Payment Date: 10/25/00
------------------------------------------------------------
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 135,116,574.27 8.250000% 1,280,129.79 928,926.45 2,209,056.24 0.00 0.00
NB1 96,068,681.93 8.250000% 2,040,851.59 660,472.19 2,701,323.78 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 142,851,450.73 0.000000% 0.00 127,774.03 127,774.03 0.00 0.00
NBX 124,590,941.06 0.000000% 0.00 46,903.58 46,903.58 0.00 0.00
PO 581,495.94 0.000000% 458.51 0.00 458.51 0.00 0.00
Residual AR 0.00 8.250000% 0.00 0.00 0.00 0.00 0.00
B1 8,775,411.37 8.250000% 4,537.21 60,330.95 64,868.16 0.00 0.00
B2 5,411,237.40 8.250000% 2,797.81 37,202.26 40,000.07 0.00 0.00
B3 3,364,173.97 8.250000% 1,739.40 23,128.70 24,868.10 0.00 0.00
B4 2,486,433.13 8.250000% 1,285.58 17,094.23 18,379.81 0.00 0.00
B5 1,023,531.70 8.250000% 529.20 7,036.78 7,565.98 0.00 0.00
B6 2,341,085.57 8.250000% 1,210.43 16,094.96 17,305.39 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 284,127,625.28 - 3,333,539.52 2,124,057.26 5,457,596.78 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 133,836,444.48 0.00
NB1 94,027,830.34 0.00
NB2 15,942,000.00 0.00
NB3 13,017,000.00 0.00
CBX 141,568,783.23 0.00
NBX 122,553,975.94 0.00
PO 581,037.43 0.00
Residual AR 0.00 0.00
B1 8,770,874.16 0.00
B2 5,408,439.59 0.00
B3 3,362,434.57 0.00
B4 2,485,147.55 0.00
B5 1,023,002.50 0.00
B6 2,339,875.14 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 280,794,085.76 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 135,116,574.27 8.250000% 12669BRY0 9.226560 6.695255 964.628701
NB1 96,068,681.93 8.250000% 12669BRZ7 20.163728 6.525502 929.000240
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 142,851,450.73 0.000000% 12669BSD5 0.000000 0.872259 966.429540
NBX 124,590,941.06 0.000000% 12669BSM5 0.000000 0.361560 944.716848
PO 581,495.94 0.000000% 12669BSC7 0.786836 0.000000 997.101624
Residual AR 0.00 8.250000% 12669BSE3 0.000000 0.000000 0.000000
B1 8,775,411.37 8.250000% 12669BSF0 0.516296 6.865151 998.051224
B2 5,411,237.40 8.250000% 12669BSG8 0.516296 6.865152 998.051225
B3 3,364,173.97 8.250000% 12669BSH6 0.516296 6.865153 998.051223
B4 2,486,433.13 8.250000% 12669BSJ2 0.516297 6.865153 998.051225
B5 1,023,531.70 8.250000% 12669BSK9 0.516293 6.865151 998.051220
B6 2,341,085.57 8.250000% 12669BSL7 0.516297 6.865150 998.051222
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 284,127,625.28 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 146,101,182.83 134,692,902.82 280,794,085.65
Loan count 1127 389 1516
Avg loan rate 9.591336% 9.402522% 9.50
Prepay amount 1,210,791.17 1,975,708.28 3,186,499.45
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 32,273.36 29,539.94 61,813.30
Trustee fees 1,105.41 1,025.55 2,130.96
Agg advances N/A N/A N/A
Adv this period 56,276.16 49,079.69 105,355.85
--------------------------------------------------------------------------------
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 4,885,599.92 4,885,599.92 9,771,199.84
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 284,127,625.28
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 49 7,567,363.48
60 to 89 days 10 2,598,830.21
90 or more 5 1,427,730.28
Foreclosure 4 566,544.83
Totals: 68 12,160,468.80
--------------------------------------------------------------------------------
<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 5,457,596.78 5,457,596.78
Principal remittance amount 3,333,539.52 3,333,539.52
Interest remittance amount 2,124,057.26 2,124,057.26
