Payment Date: 10/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-G
Residential Asset Securitization Trust 2000-A7
------------------------------------------------------------
<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 A1 78,057,300.00 8.000000% 606,576.02 520,382.00 1,126,958.02 0.00 0.00
A2 94,618,290.00 7.400000% 175,000.90 583,479.45 758,480.35 0.00 0.00
A3 12,572,577.00 8.000000% 0.00 83,817.18 83,817.18 0.00 0.00
A4 5,727,323.00 8.000000% 407,533.02 0.00 407,533.02 0.00 0.00
A5 8,971,371.75 8.000000% 0.00 59,809.15 59,809.15 0.00 0.00
A6 24,444,710.00 8.000000% 24,330.38 162,964.73 187,295.11 0.00 0.00
A7 25,000,000.00 7.400000% 46,238.65 154,166.67 200,405.32 0.00 0.00
PO 356,244.00 0.000000% 652.58 0.00 652.58 0.00 0.00
X 249,686,522.00 1.111713% 0.00 231,316.51 231,316.51 0.00 0.00
Residual AR 100.00 8.000000% 100.00 0.67 100.67 0.00 0.00
B1 6,804,000.00 8.000000% 2,977.78 45,360.00 48,337.78 0.00 0.00
B2 4,973,000.00 8.000000% 2,176.44 33,153.33 35,329.77 0.00 0.00
B3 3,664,000.00 8.000000% 1,603.55 24,426.67 26,030.22 0.00 0.00
B4 2,224,000.00 0.000000% 973.34 14,826.67 15,800.01 0.00 0.00
B5 1,047,000.00 0.000000% 458.22 6,980.00 7,438.22 0.00 0.00
B6 2,225,099.00 0.000000% 973.82 14,833.99 15,807.81 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 616,024,810.00 - 1,269,594.70 1,935,517.02 3,205,111.72 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 77,450,723.98 520,382.00
A2 94,443,289.10 583,479.46
A3 12,572,577.00 83,817.18
A4 5,357,972.13 38,182.15
A5 8,954,778.78 59,809.14
A6 24,420,379.62 162,964.73
A7 24,953,761.35 154,166.67
PO 355,591.42 0.00
X 248,466,688.10 231,376.18
Residual AR 0.00 0.67
B1 6,801,022.22 45,360.00
B2 4,970,823.56 33,153.33
B3 3,662,396.45 24,426.67
B4 2,223,026.66 0.00
B5 1,046,541.78 0.00
B6 2,224,125.18 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 614,793,397.45 1,937,118.18
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-G
Residential Asset Securitization Trust 2000-A7
------------------------------------------------------------
<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 A1 78,057,300.00 8.000000% 12669BUW0 7.770907 6.666667 992.229093
A2 94,618,290.00 7.400000% 12669BUX8 1.849546 6.166667 998.150454
A3 12,572,577.00 8.000000% 12669BUY6 0.000000 6.666667 1,000.000000
A4 5,727,323.00 8.000000% 12669BUZ3 71.155934 0.000000 935.510732
A5 8,971,371.75 8.000000% 12669BVA7 0.000000 6.666667 998.150453
A6 24,444,710.00 8.000000% 12669BVB5 0.995323 6.666667 999.004677
A7 25,000,000.00 7.400000% 12669BVC3 1.849546 6.166667 998.150454
PO 356,244.00 0.000000% 12669BVD1 1.831834 0.000000 998.168166
X 249,686,522.00 1.111713% 12669BVE9 0.000000 0.926428 995.114538
Residual AR 100.00 8.000000% 12669BVF6 1,000.000000 6.700000 0.000000
B1 6,804,000.00 8.000000% 12669BVG4 0.437651 6.666667 999.562349
B2 4,973,000.00 8.000000% 12669BVH2 0.437651 6.666666 999.562349
B3 3,664,000.00 8.000000% 12669BVJ8 0.437650 6.666668 999.562350
B4 2,224,000.00 0.000000% 12669BVK5 0.437653 6.666668 999.562347
B5 1,047,000.00 0.000000% 12669BVL3 0.437650 6.666667 999.562350
B6 2,225,099.00 0.000000% 12669BVM1 0.437652 6.666665 999.562348
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 616,024,810.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-G
Residential Asset Securitization Trust 2000-A7
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 261,713,643.10 261,713,643.10
Loan count 0 0
Avg loan rate 0.000000% 0.00
Prepay amount 0.00 0.00
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 0.00 0.00
Trustee fees 0.00 0.00
Agg advances N/A N/A
Adv this period 36,177.56 36,177.56
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00
Cumulative losses 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00
Fraud 0.00 0.00
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 616,024,810.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 11 3,997,911.58
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 11 3,997,911.58
--------------------------------------------------------------------------------
<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 3,205,111.72 3,205,111.72
Principal remittance amount 1,269,594.70 1,269,594.70
Interest remittance amount 1,935,517.02 1,935,517.02
