Payment Date: 05/25/00
------------------------------------------------------------
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 104,659,946.51 8.500000% 715,241.66 741,341.29 1,456,582.95 0.00 0.00
CB2 6,541,247.27 0.000000% 44,702.61 0.00 44,702.61 0.00 0.00
NB1 64,104,524.43 8.000000% 3,305,648.34 427,363.50 3,733,011.84 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 3,569,465.14 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 693,378.69 0.000000% 20,003.57 0.00 20,003.57 0.00 0.00
X 0.00 0.000000% 0.00 76,882.98 76,882.98 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,604,454.09 8.000000% 4,915.63 50,696.36 55,611.99 0.00 0.00
B2 3,967,541.05 8.000000% 2,564.68 26,450.27 29,014.95 0.00 0.00
B3 2,204,189.03 8.000000% 1,424.82 14,694.59 16,119.41 0.00 0.00
B4 1,542,932.02 8.000000% 997.37 10,286.21 11,283.59 0.00 0.00
B5 771,466.01 8.000000% 498.69 5,143.11 5,641.79 0.00 0.00
B6 1,542,937.17 8.000000% 996.86 10,286.25 11,283.10 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 216,754,276.41 - 4,096,994.24 1,493,492.53 5,590,486.77 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 103,944,704.85 0.00
CB2 6,496,544.67 0.00
NB1 60,798,876.09 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,593,261.57 0.00
PO 673,375.12 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,599,538.46 0.00
B2 3,964,976.37 0.00
B3 2,202,764.21 0.00
B4 1,541,934.64 0.00
B5 770,967.32 0.00
B6 1,541,940.32 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 212,681,078.61 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
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 104,659,946.51 8.500000% 12669BNR9 6.750097 6.996413 980.978771
CB2 6,541,247.27 0.000000% 12669BNS7 6.750097 0.000000 980.978771
NB1 64,104,524.43 8.000000% 12669BNT5 49.570103 6.408562 911.714204
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 3,569,465.14 8.000000% 12669BNW8 0.000000 0.000000 1,020.133630
PO 693,378.69 0.000000% 12669BNX6 28.677765 0.000000 965.372249
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 7,604,454.09 8.000000% 12669BPA4 0.645601 6.658269 998.094765
B2 3,967,541.05 8.000000% 12669BPB2 0.645601 6.658269 998.094765
B3 2,204,189.03 8.000000% 12669BPC0 0.645601 6.658269 998.094765
B4 1,542,932.02 8.000000% 12669BPD8 0.645601 6.658269 998.094765
B5 771,466.01 8.000000% 12669BPE6 0.645601 6.658269 998.094765
B6 1,542,937.17 8.000000% 12669BPF3 0.645263 6.658269 998.095102
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 216,754,276.41 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 120,621,301.88 92,059,776.48 212,681,078.36
Loan count 980 240 1220
Avg loan rate 9.224113% 9.033319% 9.14
Prepay amount 706,597.24 3,225,882.23 3,932,479.47
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 1,560.58 0.00 1,560.58
Sub servicer fees 72,478.77 52,179.34 124,658.11
Trustee fees 910.55 715.10 1,625.66
Agg advances N/A N/A N/A
Adv this period 30,506.35 26,213.69 56,720.04
--------------------------------------------------------------------------------
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 5,241,554.52 5,241,554.52 10,483,109.04
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.869573% 100.000000% 199,120,757.05
-----------------------------------------------------------------------------
Junior 8.130427% 0.000000% 17,622,121.31
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 28 4,816,898.39
60 to 89 days 12 1,860,283.94
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 40 6,677,182.33
--------------------------------------------------------------------------------
<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 5,590,486.77 5,590,486.77
Principal remittance amount 4,096,994.24 4,096,994.24
Interest remittance amount 1,493,492.53 1,493,492.53
