Payment Date: 06/25/00
------------------------------------------------------------
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 140,532,061.36 8.000000% 1,440,033.78 936,880.41 2,376,914.19 0.00 0.00
NB1 145,471,254.07 8.000000% 1,838,832.42 969,808.36 2,808,640.78 0.00 0.00
PO 950,041.36 0.000000% 859.22 0.00 859.22 0.00 0.00
X 0.00 0.000000% 0.00 317.94 317.94 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,577,531.52 8.000000% 6,653.32 77,183.54 83,836.87 0.00 0.00
B2 5,788,266.86 8.000000% 3,326.37 38,588.45 41,914.82 0.00 0.00
B3 3,055,278.94 8.000000% 1,755.79 20,368.53 22,124.32 0.00 0.00
B4 2,251,048.10 8.000000% 1,293.62 15,006.99 16,300.61 0.00 0.00
B5 964,877.44 8.000000% 554.49 6,432.52 6,987.01 0.00 0.00
B6 2,092,263.40 8.000000% 1,202.37 13,948.42 15,150.79 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 312,682,623.04 - 3,294,511.39 2,078,535.16 5,373,046.55 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 139,092,027.59 0.00
NB1 143,632,421.65 0.00
PO 949,182.14 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 11,570,878.19 0.00
B2 5,784,940.48 0.00
B3 3,053,523.14 0.00
B4 2,249,754.48 0.00
B5 964,322.95 0.00
B6 2,091,061.03 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 309,388,111.65 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 140,532,061.36 8.000000% 12669BNB4 10.010384 6.512717 966.897185
NB1 145,471,254.07 8.000000% 12669BNC2 12.120148 6.392219 946.712772
PO 950,041.36 0.000000% 12669BND0 0.901115 0.000000 995.463214
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 11,577,531.52 8.000000% 12669BNG3 0.573414 6.652033 997.231595
B2 5,788,266.86 8.000000% 12669BNH1 0.573414 6.652033 997.231595
B3 3,055,278.94 8.000000% 12669BNJ7 0.573414 6.652033 997.231595
B4 2,251,048.10 8.000000% 12669BNN8 0.573414 6.652033 997.231595
B5 964,877.44 8.000000% 12669BNP3 0.573414 6.652033 997.231595
B6 2,092,263.40 8.000000% 12669BNQ1 0.573414 6.652033 997.231595
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 312,682,623.04 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 151,877,970.35 157,510,142.32 309,388,112.67
Loan count 1165 395 1560
Avg loan rate 9.167448% 8.990329% 9.08
Prepay amount 1,358,799.57 1,755,831.31 3,114,630.88
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 274.27 274.27
Sub servicer fees 144,369.17 129,297.70 273,666.87
Trustee fees 1,149.94 1,195.18 2,345.12
Agg advances N/A N/A N/A
Adv this period 60,408.71 101,548.76 161,957.47
--------------------------------------------------------------------------------
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 3,992,494.02 3,992,494.02 7,984,988.04
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.775783% 100.000000% 286,953,356.79
-----------------------------------------------------------------------------
Junior 8.224217% 0.000000% 25,714,480.27
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 54 12,615,033.53
60 to 89 days 13 3,368,779.67
90 or more 6 1,880,375.34
Foreclosure 6 1,311,192.01
Totals: 79 19,175,380.55
--------------------------------------------------------------------------------
<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 5,373,046.55 5,373,046.55
Principal remittance amount 3,294,511.39 3,294,511.39
Interest remittance amount 2,078,535.16 2,078,535.16
