Payment Date: 09/25/00
------------------------------------------------------------
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 101,201,733.09 8.500000% 1,023,650.66 716,845.61 1,740,496.27 0.00 0.00
CB2 6,325,108.91 0.000000% 63,978.17 0.00 63,978.17 0.00 0.00
NB1 56,317,667.00 8.000000% 1,628,463.62 375,451.11 2,003,914.73 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 3,665,606.97 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 666,599.72 0.000000% 1,228.57 0.00 1,228.57 0.00 0.00
X 0.00 0.000000% 0.00 72,789.80 72,789.80 0.00 0.00
Residual AR 0.00 8.000000% 0.00 1.16 1.16 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,584,360.26 8.000000% 5,160.02 50,562.40 55,722.43 0.00 0.00
B2 3,957,057.31 8.000000% 2,692.19 26,380.38 29,072.57 0.00 0.00
B3 2,198,364.73 8.000000% 1,495.66 14,655.76 16,151.42 0.00 0.00
B4 1,538,855.01 8.000000% 1,046.96 10,259.03 11,305.99 0.00 0.00
B5 769,427.51 8.000000% 523.48 5,129.52 5,653.00 0.00 0.00
B6 1,538,861.01 8.000000% 1,046.97 10,259.07 11,306.04 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 205,315,836.53 - 2,729,286.30 1,412,681.82 4,141,968.12 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 100,178,082.43 0.00
CB2 6,261,130.74 0.00
NB1 54,689,203.38 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,690,044.35 0.00
PO 665,371.16 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,579,200.24 0.00
B2 3,954,365.12 0.00
B3 2,196,869.07 0.00
B4 1,537,808.05 0.00
B5 768,904.03 0.00
B6 1,537,814.04 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 202,610,987.61 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 101,201,733.09 8.500000% 12669BNR9 9.660709 6.765235 945.431250
CB2 6,325,108.91 0.000000% 12669BNS7 9.660709 0.000000 945.431250
NB1 56,317,667.00 8.000000% 12669BNT5 24.419751 5.630106 820.096139
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 3,665,606.97 8.000000% 12669BNW8 0.000000 0.000000 1,047.610440
PO 666,599.72 0.000000% 12669BNX6 1.761315 0.000000 953.897509
X 0.00 0.000000% 12669BNY4 0.000000 0.000000 0.000000
Residual AR 0.00 8.000000% 12669BNZ1 0.000000 11.610528 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,584,360.26 8.000000% 12669BPA4 0.677698 6.640675 995.423620
B2 3,957,057.31 8.000000% 12669BPB2 0.677698 6.640675 995.423620
B3 2,198,364.73 8.000000% 12669BPC0 0.677698 6.640675 995.423620
B4 1,538,855.01 8.000000% 12669BPD8 0.677698 6.640675 995.423620
B5 769,427.51 8.000000% 12669BPE6 0.677698 6.640675 995.423620
B6 1,538,861.01 8.000000% 12669BPF3 0.677699 6.640679 995.424175
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 205,315,836.53 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 116,590,792.74 86,020,191.56 202,610,984.30
Loan count 949 225 1174
Avg loan rate 9.220296% 9.026842% 9.14
Prepay amount 1,014,754.23 1,549,787.69 2,564,541.92
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 661.28 0.00 661.28
Sub servicer fees 69,829.98 47,592.13 117,422.11
Trustee fees 882.64 657.23 1,539.87
Agg advances N/A N/A N/A
Adv this period 50,959.57 45,959.56 96,919.13
--------------------------------------------------------------------------------
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 5,229,991.12 5,229,991.12 10,459,982.24
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.439538% 100.000000% 187,728,910.70
-----------------------------------------------------------------------------
Junior 8.560462% 0.000000% 17,574,960.55
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 37 6,088,603.18
60 to 89 days 12 1,702,029.64
90 or more 3 933,073.55
Foreclosure 10 2,540,094.68
Totals: 62 11,263,801.05
--------------------------------------------------------------------------------
<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 4,141,968.12 4,141,968.12
Principal remittance amount 2,729,286.30 2,729,286.30
Interest remittance amount 1,412,681.82 1,412,681.82
