Payment Date: 10/25/00
------------------------------------------------------------
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 100,178,082.43 8.500000% 1,482,092.00 709,594.75 2,191,686.75 0.00 0.00
CB2 6,261,130.74 0.000000% 92,630.76 0.00 92,630.76 0.00 0.00
NB1 54,689,203.38 8.000000% 890,573.74 364,594.69 1,255,168.43 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 3,690,044.35 8.000000% 0.00 0.00 0.00 0.00 0.00
PO 665,371.16 0.000000% 1,176.08 0.00 1,176.08 0.00 0.00
X 0.00 0.000000% 0.00 71,197.16 71,197.16 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,579,200.24 8.000000% 5,197.43 50,528.00 55,725.43 0.00 0.00
B2 3,954,365.12 8.000000% 2,711.69 26,362.43 29,074.12 0.00 0.00
B3 2,196,869.07 8.000000% 1,506.50 14,645.79 16,152.29 0.00 0.00
B4 1,537,808.05 8.000000% 1,054.55 10,252.05 11,306.60 0.00 0.00
B5 768,904.03 8.000000% 527.27 5,126.03 5,653.30 0.00 0.00
B6 1,537,814.04 8.000000% 1,054.00 10,252.09 11,306.09 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 202,610,987.61 - 2,478,524.03 1,392,900.95 3,871,424.98 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 98,695,990.43 0.00
CB2 6,168,499.98 0.00
NB1 53,798,629.64 0.00
NB2 2,000,000.00 0.00
NB3 17,552,195.00 0.00
NB4 3,714,644.64 0.00
PO 664,195.07 0.00
X 0.00 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,574,005.53 0.00
B2 3,951,654.84 0.00
B3 2,195,363.36 0.00
B4 1,536,754.05 0.00
B5 768,377.03 0.00
B6 1,536,760.04 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 200,157,069.61 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 100,178,082.43 8.500000% 12669BNR9 13.987252 6.696805 931.443998
CB2 6,261,130.74 0.000000% 12669BNS7 13.987252 0.000000 931.443997
NB1 54,689,203.38 8.000000% 12669BNT5 13.354667 5.467308 806.741472
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 3,690,044.35 8.000000% 12669BNW8 0.000000 0.000000 1,054.594509
PO 665,371.16 0.000000% 12669BNX6 1.686069 0.000000 952.211434
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 7,579,200.24 8.000000% 12669BPA4 0.682611 6.636157 994.741367
B2 3,954,365.12 8.000000% 12669BPB2 0.682608 6.636156 994.741366
B3 2,196,869.07 8.000000% 12669BPC0 0.682610 6.636156 994.741367
B4 1,537,808.05 8.000000% 12669BPD8 0.682611 6.636155 994.741365
B5 768,904.03 8.000000% 12669BPE6 0.682604 6.636162 994.741371
B6 1,537,814.04 8.000000% 12669BPF3 0.682254 6.636159 994.741920
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 202,610,987.61 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-B
Residential Asset Securitization Trust 2000-A2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 115,008,984.00 85,148,076.04 200,157,060.04
Loan count 943 221 1164
Avg loan rate 9.218919% 9.019070% 9.13
Prepay amount 1,502,644.49 811,785.33 2,314,429.82
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 69,236.93 46,696.98 115,933.92
Trustee fees 874.43 645.15 1,519.58
Agg advances N/A N/A N/A
Adv this period 74,553.13 47,808.44 122,361.57
--------------------------------------------------------------------------------
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 5,227,045.10 5,227,045.10 10,454,090.20
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.331191% 100.000000% 185,036,027.06
-----------------------------------------------------------------------------
Junior 8.668809% 0.000000% 17,562,914.85
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 50 9,150,750.39
60 to 89 days 12 2,016,199.77
90 or more 2 205,686.23
Foreclosure 13 2,991,329.82
Totals: 77 14,363,966.21
--------------------------------------------------------------------------------
<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 3,871,424.98 3,871,424.98
Principal remittance amount 2,478,524.03 2,478,524.03
Interest remittance amount 1,392,900.95 1,392,900.95
