 7.24704% 2,575.61 6.52 2,582.13 426,475.05
IIIA1 139,305,134 7.20473% 836,379.50 672,070.29 1,508,449.79 138,633,063.38
IIIB1 4,053,609 7.20473% 24,337.62 779.31 25,116.93 4,052,829.42
IIIB2 2,026,854 7.20473% 12,169.11 389.67 12,558.78 2,026,464.67
IIIB3 900,791 7.20473% 5,408.29 173.18 5,581.47 900,617.66
IIIB4 525,403 7.20473% 3,154.49 101.01 3,255.50 525,302.01
IIIB5 225,273 7.20473% 1,352.52 43.31 1,395.83 225,229.36
IIIB6 525,492 7.20473% 3,155.02 100.91 3,255.93 525,390.96
RI 0 7.57626% 0.00 0.00 0.00 0.00
RII 0 7.57626% 0.00 0.00 0.00 0.00
$ 433,445,844 $ 2,658,379.60 $ 9,200,040.32 $ 11,858,419.92 $ 424,245,803.83
</TABLE>
