Payment Date: 11/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
<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 CB1 133,836,444.50 8.250000% 1,286,865.76 920,125.56 2,206,991.32 0.00 0.00
NB1 94,027,830.34 8.250000% 3,104,109.68 646,441.33 3,750,551.01 0.00 0.00
NB2 15,942,000.00 8.250000% 0.00 109,601.25 109,601.25 0.00 0.00
NB3 13,017,000.00 8.250000% 0.00 89,491.88 89,491.88 0.00 0.00
CBX 141,568,783.20 0.000000% 0.00 126,348.59 126,348.59 0.00 0.00
NBX 122,553,975.90 0.000000% 0.00 46,540.68 46,540.68 0.00 0.00
PO 581,037.43 0.000000% 460.95 0.00 460.95 0.00 0.00
Residual AR 0.00 8.250000% 0.00 0.00 0.00 0.00 0.00
B1 8,770,874.16 8.250000% 4,567.15 60,299.76 64,866.91 0.00 0.00
B2 5,408,439.59 8.250000% 2,816.27 37,183.02 39,999.29 0.00 0.00
B3 3,362,434.57 8.250000% 1,750.88 23,116.74 24,867.62 0.00 0.00
B4 2,485,147.55 8.250000% 1,294.06 17,085.39 18,379.45 0.00 0.00
B5 1,023,002.50 8.250000% 532.70 7,033.14 7,565.84 0.00 0.00
B6 2,339,875.14 8.250000% 1,218.41 16,086.64 17,305.05 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 280,794,085.78 - 4,403,615.86 2,099,353.98 6,502,969.84 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 132,549,578.70 0.00
NB1 90,923,720.66 0.00
NB2 15,942,000.00 0.00
NB3 13,017,000.00 0.00
CBX 140,279,449.89 0.00
NBX 119,453,310.83 0.00
PO 580,576.48 0.00
Residual AR 0.00 0.00
B1 8,766,307.01 0.00
B2 5,405,623.32 0.00
B3 3,360,683.69 0.00
B4 2,483,853.49 0.00
B5 1,022,469.80 0.00
B6 2,338,656.73 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 276,390,469.88 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
<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 CB1 133,836,444.50 8.250000% 12669BRY0 9.275109 6.631822 955.353592
NB1 94,027,830.34 8.250000% 12669BRZ7 30.668778 6.386877 898.331463
NB2 15,942,000.00 8.250000% 12669BSA1 0.000000 6.875000 1,000.000000
NB3 13,017,000.00 8.250000% 12669BSB9 0.000000 6.875000 1,000.000000
CBX 141,568,783.20 0.000000% 12669BSD5 0.000000 0.862528 957.627813
NBX 122,553,975.90 0.000000% 12669BSM5 0.000000 0.358762 920.815130
PO 581,037.43 0.000000% 12669BSC7 0.791023 0.000000 996.310601
Residual AR 0.00 8.250000% 12669BSE3 0.000000 0.000000 0.000000
B1 8,770,874.16 8.250000% 12669BSF0 0.519703 6.861602 997.531521
B2 5,408,439.59 8.250000% 12669BSG8 0.519703 6.861602 997.531522
B3 3,362,434.57 8.250000% 12669BSH6 0.519703 6.861602 997.531520
B4 2,485,147.55 8.250000% 12669BSJ2 0.519703 6.861602 997.531522
B5 1,023,002.50 8.250000% 12669BSK9 0.519707 6.861602 997.531512
B6 2,339,875.14 8.250000% 12669BSL7 0.519701 6.861602 997.531521
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 280,794,085.78 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 144,807,900.94 131,582,568.86 276,390,469.80
Loan count 1119 383 1502
Avg loan rate 9.588798% 9.401392% 9.50
Prepay amount 1,217,428.67 3,039,833.33 4,257,262.00
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 2,289.62 0.00 2,289.62
Sub servicer fees 32,004.31 29,112.50 61,116.82
Trustee fees 1,095.76 1,010.20 2,105.96
Agg advances N/A N/A N/A
Adv this period 67,223.47 62,050.37 129,273.84
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00
Fraud 5,858,705.00 5,858,705.00 11,717,410.00
Special Hazard 4,883,137.02 4,883,137.02 9,766,274.04
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 280,794,085.78
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 48 9,859,324.07
60 to 89 days 10 1,310,314.53
90 or more 3 566,903.78
Foreclosure 14 3,123,913.59
Totals: 75 14,860,455.97
--------------------------------------------------------------------------------
<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 6,502,969.84 6,502,969.84
Principal remittance amount 4,403,615.86 4,403,615.86
Interest remittance amount 2,099,353.98 2,099,353.98
