Payment Date: 05/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 1999-G
Residential Asset Securitization Trust 1999-A7
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
----------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior CB1 126,273,232.49 7.500000% 1,273,872.97 789,207.70 2,063,080.67 0.00 0.00
NB1 68,935,554.69 7.500000% 1,096,982.60 430,847.22 1,527,829.81 0.00 0.00
NB2 5,000,000.00 7.500000% 0.00 31,250.00 31,250.00 0.00 0.00
NB3 10,600,000.00 7.500000% 0.00 66,250.00 66,250.00 0.00 0.00
PO 1,587,372.46 0.000000% 2,350.99 0.00 2,350.99 0.00 0.00
X 0.00 0.000000% 0.00 115,708.67 115,708.67 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,507,895.71 7.500000% 6,498.07 53,174.35 59,672.41 0.00 0.00
B2 4,254,444.76 7.500000% 3,249.41 26,590.28 29,839.69 0.00 0.00
B3 2,252,937.70 7.500000% 1,720.72 14,080.86 15,801.58 0.00 0.00
B4 1,625,851.82 7.500000% 1,241.77 10,161.57 11,403.35 0.00 0.00
B5 625,098.28 7.500000% 477.43 3,906.86 4,384.29 0.00 0.00
B6 1,503,282.20 7.500000% 1,148.16 9,395.51 10,543.67 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 231,165,670.09 - 2,387,542.12 1,550,573.03 3,938,115.15 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 124,999,359.52 0.00
NB1 67,838,572.09 0.00
NB2 5,000,000.00 0.00
NB3 10,600,000.00 0.00
PO 1,585,021.47 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 8,501,397.64 0.00
B2 4,251,195.35 0.00
B3 2,251,216.97 0.00
B4 1,624,610.04 0.00
B5 624,620.85 0.00
B6 1,502,134.03 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 228,778,127.97 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 1999-G
Residential Asset Securitization Trust 1999-A7
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
Factors per $1,000
------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------
Senior CB1 126,273,232.49 7.500000% 12669BFN7 9.516646 5.895886 933.825133
NB1 68,935,554.69 7.500000% 12669BFP2 13.416054 5.269245 829.663076
NB2 5,000,000.00 7.500000% 12669BFQ0 0.000000 6.250000 1,000.000000
NB3 10,600,000.00 7.500000% 12669BFR8 0.000000 6.250000 1,000.000000
PO 1,587,372.46 0.000000% 12669BFS6 1.373518 0.000000 926.017807
X 0.00 0.000000% 12669BFT4 0.000000 0.000000 0.000000
Residual AR 0.00 7.500000% 12669BFU1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,507,895.71 7.500000% 12669BFV9 0.759031 6.211231 993.037921
B2 4,254,444.76 7.500000% 12669BFW7 0.759031 6.211231 993.037924
B3 2,252,937.70 7.500000% 12669BFM9 0.759031 6.211231 993.037923
B4 1,625,851.82 7.500000% 12669BFJ6 0.759031 6.211231 993.037922
B5 625,098.28 7.500000% 12669BFK3 0.759031 6.211231 993.037911
B6 1,503,282.20 7.500000% 12669BFL1 0.759031 6.211231 993.037921
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 231,165,670.09 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 1999-G
Residential Asset Securitization Trust 1999-A7
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 136,672,432.62 92,105,695.38 228,778,128.00
Loan count 1160 253 1413
Avg loan rate 8.563590% 8.324962% 8.47
Prepay amount 1,172,292.58 1,037,564.10 2,209,856.68
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 11,232.27 7,492.34 18,724.61
Sub servicer fees 32,206.33 22,545.29 54,751.62
Trustee fees 1,034.67 699.07 1,733.74
Agg advances N/A N/A N/A
Adv this period 40,628.44 18,903.90 59,532.34
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00
Fraud 2,518,222.00 2,518,222.00 5,036,444.00
Special Hazard 3,262,482.82 3,262,482.82 6,524,965.64
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.886192% 100.000000% 212,396,159.63
-----------------------------------------------------------------------------
Junior 8.113808% 0.000000% 18,755,174.89
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 34 5,546,465.26
60 to 89 days 8 817,420.62
90 or more 2 200,550.50
Foreclosure 4 1,032,910.67
Totals: 48 7,597,347.05
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 3,938,115.15 3,938,115.15
Principal remittance amount 2,387,542.12 2,387,542.12
Interest remittance amount 1,550,573.03 1,550,573.03
