Payment Date: 11/25/00
------------------------------------------------------------
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 98,695,990.43 8.500000% 1,942,137.49 699,096.60 2,641,234.09 0.00 0.00
CB2 6,168,499.98 0.000000% 121,383.60 0.00 121,383.60 0.00 0.00
NB1 53,798,629.64 8.000000% 1,756,876.18 358,657.53 2,115,533.71 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 3,714,644.64 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 664,195.07 0.000000% 9,728.33 0.00 9,728.33 0.00 0.00
X 0.00 0.000000% 0.00 69,647.59 69,647.59 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,574,005.53 8.000000% 5,216.46 50,493.37 55,709.83 0.00 0.00
B2 3,951,654.84 8.000000% 2,721.63 26,344.37 29,066.00 0.00 0.00
B3 2,195,363.36 8.000000% 1,512.02 14,635.76 16,147.78 0.00 0.00
B4 1,536,754.05 8.000000% 1,058.03 10,245.03 11,303.06 0.00 0.00
B5 768,377.03 8.000000% 529.01 5,122.51 5,651.53 0.00 0.00
B6 1,536,760.04 8.000000% 1,058.41 10,245.07 11,303.48 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 200,157,069.61 - 3,842,221.17 1,374,835.78 5,217,056.95 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 96,753,852.94 0.00
CB2 6,047,116.38 0.00
NB1 52,041,753.46 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,714,644.64 0.00
PO 654,466.74 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,568,789.07 0.00
B2 3,948,933.21 0.00
B3 2,193,851.34 0.00
B4 1,535,696.02 0.00
B5 767,848.02 0.00
B6 1,535,701.63 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 196,314,848.44 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 98,695,990.43 8.500000% 12669BNR9 18.328934 6.597728 913.115064
CB2 6,168,499.98 0.000000% 12669BNS7 18.328934 0.000000 913.115063
NB1 53,798,629.64 8.000000% 12669BNT5 26.345371 5.378276 780.396101
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 3,714,644.64 8.000000% 12669BNW8 0.000000 0.000000 1,054.594509
PO 664,195.07 0.000000% 12669BNX6 13.946848 0.000000 938.264586
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 7,574,005.53 8.000000% 12669BPA4 0.685110 6.631609 994.056257
B2 3,951,654.84 8.000000% 12669BPB2 0.685110 6.631609 994.056256
B3 2,195,363.36 8.000000% 12669BPC0 0.685112 6.631609 994.056255
B4 1,536,754.05 8.000000% 12669BPD8 0.684863 6.631609 994.056502
B5 768,377.03 8.000000% 12669BPE6 0.684863 6.631609 994.056509
B6 1,536,760.04 8.000000% 12669BPF3 0.685107 6.631613 994.056813
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 200,157,069.61 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 112,936,108.59 83,403,494.02 196,339,602.61
Loan count 933 219 1152
Avg loan rate 9.214528% 9.012804% 9.13
Prepay amount 1,994,185.14 1,684,845.30 3,679,030.44
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 68,204.04 46,161.65 114,365.69
Trustee fees 862.57 638.61 1,501.18
Agg advances N/A N/A N/A
Adv this period 81,883.67 48,639.57 130,523.24
--------------------------------------------------------------------------------
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 5,224,076.68 5,224,076.68 10,448,153.36
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.230947% 100.000000% 182,594,154.76
-----------------------------------------------------------------------------
Junior 8.769053% 0.000000% 17,550,819.29
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 49 7,674,988.62
60 to 89 days 21 3,675,690.94
90 or more 3 734,538.65
Foreclosure 15 3,150,006.69
Totals: 88 15,235,224.90
--------------------------------------------------------------------------------
<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 5,217,056.95 5,217,056.95
Principal remittance amount 3,842,221.17 3,842,221.17
Interest remittance amount 1,374,835.78 1,374,835.78
