Payment Date: 06/25/00
------------------------------------------------------------
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 103,944,704.85 8.500000% 1,362,151.16 736,274.99 2,098,426.15 0.00 0.00
CB2 6,496,544.67 0.000000% 85,134.46 0.00 85,134.46 0.00 0.00
NB1 60,798,876.09 8.000000% 1,845,462.27 405,325.84 2,250,788.11 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 3,593,261.57 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 673,375.12 0.000000% 4,430.06 0.00 4,430.06 0.00 0.00
X 0.00 0.000000% 0.00 75,559.68 75,559.68 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,599,538.46 8.000000% 4,988.28 50,663.59 55,651.87 0.00 0.00
B2 3,964,976.37 8.000000% 2,602.58 26,433.18 29,035.76 0.00 0.00
B3 2,202,764.21 8.000000% 1,445.88 14,685.09 16,130.97 0.00 0.00
B4 1,541,934.64 8.000000% 1,012.12 10,279.56 11,291.68 0.00 0.00
B5 770,967.32 8.000000% 506.06 5,139.78 5,645.84 0.00 0.00
B6 1,541,940.32 8.000000% 1,012.12 10,279.60 11,291.72 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 212,681,078.61 - 3,308,744.98 1,464,989.29 4,773,734.26 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 102,582,553.69 0.00
CB2 6,411,410.21 0.00
NB1 58,953,413.82 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,617,216.65 0.00
PO 668,945.06 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,594,550.17 0.00
B2 3,962,373.79 0.00
B3 2,201,318.33 0.00
B4 1,540,922.53 0.00
B5 770,461.26 0.00
B6 1,540,928.20 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 209,396,288.70 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 103,944,704.85 8.500000% 12669BNR9 12.855310 6.948600 968.123462
CB2 6,496,544.67 0.000000% 12669BNS7 12.855310 0.000000 968.123462
NB1 60,798,876.09 8.000000% 12669BNT5 27.673771 6.078095 884.040433
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 3,593,261.57 8.000000% 12669BNW8 0.000000 0.000000 1,026.934520
PO 673,375.12 0.000000% 12669BNX6 6.351076 0.000000 959.021173
X 0.00 0.000000% 12669BNY4 0.000000 0.000000 0.000000
Residual AR 0.00 8.000000% 12669BNZ1 0.000000 0.006766 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,599,538.46 8.000000% 12669BPA4 0.655142 6.653965 997.439623
B2 3,964,976.37 8.000000% 12669BPB2 0.655142 6.653965 997.439623
B3 2,202,764.21 8.000000% 12669BPC0 0.655142 6.653965 997.439623
B4 1,541,934.64 8.000000% 12669BPD8 0.655142 6.653965 997.439623
B5 770,967.32 8.000000% 12669BPE6 0.655142 6.653965 997.439623
B6 1,541,940.32 8.000000% 12669BPF3 0.655143 6.653967 997.439960
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 212,681,078.61 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 119,166,735.06 90,229,553.40 209,396,288.46
Loan count 973 234 1207
Avg loan rate 9.226549% 9.029339% 9.14
Prepay amount 1,375,454.09 1,769,127.33 3,144,581.42
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 72,118.49 50,206.47 122,324.97
Trustee fees 904.66 690.45 1,595.11
Agg advances N/A N/A N/A
Adv this period 38,612.30 24,468.58 63,080.88
--------------------------------------------------------------------------------
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 5,238,696.44 5,238,696.44 10,477,392.88
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.719286% 100.000000% 195,058,957.30
-----------------------------------------------------------------------------
Junior 8.280714% 0.000000% 17,610,554.27
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 32 5,697,329.89
60 to 89 days 7 1,360,965.88
90 or more 1 174,250.00
Foreclosure 0 0.00
Totals: 40 7,232,545.77
--------------------------------------------------------------------------------
<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 4,773,734.26 4,773,734.26
Principal remittance amount 3,308,744.98 3,308,744.98
Interest remittance amount 1,464,989.29 1,464,989.29
