Payment Date: 04/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
<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 105,668,468.74 8.500000% 1,008,522.23 748,484.99 1,757,007.21 0.00 0.00
CB2 6,604,279.92 0.000000% 63,032.65 0.00 63,032.65 0.00 0.00
NB1 65,839,860.99 8.000000% 1,735,336.56 438,932.41 2,174,268.97 0.00 0.00
NB2 2,000,000.00 8.000000% 0.00 13,333.33 13,333.33 0.00 0.00
NB3 17,552,195.00 8.000000% 0.00 117,014.63 117,014.63 0.00 0.00
NB4 3,545,826.29 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 694,480.93 0.000000% 1,102.24 0.00 1,102.24 0.00 0.00
X 0.00 0.000000% 0.00 78,428.21 78,428.21 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,609,187.19 8.000000% 4,733.11 50,727.91 55,461.02 0.00 0.00
B2 3,970,010.49 8.000000% 2,469.45 26,466.74 28,936.18 0.00 0.00
B3 2,205,560.94 8.000000% 1,371.91 14,703.74 16,075.65 0.00 0.00
B4 1,543,892.36 8.000000% 960.34 10,292.62 11,252.96 0.00 0.00
B5 771,946.18 8.000000% 480.17 5,146.31 5,626.48 0.00 0.00
B6 1,543,897.52 8.000000% 960.34 10,292.65 11,252.99 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 219,549,606.56 - 2,818,968.99 1,513,823.54 4,332,792.53 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 104,659,946.51 0.00
CB2 6,541,247.27 0.00
NB1 64,104,524.43 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,569,465.14 0.00
PO 693,378.69 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,604,454.09 0.00
B2 3,967,541.05 0.00
B3 2,204,189.03 0.00
B4 1,542,932.02 0.00
B5 771,466.01 0.00
B6 1,542,937.17 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 216,754,276.41 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 04/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
<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 105,668,468.74 8.500000% 12669BNR9 9.517935 7.063832 987.728869
CB2 6,604,279.92 0.000000% 12669BNS7 9.517935 0.000000 987.728869
NB1 65,839,860.99 8.000000% 12669BNT5 26.022372 6.582045 961.284307
NB2 2,000,000.00 8.000000% 12669BNU2 0.000000 6.666667 1,000.000000
NB3 17,552,195.00 8.000000% 12669BNV0 0.000000 6.666667 1,000.000000
NB4 3,545,826.29 8.000000% 12669BNW8 0.000000 0.000000 1,013.377778
PO 694,480.93 0.000000% 12669BNX6 1.580211 0.000000 994.050014
X 0.00 0.000000% 12669BNY4 0.000000 0.000000 0.000000
Residual AR 0.00 8.000000% 12669BNZ1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,609,187.19 8.000000% 12669BPA4 0.621628 6.662413 998.740366
B2 3,970,010.49 8.000000% 12669BPB2 0.621628 6.662413 998.740366
B3 2,205,560.94 8.000000% 12669BPC0 0.621628 6.662413 998.740366
B4 1,543,892.36 8.000000% 12669BPD8 0.621628 6.662413 998.740366
B5 771,946.18 8.000000% 12669BPE6 0.621628 6.662413 998.740366
B6 1,543,897.52 8.000000% 12669BPF3 0.621628 6.662413 998.740366
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 219,549,606.56 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 121,406,972.62 95,347,303.54 216,754,276.16
Loan count 988 243 1231
Avg loan rate 9.226506% 9.040616% 9.14
Prepay amount 1,002,219.46 1,655,923.21 2,658,142.67
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 73,172.50 53,244.22 126,416.72
Trustee fees 918.64 727.98 1,646.62
Agg advances N/A N/A N/A
Adv this period 33,328.24 32,917.69 66,245.93
--------------------------------------------------------------------------------
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 4,413,939.00 4,413,939.00 8,827,878.00
Special Hazard 5,244,391.04 5,244,391.04 10,488,782.08
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.967920% 100.000000% 201,905,111.88
-----------------------------------------------------------------------------
Junior 8.032080% 0.000000% 17,633,519.36
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 39 7,610,142.56
60 to 89 days 2 236,141.77
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 41 7,846,284.33
--------------------------------------------------------------------------------
<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 4,332,792.53 4,332,792.53
Principal remittance amount 2,818,968.99 2,818,968.99
Interest remittance amount 1,513,823.54 1,513,823.54
