Payment Date: 08/25/00
------------------------------------------------------------
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 137,931,466.59 8.000000% 1,431,211.01 919,543.11 2,350,754.12 0.00 0.00
NB1 140,852,784.52 8.000000% 4,072,059.99 939,018.56 5,011,078.55 0.00 0.00
PO 947,691.30 0.000000% 2,722.48 0.00 2,722.48 0.00 0.00
X 0.00 0.000000% 0.00 317.68 317.68 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,564,172.34 8.000000% 6,752.58 77,094.48 83,847.06 0.00 0.00
B2 5,781,587.84 8.000000% 3,376.00 38,543.92 41,919.92 0.00 0.00
B3 3,051,753.49 8.000000% 1,781.99 20,345.02 22,127.01 0.00 0.00
B4 2,248,450.64 8.000000% 1,312.92 14,989.67 16,302.59 0.00 0.00
B5 963,764.08 8.000000% 562.76 6,425.09 6,987.86 0.00 0.00
B6 2,089,849.16 8.000000% 1,220.31 13,932.33 15,152.64 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 305,431,519.97 - 5,521,000.04 2,030,209.87 7,551,209.91 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 136,500,255.58 0.00
NB1 136,780,724.53 0.00
PO 944,968.82 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 11,557,419.76 0.00
B2 5,778,211.85 0.00
B3 3,049,971.50 0.00
B4 2,247,137.72 0.00
B5 963,201.32 0.00
B6 2,088,628.85 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 299,910,519.92 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 137,931,466.59 8.000000% 12669BNB4 9.949053 6.392197 948.880501
NB1 140,852,784.52 8.000000% 12669BNC2 26.839840 6.189277 901.551735
PO 947,691.30 0.000000% 12669BND0 2.855227 0.000000 991.044454
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 11,564,172.34 8.000000% 12669BNG3 0.581968 6.644358 996.071685
B2 5,781,587.84 8.000000% 12669BNH1 0.581968 6.644358 996.071685
B3 3,051,753.49 8.000000% 12669BNJ7 0.581968 6.644358 996.071685
B4 2,248,450.64 8.000000% 12669BNN8 0.581968 6.644358 996.071685
B5 963,764.08 8.000000% 12669BNP3 0.581968 6.644358 996.071685
B6 2,089,849.16 8.000000% 12669BNQ1 0.581968 6.644358 996.071685
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 305,431,519.97 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-A
Residential Asset Securitization Trust 2000-A1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 149,270,264.96 150,640,255.99 299,910,520.95
Loan count 1145 385 1530
Avg loan rate 9.165634% 8.977536% 9.07
Prepay amount 1,349,467.60 3,992,959.99 5,342,427.59
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 45.55 0.00 45.55
Sub servicer fees 141,499.43 123,562.28 265,061.71
Trustee fees 1,130.32 1,160.42 2,290.74
Agg advances N/A N/A N/A
Adv this period 82,159.44 116,979.11 199,138.55
--------------------------------------------------------------------------------
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 3,985,869.74 3,985,869.74 7,971,739.48
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.590314% 100.000000% 279,731,942.41
-----------------------------------------------------------------------------
Junior 8.409686% 0.000000% 25,684,571.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 61 13,701,807.65
60 to 89 days 20 4,703,671.88
90 or more 9 1,922,551.29
Foreclosure 15 3,424,212.70
Totals: 105 23,752,243.52
--------------------------------------------------------------------------------
<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 7,551,209.91 7,551,209.91
Principal remittance amount 5,521,000.04 5,521,000.04
Interest remittance amount 2,030,209.87 2,030,209.87
