Payment Date: 08/25/00
------------------------------------------------------------
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 138,366,590.15 8.250000% 1,251,206.05 951,270.31 2,202,476.36 0.00 0.00
NB1 100,308,008.16 8.250000% 1,986,227.60 689,617.56 2,675,845.16 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 146,107,324.09 0.000000% 0.00 131,224.48 131,224.48 0.00 0.00
NBX 128,822,374.78 0.000000% 0.00 48,027.19 48,027.19 0.00 0.00
PO 582,344.24 0.000000% 388.25 0.00 388.25 0.00 0.00
Residual AR 0.00 8.250000% 0.00 0.00 0.00 0.00 0.00
B1 8,784,308.39 8.250000% 4,424.43 60,392.12 64,816.55 0.00 0.00
B2 5,416,723.62 8.250000% 2,728.26 37,239.97 39,968.23 0.00 0.00
B3 3,367,584.77 8.250000% 1,696.17 23,152.15 24,848.32 0.00 0.00
B4 2,488,954.02 8.250000% 1,253.62 17,111.56 18,365.18 0.00 0.00
B5 1,024,569.42 8.250000% 516.05 7,043.91 7,559.96 0.00 0.00
B6 2,343,459.10 8.250000% 1,180.34 16,111.28 17,291.62 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 291,641,541.87 - 3,249,620.77 2,180,283.66 5,429,904.43 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 137,115,384.10 0.00
NB1 98,321,780.56 0.00
NB2 15,942,000.00 0.00
NB3 13,017,000.00 0.00
CBX 144,852,733.78 0.00
NBX 126,838,702.97 0.00
PO 581,955.99 0.00
Residual AR 0.00 0.00
B1 8,779,883.96 0.00
B2 5,413,995.36 0.00
B3 3,365,888.60 0.00
B4 2,487,700.40 0.00
B5 1,024,053.37 0.00
B6 2,342,278.76 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 288,391,921.10 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 138,366,590.15 8.250000% 12669BRY0 9.018091 6.856299 988.261720
NB1 100,308,008.16 8.250000% 12669BRZ7 19.624040 6.813460 971.424710
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 146,107,324.09 0.000000% 12669BSD5 0.000000 0.895813 988.847666
NBX 128,822,374.78 0.000000% 12669BSM5 0.000000 0.370221 977.745999
PO 582,344.24 0.000000% 12669BSC7 0.666265 0.000000 998.677939
Residual AR 0.00 8.250000% 12669BSE3 0.000000 0.000000 0.000000
B1 8,784,308.39 8.250000% 12669BSF0 0.503463 6.872112 999.076463
B2 5,416,723.62 8.250000% 12669BSG8 0.503462 6.872111 999.076464
B3 3,367,584.77 8.250000% 12669BSH6 0.503464 6.872113 999.076462
B4 2,488,954.02 8.250000% 12669BSJ2 0.503462 6.872112 999.076466
B5 1,024,569.42 8.250000% 12669BSK9 0.503463 6.872107 999.076459
B6 2,343,459.10 8.250000% 12669BSL7 0.503463 6.872111 999.076463
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 291,641,541.87 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 149,392,709.65 138,999,211.44 288,391,921.09
Loan count 1146 399 1545
Avg loan rate 9.597098% 9.404857% 9.50
Prepay amount 1,182,217.83 1,920,405.47 3,102,623.30
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 3,274.53 0.00 3,274.53
Sub servicer fees 33,022.50 30,435.73 63,458.23
Trustee fees 1,129.88 1,057.44 2,187.31
Agg advances N/A N/A N/A
Adv this period 41,538.40 33,487.95 75,026.35
--------------------------------------------------------------------------------
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 4,890,496.84 4,890,496.84 9,780,993.68
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 291,641,541.87
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 50 7,717,181.88
60 to 89 days 2 920,967.41
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 52 8,638,149.29
--------------------------------------------------------------------------------
<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 5,429,904.43 5,429,904.43
Principal remittance amount 3,249,620.77 3,249,620.77
Interest remittance amount 2,180,283.66 2,180,283.66
