Payment Date: 05/25/00
------------------------------------------------------------
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 141,582,485.84 8.000000% 1,050,424.48 943,883.24 1,994,307.72 0.00 0.00
NB1 146,668,504.42 8.000000% 1,197,250.34 977,790.03 2,175,040.37 0.00 0.00
PO 950,893.71 0.000000% 852.35 0.00 852.35 0.00 0.00
X 0.00 0.000000% 0.00 455.05 455.05 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,584,137.27 8.000000% 6,605.75 77,227.58 83,833.33 0.00 0.00
B2 5,791,569.45 8.000000% 3,302.59 38,610.46 41,913.05 0.00 0.00
B3 3,057,022.18 8.000000% 1,743.24 20,380.15 22,123.39 0.00 0.00
B4 2,252,332.47 8.000000% 1,284.37 15,015.55 16,299.92 0.00 0.00
B5 965,427.97 8.000000% 550.53 6,436.19 6,986.71 0.00 0.00
B6 2,093,457.17 8.000000% 1,193.78 13,956.38 15,150.16 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 314,945,830.47 - 2,263,207.43 2,093,754.63 4,356,962.06 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 140,532,061.36 0.00
NB1 145,471,254.07 0.00
PO 950,041.36 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 11,577,531.52 0.00
B2 5,788,266.86 0.00
B3 3,055,278.94 0.00
B4 2,251,048.10 0.00
B5 964,877.44 0.00
B6 2,092,263.40 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 312,682,623.04 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
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 141,582,485.84 8.000000% 12669BNB4 7.302018 6.561397 976.907569
NB1 146,668,504.42 8.000000% 12669BNC2 7.891339 6.444828 958.832920
PO 950,893.71 0.000000% 12669BND0 0.893914 0.000000 996.364329
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 11,584,137.27 8.000000% 12669BNG3 0.569314 6.655829 997.805009
B2 5,791,569.45 8.000000% 12669BNH1 0.569314 6.655829 997.805009
B3 3,057,022.18 8.000000% 12669BNJ7 0.569314 6.655829 997.805009
B4 2,252,332.47 8.000000% 12669BNN8 0.569314 6.655829 997.805009
B5 965,427.97 8.000000% 12669BNP3 0.569314 6.655829 997.805009
B6 2,093,457.17 8.000000% 12669BNQ1 0.569314 6.655829 997.805009
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 314,945,830.47 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 153,325,529.86 159,357,094.20 312,682,624.06
Loan count 1172 397 1569
Avg loan rate 9.171825% 9.001337% 9.08
Prepay amount 969,371.06 1,114,057.12 2,083,428.18
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 449.80 1,223.71 1,673.51
Sub servicer fees 145,907.10 131,593.85 277,500.95
Trustee fees 1,157.88 1,204.22 2,362.09
Agg advances N/A N/A N/A
Adv this period 67,772.37 63,189.76 130,962.13
--------------------------------------------------------------------------------
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 3,995,774.32 3,995,774.32 7,991,548.64
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.830193% 100.000000% 289,201,883.97
-----------------------------------------------------------------------------
Junior 8.169807% 0.000000% 25,729,266.25
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 52 11,077,107.93
60 to 89 days 9 2,027,617.25
90 or more 10 2,288,663.17
Foreclosure 0 0.00
Totals: 71 15,393,388.35
--------------------------------------------------------------------------------
<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 4,356,962.06 4,356,962.06
Principal remittance amount 2,263,207.43 2,263,207.43
Interest remittance amount 2,093,754.63 2,093,754.63
