Payment Date: 12/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-H
Residential Asset Securitization Trust 2000-A8
------------------------------------------------------------
<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 91,681,373.04 7.250000% 1,606,973.32 553,908.30 2,160,881.62 0.00 0.00
A1A 91,681,373.04 0.500000% 0.00 38,200.57 38,200.57 0.00 0.00
A2 70,990,958.33 7.750000% 374,354.61 458,483.27 832,837.88 0.00 0.00
A3 14,476,000.00 7.000000% 124,800.83 84,443.33 209,244.16 0.00 0.00
A3A 14,476,000.00 0.750000% 0.00 9,047.50 9,047.50 0.00 0.00
A4 19,324,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
A5 1,409,041.67 7.750000% 1,418,141.73 0.00 1,418,141.73 0.00 0.00
PO 1,055.09 0.000000% 0.70 0.00 0.70 0.00 0.00
X 210,923,004.57 1.059950% 0.00 185,429.30 185,429.30 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
B1 4,908,040.01 7.750000% 2,721.49 31,697.76 34,419.25 0.00 0.00
B2 3,733,509.05 7.750000% 2,070.21 24,112.25 26,182.46 0.00 0.00
B3 2,347,062.72 7.750000% 1,301.43 15,158.11 16,459.54 0.00 0.00
B4 1,493,403.62 7.750000% 828.08 9,644.90 10,472.98 0.00 0.00
B5 640,744.12 7.750000% 355.29 4,138.14 4,493.43 0.00 0.00
B6 1,280,643.22 7.750000% 710.11 8,270.82 8,980.93 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 212,285,830.87 - 3,532,257.80 1,422,534.25 4,954,792.05 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 90,074,399.72 0.00
A1A 90,074,399.72 0.00
A2 70,616,603.72 0.00
A3 14,351,199.17 0.00
A3A 14,351,199.17 0.00
A4 19,448,800.83 0.00
A5 0.00 0.00
PO 1,054.39 0.00
X 207,525,558.80 0.00
Residual AR 0.00 0.00
B1 4,905,318.52 0.00
B2 3,731,438.84 0.00
B3 2,345,761.29 0.00
B4 1,492,575.54 0.00
B5 640,388.83 0.00
B6 1,279,933.11 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 208,887,473.96 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-H
Residential Asset Securitization Trust 2000-A8
------------------------------------------------------------
<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 91,681,373.04 7.250000% 45660NAA3 17.306639 5.965432 970.075277
A1A 91,681,373.04 0.500000% 45660NAM7 0.000000 0.411409 970.075277
A2 70,990,958.33 7.750000% 45660NAB1 5.272600 6.457511 994.600052
A3 14,476,000.00 7.000000% 45660NAC9 8.548002 5.783790 982.958847
A3A 14,476,000.00 0.750000% 45660NAN5 0.000000 0.619692 982.958847
A4 19,324,000.00 7.750000% 45660NAD7 0.000000 0.000000 1,012.958377
A5 1,409,041.67 7.750000% 45660NAE5 1,012.958379 0.000000 0.000000
PO 1,055.09 0.000000% 45660NAF2 0.662283 0.000000 997.577937
X 210,923,004.57 1.059950% 45660NAG0 0.000000 0.874262 978.441429
Residual AR 0.00 7.750000% 45660NAH8 0.000000 0.000000 0.000000
B1 4,908,040.01 7.750000% 45660NAJ4 0.554275 6.455755 999.046542
B2 3,733,509.05 7.750000% 45660NAK1 0.554273 6.455755 999.046544
B3 2,347,062.72 7.750000% 45660NAL9 0.554272 6.455755 999.046546
B4 1,493,403.62 7.750000% 45660NAP0 0.554270 6.455755 999.046546
B5 640,744.12 7.750000% 45660NAR6 0.554275 6.455755 999.046537
B6 1,280,643.22 7.750000% 45660NAT2 0.554273 6.455755 999.046548
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 212,285,830.87 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-H
Residential Asset Securitization Trust 2000-A8
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 208,887,473.98 208,887,473.98
Loan count 574 574
Avg loan rate 9.102854% 9.10
Prepay amount 3,280,645.75 3,280,645.75
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 44,881.90 44,881.90
Trustee fees 1,769.05 1,769.05
Agg advances N/A N/A
Adv this period 0.00 0.00
--------------------------------------------------------------------------------
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 4,269,266.00 4,269,266.00
Special Hazard 4,894,341.14 4,894,341.14
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 212,285,830.87
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 27 9,762,752.09
60 to 89 days 1 467,561.55
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 28 10,230,313.64
--------------------------------------------------------------------------------
<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 4,954,792.05 4,954,792.05
Principal remittance amount 3,532,257.80 3,532,257.80
Interest remittance amount 1,422,534.25 1,422,534.25
