Payment Date: 11/25/00
------------------------------------------------------------
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 133,846,915.25 8.000000% 2,052,024.98 892,312.77 2,944,337.75 0.00 0.00
NB1 131,859,416.26 8.000000% 1,640,008.62 879,062.78 2,519,071.40 0.00 0.00
PO 943,221.18 0.000000% 876.86 0.00 876.86 0.00 0.00
X 0.00 0.000000% 0.00 309.92 309.92 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,543,595.77 8.000000% 7,033.06 76,957.31 83,990.36 0.00 0.00
B2 5,771,300.44 8.000000% 3,516.23 38,475.34 41,991.56 0.00 0.00
B3 3,046,323.38 8.000000% 1,856.00 20,308.82 22,164.83 0.00 0.00
B4 2,244,449.89 8.000000% 1,367.45 14,963.00 16,330.45 0.00 0.00
B5 962,049.22 8.000000% 586.14 6,413.66 6,999.80 0.00 0.00
B6 2,086,130.61 8.000000% 1,271.00 13,907.54 15,178.53 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 292,303,402.00 - 3,708,540.34 1,942,711.13 5,651,251.47 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 131,794,890.30 0.00
NB1 130,219,407.60 0.00
PO 942,344.32 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 11,536,562.71 0.00
B2 5,767,784.21 0.00
B3 3,044,467.38 0.00
B4 2,243,082.44 0.00
B5 961,463.08 0.00
B6 2,084,859.61 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 288,594,861.65 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 133,846,915.25 8.000000% 12669BNB4 14.264636 6.202906 916.171190
NB1 131,859,416.26 8.000000% 12669BNC2 10.809656 5.794095 858.304657
PO 943,221.18 0.000000% 12669BND0 0.919615 0.000000 988.291991
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 11,543,595.77 8.000000% 12669BNG3 0.606141 6.632535 994.274128
B2 5,771,300.44 8.000000% 12669BNH1 0.606141 6.632535 994.274128
B3 3,046,323.38 8.000000% 12669BNJ7 0.606141 6.632535 994.274126
B4 2,244,449.89 8.000000% 12669BNN8 0.606141 6.632535 994.274129
B5 962,049.22 8.000000% 12669BNP3 0.606141 6.632535 994.274128
B6 2,086,130.61 8.000000% 12669BNQ1 0.606141 6.632535 994.274128
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 292,303,402.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 144,541,239.68 144,053,623.00 288,594,862.68
Loan count 1116 364 1480
Avg loan rate 9.161585% 8.955615% 9.06
Prepay amount 1,969,692.12 1,560,526.21 3,530,218.33
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 137,241.39 113,905.44 251,146.83
Trustee fees 1,099.51 1,092.77 2,192.28
Agg advances N/A N/A N/A
Adv this period 99,850.79 124,478.19 224,328.98
--------------------------------------------------------------------------------
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 3,975,772.02 3,975,772.02 7,951,544.04
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.228432% 100.000000% 266,649,552.69
-----------------------------------------------------------------------------
Junior 8.771568% 0.000000% 25,638,219.43
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 71 13,761,995.80
60 to 89 days 15 3,566,539.36
90 or more 6 2,192,528.19
Foreclosure 24 6,282,368.03
Totals: 116 25,803,431.38
--------------------------------------------------------------------------------
<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
Totals: 0 N/A
Current Total Outstanding Balance: 1,115,938.42
Current Total Outstanding Number of Loans: 4
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 5,651,251.47 5,651,251.47
Principal remittance amount 3,708,540.34 3,708,540.34
Interest remittance amount 1,942,711.13 1,942,711.13
