Payment Date: 10/25/00
------------------------------------------------------------
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 135,232,340.86 8.000000% 1,385,425.62 901,548.94 2,286,974.56 0.00 0.00
NB1 134,363,286.67 8.000000% 2,503,870.42 895,755.24 3,399,625.66 0.00 0.00
PO 944,078.38 0.000000% 857.21 0.00 857.21 0.00 0.00
X 0.00 0.000000% 0.00 310.22 310.22 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,550,549.46 8.000000% 6,953.70 77,003.66 83,957.36 0.00 0.00
B2 5,774,776.99 8.000000% 3,476.55 38,498.51 41,975.06 0.00 0.00
B3 3,048,158.45 8.000000% 1,835.06 20,321.06 22,156.12 0.00 0.00
B4 2,245,801.91 8.000000% 1,352.02 14,972.01 16,324.03 0.00 0.00
B5 962,628.75 8.000000% 579.52 6,417.52 6,997.04 0.00 0.00
B6 2,087,387.27 8.000000% 1,256.66 13,915.92 15,172.58 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 296,209,008.74 - 3,905,606.75 1,968,743.08 5,874,349.83 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 133,846,915.25 0.00
NB1 131,859,416.26 0.00
PO 943,221.18 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 11,543,595.77 0.00
B2 5,771,300.44 0.00
B3 3,046,323.38 0.00
B4 2,244,449.89 0.00
B5 962,049.22 0.00
B6 2,086,130.61 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 292,303,402.00 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 135,232,340.86 8.000000% 12669BNB4 9.630776 6.267111 930.435826
NB1 134,363,286.67 8.000000% 12669BNC2 16.503559 5.904119 869.114313
PO 944,078.38 0.000000% 12669BND0 0.899004 0.000000 989.211606
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 11,550,549.46 8.000000% 12669BNG3 0.599302 6.636530 994.880270
B2 5,774,776.99 8.000000% 12669BNH1 0.599302 6.636530 994.880269
B3 3,048,158.45 8.000000% 12669BNJ7 0.599302 6.636532 994.880268
B4 2,245,801.91 8.000000% 12669BNN8 0.599302 6.636529 994.880270
B5 962,628.75 8.000000% 12669BNP3 0.599302 6.636525 994.880269
B6 2,087,387.27 8.000000% 12669BNQ1 0.599302 6.636533 994.880269
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 296,209,008.74 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 146,601,221.43 145,702,181.59 292,303,403.02
Loan count 1125 371 1496
Avg loan rate 9.163491% 8.963039% 9.06
Prepay amount 1,302,808.70 2,424,221.66 3,727,030.36
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 138,768.49 116,721.99 255,490.48
Trustee fees 1,109.96 1,111.61 2,221.57
Agg advances N/A N/A N/A
Adv this period 93,626.85 140,758.46 234,385.31
--------------------------------------------------------------------------------
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 3,979,159.62 3,979,159.62 7,958,319.24
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.338823% 100.000000% 270,539,705.92
-----------------------------------------------------------------------------
Junior 8.661177% 0.000000% 25,653,849.31
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 67 14,346,836.17
60 to 89 days 19 5,925,807.92
90 or more 6 1,937,413.91
Foreclosure 25 5,456,831.65
Totals: 117 27,666,889.65
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 250,200.00
Current Total Outstanding Number of Loans: 1
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 5,874,349.83 5,874,349.83
Principal remittance amount 3,905,606.75 3,905,606.75
Interest remittance amount 1,968,743.08 1,968,743.08
