Payment Date: 08/25/00
------------------------------------------------------------
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 101,671,329.23 8.500000% 469,596.15 720,171.92 1,189,768.07 0.00 0.00
CB2 6,354,458.68 0.000000% 29,349.76 0.00 29,349.76 0.00 0.00
NB1 58,077,870.52 8.000000% 1,760,203.52 387,185.80 2,147,389.32 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 3,641,331.42 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 667,784.67 0.000000% 1,184.95 0.00 1,184.95 0.00 0.00
X 0.00 0.000000% 0.00 73,358.90 73,358.90 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,589,473.95 8.000000% 5,113.69 50,596.49 55,710.18 0.00 0.00
B2 3,959,725.32 8.000000% 2,668.01 26,398.17 29,066.18 0.00 0.00
B3 2,199,846.96 8.000000% 1,482.23 14,665.65 16,147.88 0.00 0.00
B4 1,539,892.57 8.000000% 1,037.56 10,265.95 11,303.51 0.00 0.00
B5 769,946.29 8.000000% 518.78 5,132.98 5,651.76 0.00 0.00
B6 1,539,898.24 8.000000% 1,037.23 10,265.99 11,303.22 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 207,563,752.87 - 2,272,191.88 1,428,389.81 3,700,581.69 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 101,201,733.09 0.00
CB2 6,325,108.91 0.00
NB1 56,317,667.00 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,665,606.97 0.00
PO 666,599.72 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,584,360.26 0.00
B2 3,957,057.31 0.00
B3 2,198,364.73 0.00
B4 1,538,855.01 0.00
B5 769,427.51 0.00
B6 1,538,861.01 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 205,315,836.53 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 101,671,329.23 8.500000% 12669BNR9 4.431816 6.796627 955.091959
CB2 6,354,458.68 0.000000% 12669BNS7 4.431816 0.000000 955.091959
NB1 58,077,870.52 8.000000% 12669BNT5 26.395267 5.806074 844.515890
NB2 2,000,000.00 8.000000% 12669BNU2 0.000000 6.666665 1,000.000000
NB3 17,552,195.00 8.000000% 12669BNV0 0.000000 6.666666 1,000.000000
NB4 3,641,331.42 8.000000% 12669BNW8 0.000000 0.000000 1,040.672622
PO 667,784.67 0.000000% 12669BNX6 1.698782 0.000000 955.658823
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 7,589,473.95 8.000000% 12669BPA4 0.671613 6.645152 996.101318
B2 3,959,725.32 8.000000% 12669BPB2 0.671613 6.645153 996.101318
B3 2,199,846.96 8.000000% 12669BPC0 0.671613 6.645155 996.101318
B4 1,539,892.57 8.000000% 12669BPD8 0.671613 6.645153 996.101318
B5 769,946.29 8.000000% 12669BPE6 0.671613 6.645159 996.101318
B6 1,539,898.24 8.000000% 12669BPF3 0.671395 6.645156 996.101873
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 207,563,752.87 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 117,685,590.78 87,630,243.61 205,315,834.39
Loan count 954 229 1183
Avg loan rate 9.220444% 9.026638% 9.14
Prepay amount 426,141.91 1,681,303.28 2,107,445.19
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 2,447.06 0.00 2,447.06
Sub servicer fees 70,164.58 48,602.66 118,767.23
Trustee fees 886.44 670.29 1,556.73
Agg advances N/A N/A N/A
Adv this period 59,203.02 53,254.41 112,457.43
--------------------------------------------------------------------------------
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 5,232,914.90 5,232,914.90 10,465,829.80
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.526492% 100.000000% 189,964,969.53
-----------------------------------------------------------------------------
Junior 8.473508% 0.000000% 17,586,925.83
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 43 7,985,100.86
60 to 89 days 10 2,033,634.46
90 or more 8 1,970,427.31
Foreclosure 3 979,703.47
Totals: 64 12,968,866.10
--------------------------------------------------------------------------------
<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 3,700,581.69 3,700,581.69
Principal remittance amount 2,272,191.88 2,272,191.88
Interest remittance amount 1,428,389.81 1,428,389.81
