Payment Date: 11/25/00
------------------------------------------------------------
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 77,450,723.98 8.000000% 864,212.90 516,338.18 1,380,551.08 0.00 0.00
A2 94,443,289.10 7.400000% 210,302.83 582,400.28 792,703.11 0.00 0.00
A3 12,572,577.00 8.000000% 0.00 83,817.18 83,817.18 0.00 0.00
A4 5,357,972.13 8.000000% 2,179,815.08 0.00 2,179,815.08 0.00 0.00
A5 8,954,778.78 8.000000% 0.00 59,698.53 59,698.53 0.00 0.00
A6 24,420,379.62 8.000000% 35,270.24 162,802.53 198,072.77 0.00 0.00
A7 24,953,761.35 7.400000% 55,566.11 153,881.53 209,447.64 0.00 0.00
PO 355,591.42 0.000000% 777.66 0.00 777.66 0.00 0.00
X 248,466,688.10 1.112000% 0.00 230,179.82 230,179.82 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
B1 6,801,022.22 8.000000% 3,696.91 45,340.15 49,037.06 0.00 0.00
B2 4,970,823.56 8.000000% 2,702.04 33,138.82 35,840.86 0.00 0.00
B3 3,662,396.45 8.000000% 1,990.81 24,415.98 26,406.79 0.00 0.00
B4 2,223,026.66 0.000000% 1,208.39 14,820.18 16,028.57 0.00 0.00
B5 1,046,541.78 0.000000% 568.88 6,976.95 7,545.83 0.00 0.00
B6 2,224,125.18 0.000000% 1,208.99 14,827.50 16,036.49 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 614,793,397.45 - 3,357,320.84 1,928,637.63 5,285,958.47 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 76,586,511.08 516,338.16
A2 94,232,986.27 582,400.28
A3 12,572,577.00 83,817.18
A4 3,213,876.86 35,719.81
A5 8,954,778.78 59,698.53
A6 24,385,109.38 162,802.53
A7 24,898,195.24 153,881.53
PO 354,813.76 0.00
X 248,466,688.10 230,245.80
Residual AR 0.00 0.00
B1 6,797,325.31 45,340.15
B2 4,968,121.52 33,138.82
B3 3,660,405.64 24,415.98
B4 2,221,818.27 0.00
B5 1,045,972.90 0.00
B6 2,222,916.19 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 611,471,796.42 1,927,798.77
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 77,450,723.98 8.000000% 12669BUW0 11.071519 6.614861 981.157574
A2 94,443,289.10 7.400000% 12669BUX8 2.222645 6.155261 995.927809
A3 12,572,577.00 8.000000% 12669BUY6 0.000000 6.666667 1,000.000000
A4 5,357,972.13 8.000000% 12669BUZ3 380.599292 0.000000 561.148177
A5 8,954,778.78 8.000000% 12669BVA7 0.000000 6.654337 998.150453
A6 24,420,379.62 8.000000% 12669BVB5 1.442858 6.660031 997.561819
A7 24,953,761.35 7.400000% 12669BVC3 2.222644 6.155261 995.927810
PO 355,591.42 0.000000% 12669BVD1 2.182942 0.000000 995.985224
X 248,466,688.10 1.112000% 12669BVE9 0.000000 0.921875 995.114538
Residual AR 0.00 8.000000% 12669BVF6 0.000000 0.000000 0.000000
B1 6,801,022.22 8.000000% 12669BVG4 0.543344 6.663749 999.019005
B2 4,970,823.56 8.000000% 12669BVH2 0.543342 6.663748 999.019007
B3 3,662,396.45 8.000000% 12669BVJ8 0.543343 6.663750 999.019007
B4 2,223,026.66 0.000000% 12669BVK5 0.543341 6.663750 999.019006
B5 1,046,541.78 0.000000% 12669BVL3 0.543343 6.663754 999.019007
B6 2,224,125.18 0.000000% 12669BVM1 0.543342 6.663748 999.019005
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 614,793,397.45 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</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% 614,793,397.45
-----------------------------------------------------------------------------
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 5,285,958.47 5,285,958.47
Principal remittance amount 3,357,320.84 3,357,320.84
Interest remittance amount 1,928,637.63 1,928,637.63
