Payment Date: 12/25/00
------------------------------------------------------------
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 76,586,511.08 8.000000% 1,122,394.38 510,576.74 1,632,971.12 0.00 0.00
A2 94,232,986.27 7.400000% 245,489.89 581,103.42 826,593.31 0.00 0.00
A3 12,572,577.00 8.000000% 0.00 83,817.18 83,817.18 0.00 0.00
A4 3,213,876.86 8.000000% 436,216.63 0.00 436,216.63 0.00 0.00
A5 8,954,778.78 8.000000% 0.00 59,565.59 59,565.59 0.00 0.00
A6 24,385,109.38 8.000000% 46,202.40 162,567.40 208,769.80 0.00 0.00
A7 24,898,195.24 7.400000% 64,863.22 153,538.87 218,402.09 0.00 0.00
PO 354,813.76 0.000000% 743.09 0.00 743.09 0.00 0.00
X 248,466,688.10 1.112500% 0.00 224,419.89 224,419.89 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
B1 6,797,325.31 8.000000% 3,749.99 45,315.50 49,065.49 0.00 0.00
B2 4,968,121.52 8.000000% 2,740.84 33,120.81 35,861.65 0.00 0.00
B3 3,660,405.64 8.000000% 2,019.39 24,402.70 26,422.09 0.00 0.00
B4 2,221,818.27 0.000000% 1,225.75 14,812.12 16,037.87 0.00 0.00
B5 1,045,972.90 0.000000% 577.05 6,973.15 7,550.20 0.00 0.00
B6 2,222,916.19 0.000000% 1,226.35 14,819.44 16,045.79 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 611,471,796.42 - 1,927,448.98 1,915,032.81 3,842,481.79 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 75,464,116.70 0.00
A2 93,987,496.38 0.00
A3 12,572,577.00 0.00
A4 2,799,086.08 0.00
A5 8,954,778.78 0.00
A6 24,338,906.98 0.00
A7 24,833,332.02 0.00
PO 354,070.67 0.00
X 248,466,688.10 0.00
Residual AR 0.00 0.00
B1 6,793,575.32 0.00
B2 4,965,380.68 0.00
B3 3,658,386.25 0.00
B4 2,220,592.52 0.00
B5 1,045,395.85 0.00
B6 2,221,689.84 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 609,565,773.29 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 76,586,511.08 8.000000% 12669BUW0 14.379108 6.541050 966.778465
A2 94,232,986.27 7.400000% 12669BUX8 2.594529 6.141555 993.333280
A3 12,572,577.00 8.000000% 12669BUY6 0.000000 6.666667 1,000.000000
A4 3,213,876.86 8.000000% 12669BUZ3 76.164140 0.000000 488.725026
A5 8,954,778.78 8.000000% 12669BVA7 0.000000 6.639519 998.150453
A6 24,385,109.38 8.000000% 12669BVB5 1.890078 6.650412 995.671742
A7 24,898,195.24 7.400000% 12669BVC3 2.594529 6.141555 993.333281
PO 354,813.76 0.000000% 12669BVD1 2.085902 0.000000 993.899322
X 248,466,688.10 1.112500% 12669BVE9 0.000000 0.898807 995.114538
Residual AR 0.00 8.000000% 12669BVF6 0.000000 0.000000 0.000000
B1 6,797,325.31 8.000000% 12669BVG4 0.551145 6.660126 998.467860
B2 4,968,121.52 8.000000% 12669BVH2 0.551144 6.660127 998.467862
B3 3,660,405.64 8.000000% 12669BVJ8 0.551144 6.660126 998.467863
B4 2,221,818.27 0.000000% 12669BVK5 0.551147 6.660126 998.467860
B5 1,045,972.90 0.000000% 12669BVL3 0.551146 6.660124 998.467861
B6 2,222,916.19 0.000000% 12669BVM1 0.551144 6.660126 998.467861
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 611,471,796.42 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</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% 611,471,796.42
-----------------------------------------------------------------------------
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 3,842,481.79 3,842,481.79
Principal remittance amount 1,927,448.98 1,927,448.98
Interest remittance amount 1,915,032.81 1,915,032.81
