Payment Date: 12/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-F
Residential Asset Securitization Trust 2000-A6
------------------------------------------------------------
<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 120,140,357.13 8.000000% 1,153,117.80 800,935.71 1,954,053.51 0.00 0.00
NB1 113,241,965.21 8.000000% 2,703,991.39 754,946.43 3,458,937.82 0.00 0.00
NB2 21,190,000.00 8.000000% 0.00 141,266.67 141,266.67 0.00 0.00
NB3 15,542,000.00 8.000000% 0.00 103,613.33 103,613.33 0.00 0.00
PO 250,936.86 0.000000% 4,147.36 0.00 4,147.36 0.00 0.00
CBX 129,695,438.40 1.174859% 0.00 126,978.17 126,978.17 0.00 0.00
NBX 156,098,640.43 1.155277% 0.00 149,110.27 149,110.27 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,273,542.40 8.000000% 4,338.63 55,156.95 59,495.58 0.00 0.00
B2 5,868,164.22 8.000000% 3,077.25 39,121.09 42,198.34 0.00 0.00
B3 3,459,790.55 8.000000% 1,814.31 23,065.27 24,879.58 0.00 0.00
B4 2,858,695.62 8.000000% 1,499.09 19,057.97 20,557.06 0.00 0.00
B5 1,053,413.86 8.000000% 552.41 7,022.76 7,575.17 0.00 0.00
B6 2,557,598.04 8.000000% 1,341.20 17,050.65 18,391.85 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 294,436,463.89 - 3,873,879.44 2,237,325.28 6,111,204.72 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 118,987,239.30 0.00
NB1 110,537,973.80 0.00
NB2 21,190,000.00 0.00
NB3 15,542,000.00 0.00
PO 246,789.50 0.00
CBX 128,537,452.20 0.00
NBX 154,024,185.20 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 8,269,203.77 0.00
B2 5,865,086.97 0.00
B3 3,457,976.24 0.00
B4 2,857,196.53 0.00
B5 1,052,861.45 0.00
B6 2,556,256.84 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 290,562,584.40 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-F
Residential Asset Securitization Trust 2000-A6
------------------------------------------------------------
<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 120,140,357.13 8.000000% 12669BUB6 9.485451 6.588430 978.779104
NB1 113,241,965.21 8.000000% 12669BUC4 22.783116 6.360979 931.363737
NB2 21,190,000.00 8.000000% 12669BUD2 0.000000 6.666667 1,000.000000
NB3 15,542,000.00 8.000000% 12669BUE0 0.000000 6.666667 1,000.000000
PO 250,936.86 0.000000% 12669BUH3 16.489451 0.000000 981.208150
CBX 129,695,438.40 1.174859% 12669BUG5 0.000000 0.968294 980.184718
NBX 156,098,640.43 1.155277% 12669BUG5 0.000000 0.923029 953.447304
Residual AR 0.00 8.000000% 12669BUF7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,273,542.40 8.000000% 12669BUJ9 0.523610 6.656644 997.972939
B2 5,868,164.22 8.000000% 12669BUK6 0.523609 6.656644 997.972940
B3 3,459,790.55 8.000000% 12669BUL4 0.523610 6.656644 997.972941
B4 2,858,695.62 8.000000% 12669BUM2 0.523608 6.656644 997.972941
B5 1,053,413.86 8.000000% 12669BUN0 0.523611 6.656644 997.972938
B6 2,557,598.04 8.000000% 12669BUP5 0.523610 6.656644 997.972940
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 294,436,463.89 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-F
Residential Asset Securitization Trust 2000-A6
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 129,543,909.25 161,018,672.50 290,562,581.75
Loan count 1038 412 1450
Avg loan rate 9.479451% 9.393131% 9.43
Prepay amount 1,089,957.96 2,629,477.11 3,719,435.07
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 28,757.90 35,784.07 64,541.98
Trustee fees 980.27 1,228.00 2,208.27
Agg advances N/A N/A N/A
Adv this period 66,152.17 110,981.12 177,133.29
--------------------------------------------------------------------------------
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 0.00 0.00 0.00
Special Hazard 0.00 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.828589% 100.000000% 270,365,259.20
-----------------------------------------------------------------------------
Junior 8.171411% 0.000000% 24,058,581.80
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 53 10,163,736.00
60 to 89 days 17 4,736,545.71
90 or more 10 2,407,184.21
Foreclosure 7 3,036,951.70
Totals: 87 20,344,417.62
--------------------------------------------------------------------------------
<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 6,111,204.72 6,111,204.72
Principal remittance amount 3,873,879.44 3,873,879.44
Interest remittance amount 2,237,325.28 2,237,325.28
