Payment Date: 07/25/00
------------------------------------------------------------
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 138,744,000.00 8.250000% 377,409.85 953,865.00 1,331,274.85 0.00 0.00
NB1 101,214,000.00 8.250000% 905,991.84 695,846.25 1,601,838.09 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 146,486,399.00 0.000000% 0.00 131,615.82 131,615.82 0.00 0.00
NBX 129,725,617.00 0.000000% 0.00 49,051.14 49,051.14 0.00 0.00
PO 582,726.39 0.000000% 382.15 0.00 382.15 0.00 0.00
Residual AR 100.00 8.250000% 100.00 0.69 100.69 0.00 0.00
B1 8,788,000.00 8.250000% 3,691.61 60,417.50 64,109.11 0.00 0.00
B2 5,419,000.00 8.250000% 2,276.38 37,255.63 39,532.01 0.00 0.00
B3 3,369,000.00 8.250000% 1,415.23 23,161.87 24,577.10 0.00 0.00
B4 2,490,000.00 8.250000% 1,045.98 17,118.75 18,164.73 0.00 0.00
B5 1,025,000.00 8.250000% 430.58 7,046.88 7,477.46 0.00 0.00
B6 2,344,443.94 8.250000% 984.84 16,118.05 17,102.89 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 292,935,270.33 - 1,293,728.46 2,190,590.71 3,484,319.17 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 138,366,590.15 0.00
NB1 100,308,008.16 0.00
NB2 15,942,000.00 0.00
NB3 13,017,000.00 0.00
CBX 146,107,324.09 0.00
NBX 128,822,374.78 0.00
PO 582,344.24 0.00
Residual AR 0.00 0.00
B1 8,784,308.39 0.00
B2 5,416,723.62 0.00
B3 3,367,584.77 0.00
B4 2,488,954.02 0.00
B5 1,024,569.42 0.00
B6 2,343,459.10 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 291,641,541.87 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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 138,744,000.00 8.250000% 12669BRY0 2.720189 6.875000 997.279811
NB1 101,214,000.00 8.250000% 12669BRZ7 8.951250 6.875000 991.048750
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 146,486,399.00 0.000000% 12669BSD5 0.000000 0.898485 997.412218
NBX 129,725,617.00 0.000000% 12669BSM5 0.000000 0.378115 993.037287
PO 582,726.39 0.000000% 12669BSC7 0.655797 0.000000 999.344203
Residual AR 100.00 8.250000% 12669BSE3 1,000.000000 6.900000 0.000000
B1 8,788,000.00 8.250000% 12669BSF0 0.420074 6.875000 999.579926
B2 5,419,000.00 8.250000% 12669BSG8 0.420074 6.875001 999.579926
B3 3,369,000.00 8.250000% 12669BSH6 0.420074 6.874999 999.579926
B4 2,490,000.00 8.250000% 12669BSJ2 0.420072 6.875000 999.579928
B5 1,025,000.00 8.250000% 12669BSK9 0.420078 6.875005 999.579922
B6 2,344,443.94 8.250000% 12669BSL7 0.420074 6.874999 999.579926
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 292,935,270.33 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 150,650,048.41 140,991,493.45 291,641,541.86
Loan count 1148 401 1549
Avg loan rate 9.597561% 9.409253% 9.51
Prepay amount 326,566.74 844,030.90 1,170,597.64
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 5,024.48 2,687.50 7,711.98
Sub servicer fees 31,465.00 29,563.18 61,028.18
Trustee fees 1,132.74 1,064.27 2,197.01
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
--------------------------------------------------------------------------------
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 4,892,901.18 4,892,901.18 9,785,802.36
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 292,935,270.33
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 6 1,411,037.94
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 6 1,411,037.94
--------------------------------------------------------------------------------
<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 3,484,319.17 3,484,319.17
Principal remittance amount 1,293,728.46 1,293,728.46
Interest remittance amount 2,190,590.71 2,190,590.71
