Payment Date: 07/25/00
------------------------------------------------------------
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 102,582,553.69 8.500000% 911,224.46 726,626.42 1,637,850.88 0.00 0.00
CB2 6,411,410.21 0.000000% 56,951.53 0.00 56,951.53 0.00 0.00
NB1 58,953,413.82 8.000000% 875,543.30 393,022.76 1,268,566.05 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 3,617,216.65 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 668,945.06 0.000000% 1,160.39 0.00 1,160.39 0.00 0.00
X 0.00 0.000000% 0.00 74,450.08 74,450.08 0.00 0.00
Residual AR 0.00 8.000000% 0.00 1.89 1.89 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,594,550.17 8.000000% 5,076.22 50,630.33 55,706.55 0.00 0.00
B2 3,962,373.79 8.000000% 2,648.46 26,415.83 29,064.29 0.00 0.00
B3 2,201,318.33 8.000000% 1,471.37 14,675.46 16,146.82 0.00 0.00
B4 1,540,922.53 8.000000% 1,029.96 10,272.82 11,302.77 0.00 0.00
B5 770,461.26 8.000000% 514.98 5,136.41 5,651.39 0.00 0.00
B6 1,540,928.20 8.000000% 1,029.96 10,272.85 11,302.82 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 209,396,288.70 - 1,856,650.61 1,441,852.81 3,298,503.42 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 101,671,329.23 0.00
CB2 6,354,458.68 0.00
NB1 58,077,870.52 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,641,331.42 0.00
PO 667,784.67 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,589,473.95 0.00
B2 3,959,725.32 0.00
B3 2,199,846.96 0.00
B4 1,539,892.57 0.00
B5 769,946.29 0.00
B6 1,539,898.24 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 207,563,752.87 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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 102,582,553.69 8.500000% 12669BNR9 8.599686 6.857541 959.523775
CB2 6,411,410.21 0.000000% 12669BNS7 8.599686 0.000000 959.523775
NB1 58,953,413.82 8.000000% 12669BNT5 13.129277 5.893603 870.911156
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 3,617,216.65 8.000000% 12669BNW8 0.000000 0.000000 1,033.780751
PO 668,945.06 0.000000% 12669BNX6 1.663568 0.000000 957.357605
X 0.00 0.000000% 12669BNY4 0.000000 0.000000 0.000000
Residual AR 0.00 8.000000% 12669BNZ1 0.000000 18.868679 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,594,550.17 8.000000% 12669BPA4 0.666691 6.649597 996.772931
B2 3,962,373.79 8.000000% 12669BPB2 0.666691 6.649597 996.772931
B3 2,201,318.33 8.000000% 12669BPC0 0.666691 6.649597 996.772931
B4 1,540,922.53 8.000000% 12669BPD8 0.666691 6.649597 996.772931
B5 770,461.26 8.000000% 12669BPE6 0.666691 6.649597 996.772931
B6 1,540,928.20 8.000000% 12669BPF3 0.666691 6.649600 996.773268
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 209,396,288.70 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 118,191,615.04 89,372,135.70 207,563,750.74
Loan count 962 231 1193
Avg loan rate 9.223591% 9.032125% 9.14
Prepay amount 895,727.15 796,230.97 1,691,958.12
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 1,377.17 0.00 1,377.17
Sub servicer fees 71,138.09 49,262.90 120,400.99
Trustee fees 893.75 676.72 1,570.47
Agg advances N/A N/A N/A
Adv this period 42,872.19 49,849.35 92,721.54
--------------------------------------------------------------------------------
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 5,235,816.62 5,235,816.62 10,471,633.24
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.594993% 100.000000% 191,785,734.43
-----------------------------------------------------------------------------
Junior 8.405007% 0.000000% 17,598,783.33
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 30 7,282,393.83
60 to 89 days 12 2,290,720.42
90 or more 3 1,044,292.80
Foreclosure 1 174,250.00
Totals: 46 10,791,657.05
--------------------------------------------------------------------------------
<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 3,298,503.42 3,298,503.42
Principal remittance amount 1,856,650.61 1,856,650.61
Interest remittance amount 1,441,852.81 1,441,852.81
