Payment Date: 04/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
<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 142,643,115.94 8.000000% 1,060,630.10 950,954.11 2,011,584.21 0.00 0.00
NB1 148,768,694.33 8.000000% 2,100,189.91 991,791.30 3,091,981.21 0.00 0.00
PO 952,109.69 0.000000% 1,215.98 0.00 1,215.98 0.00 0.00
X 0.00 0.000000% 0.00 468.64 468.64 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,590,652.02 8.000000% 6,514.75 77,271.01 83,785.76 0.00 0.00
B2 5,794,826.54 8.000000% 3,257.09 38,632.18 41,889.27 0.00 0.00
B3 3,058,741.40 8.000000% 1,719.22 20,391.61 22,110.83 0.00 0.00
B4 2,253,599.15 8.000000% 1,266.68 15,023.99 16,290.67 0.00 0.00
B5 965,970.91 8.000000% 542.94 6,439.81 6,982.75 0.00 0.00
B6 2,094,634.50 8.000000% 1,177.33 13,964.23 15,141.56 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 318,122,344.49 - 3,176,514.01 2,114,936.88 5,291,450.89 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 141,582,485.84 0.00
NB1 146,668,504.42 0.00
PO 950,893.71 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 11,584,137.27 0.00
B2 5,791,569.45 0.00
B3 3,057,022.18 0.00
B4 2,252,332.47 0.00
B5 965,427.97 0.00
B6 2,093,457.17 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 314,945,830.47 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 04/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
<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 142,643,115.94 8.000000% 12669BNB4 7.372962 6.610550 984.209586
NB1 148,768,694.33 8.000000% 12669BNC2 13.842812 6.537114 966.724259
PO 952,109.69 0.000000% 12669BND0 1.275267 0.000000 997.258244
X 0.00 0.000000% 12669BNE8 0.000000 0.000000 0.000000
Residual AR 0.00 8.000000% 12669BNF5 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,590,652.02 8.000000% 12669BNG3 0.561471 6.659572 998.374323
B2 5,794,826.54 8.000000% 12669BNH1 0.561471 6.659572 998.374323
B3 3,058,741.40 8.000000% 12669BNJ7 0.561471 6.659572 998.374323
B4 2,253,599.15 8.000000% 12669BNN8 0.561471 6.659572 998.374323
B5 965,970.91 8.000000% 12669BNP3 0.561471 6.659572 998.374323
B6 2,094,634.50 8.000000% 12669BNQ1 0.561471 6.659572 998.374323
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 318,122,344.49 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 154,383,414.63 160,562,416.86 314,945,831.49
Loan count 1179 402 1581
Avg loan rate 9.175673% 8.998728% 9.09
Prepay amount 979,960.63 2,017,563.32 2,997,523.95
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 2,700.21 0.00 2,700.21
Sub servicer fees 147,392.46 132,917.98 280,310.44
Trustee fees 1,165.89 1,220.03 2,385.92
Agg advances N/A N/A N/A
Adv this period 51,227.43 60,141.27 111,368.70
--------------------------------------------------------------------------------
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 6,446,523.00 6,446,523.00 12,893,046.00
Special Hazard 3,999,033.56 3,999,033.56 7,998,067.12
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.907164% 100.000000% 292,363,919.96
-----------------------------------------------------------------------------
Junior 8.092836% 0.000000% 25,743,946.50
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 47 10,423,836.81
60 to 89 days 12 2,108,497.24
90 or more 2 622,200.00
Foreclosure 0 0.00
Totals: 61 13,154,534.05
--------------------------------------------------------------------------------
<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 5,291,450.89 5,291,450.89
Principal remittance amount 3,176,514.01 3,176,514.01
Interest remittance amount 2,114,936.88 2,114,936.88
