Payment Date: 11/25/00
------------------------------------------------------------
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 92,853,000.00 7.250000% 1,171,626.96 560,986.88 1,732,613.84 0.00 0.00
A1A 92,853,000.00 0.500000% 0.00 38,688.75 38,688.75 0.00 0.00
A2 71,000,000.00 7.750000% 9,041.67 458,541.67 467,583.34 0.00 0.00
A3 14,600,000.00 7.000000% 124,000.00 85,166.67 209,166.67 0.00 0.00
A3A 14,600,000.00 0.750000% 0.00 9,125.00 9,125.00 0.00 0.00
A4 19,200,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
A5 1,400,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
PO 1,056.95 0.000000% 0.00 0.00 0.00 0.00 0.00
X 212,098,090.53 1.059950% 1.86 187,344.39 187,346.25 0.00 0.00
Residual AR 100.00 7.750000% 100.00 0.65 100.65 0.00 0.00
B1 4,910,000.00 7.750000% 1,959.99 31,710.42 33,670.41 0.00 0.00
B2 3,735,000.00 7.750000% 1,490.95 24,121.88 25,612.83 0.00 0.00
B3 2,348,000.00 7.750000% 937.28 15,164.17 16,101.45 0.00 0.00
B4 1,494,000.00 7.750000% 596.38 9,648.75 10,245.13 0.00 0.00
B5 641,000.00 7.750000% 255.88 4,139.79 4,395.67 0.00 0.00
B6 1,281,154.63 7.750000% 511.41 8,274.12 8,785.53 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 213,463,311.58 - 1,310,522.38 1,432,913.14 2,743,435.52 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 91,681,373.04 0.00
A1A 91,681,373.04 0.00
A2 70,990,958.33 0.00
A3 14,476,000.00 0.00
A3A 14,476,000.00 0.00
A4 19,324,000.00 0.00
A5 1,409,041.67 0.00
PO 1,055.09 0.00
X 210,923,004.57 0.00
Residual AR 0.00 0.00
B1 4,908,040.01 0.00
B2 3,733,509.05 0.00
B3 2,347,062.72 0.00
B4 1,493,403.62 0.00
B5 640,744.12 0.00
B6 1,280,643.22 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 212,285,830.87 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 92,853,000.00 7.250000% 45660NAA3 12.618084 6.041667 987.381916
A1A 92,853,000.00 0.500000% 45660NAM7 0.000000 0.416667 987.381916
A2 71,000,000.00 7.750000% 45660NAB1 0.127347 6.458333 999.872653
A3 14,600,000.00 7.000000% 45660NAC9 8.493151 5.833334 991.506849
A3A 14,600,000.00 0.750000% 45660NAN5 0.000000 0.625000 991.506849
A4 19,200,000.00 7.750000% 45660NAD7 0.000000 0.000000 1,006.458333
A5 1,400,000.00 7.750000% 45660NAE5 0.000000 0.000000 1,006.458336
PO 1,056.95 0.000000% 45660NAF2 0.000000 0.000000 998.240219
X 212,098,090.53 1.059950% 45660NAG0 0.000009 0.883291 994.459705
Residual AR 100.00 7.750000% 45660NAH8 1,000.000000 6.500000 0.000000
B1 4,910,000.00 7.750000% 45660NAJ4 0.399183 6.458334 999.600817
B2 3,735,000.00 7.750000% 45660NAK1 0.399183 6.458335 999.600817
B3 2,348,000.00 7.750000% 45660NAL9 0.399182 6.458335 999.600818
B4 1,494,000.00 7.750000% 45660NAP0 0.399183 6.458333 999.600817
B5 641,000.00 7.750000% 45660NAR6 0.399189 6.458331 999.600811
B6 1,281,154.63 7.750000% 45660NAT2 0.399179 6.458330 999.600821
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 213,463,311.58 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-H
Residential Asset Securitization Trust 2000-A8
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 212,285,830.88 212,285,830.88
Loan count 578 578
Avg loan rate 9.107821% 9.11
Prepay amount 1,092,269.72 1,092,269.72
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 729.33 729.33
Sub servicer fees 44,768.35 44,768.35
Trustee fees 1,778.86 1,778.86
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 4,269,266.23 4,269,266.23
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% 213,463,311.58
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 0 0.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 0 0.00
--------------------------------------------------------------------------------
<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 2,743,435.52 2,743,435.52
Principal remittance amount 1,310,522.38 1,310,522.38
Interest remittance amount 1,432,913.14 1,432,913.14
