Payment Date: 12/25/00
------------------------------------------------------------
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 96,753,852.94 8.500000% 1,942,130.38 685,339.79 2,627,470.17 0.00 0.00
CB2 6,047,116.38 0.000000% 121,383.16 0.00 121,383.16 0.00 0.00
NB1 52,041,753.46 8.000000% 2,464,677.97 346,945.02 2,811,622.99 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 654,466.74 0.000000% 1,240.35 0.00 1,240.35 0.00 0.00
X 0.00 0.000000% 0.00 68,393.08 68,393.08 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,568,789.07 8.000000% 5,274.12 50,458.57 55,732.69 0.00 0.00
B2 3,948,933.21 8.000000% 2,751.70 26,326.21 29,077.91 0.00 0.00
B3 2,193,851.34 8.000000% 1,528.72 14,625.68 16,154.40 0.00 0.00
B4 1,535,696.02 8.000000% 1,070.11 10,237.97 11,308.08 0.00 0.00
B5 767,848.02 8.000000% 535.05 5,118.99 5,654.04 0.00 0.00
B6 1,535,701.63 8.000000% 1,070.11 10,238.01 11,308.12 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 196,314,848.44 - 4,541,661.67 1,348,031.29 5,889,692.96 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 94,811,722.56 0.00
CB2 5,925,733.21 0.00
NB1 49,577,075.49 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,764,338.33 0.00
PO 653,226.40 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,563,514.95 0.00
B2 3,946,181.51 0.00
B3 2,192,322.62 0.00
B4 1,534,625.91 0.00
B5 767,312.97 0.00
B6 1,534,631.52 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 191,822,880.47 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 96,753,852.94 8.500000% 12669BNR9 18.328867 6.467898 894.786197
CB2 6,047,116.38 0.000000% 12669BNS7 18.328867 0.000000 894.786196
NB1 52,041,753.46 8.000000% 12669BNT5 36.959267 5.202641 743.436833
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 1,068.702639
PO 654,466.74 0.000000% 12669BNX6 1.778206 0.000000 936.486390
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 7,568,789.07 8.000000% 12669BPA4 0.692683 6.627039 993.363574
B2 3,948,933.21 8.000000% 12669BPB2 0.692679 6.627039 993.363577
B3 2,193,851.34 8.000000% 12669BPC0 0.692679 6.627042 993.363577
B4 1,535,696.02 8.000000% 12669BPD8 0.692683 6.627043 993.363820
B5 767,848.02 8.000000% 12669BPE6 0.692676 6.627043 993.363832
B6 1,535,701.63 8.000000% 12669BPF3 0.692680 6.627045 993.364132
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 196,314,848.44 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 110,865,316.41 80,957,553.92 191,822,870.33
Loan count 918 216 1134
Avg loan rate 9.208529% 9.023417% 9.13
Prepay amount 1,992,512.96 2,386,817.64 4,379,330.60
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 66,812.18 45,505.51 112,317.69
Trustee fees 847.02 625.53 1,472.55
Agg advances N/A N/A N/A
Adv this period 82,796.93 51,887.82 134,684.75
--------------------------------------------------------------------------------
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 5,221,085.70 5,221,085.70 10,442,171.40
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.065535% 100.000000% 178,764,029.15
-----------------------------------------------------------------------------
Junior 8.934465% 0.000000% 17,538,589.48
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 59 9,553,520.73
60 to 89 days 12 2,186,107.98
90 or more 3 716,431.26
Foreclosure 17 3,368,555.19
Totals: 91 15,824,615.16
--------------------------------------------------------------------------------
<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 5,889,692.96 5,889,692.96
Principal remittance amount 4,541,661.67 4,541,661.67
Interest remittance amount 1,348,031.29 1,348,031.29
