Payment Date: 12/25/00
------------------------------------------------------------
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 132,549,578.70 8.250000% 1,541,270.79 911,278.35 2,452,549.14 0.00 0.00
NB1 90,923,720.66 8.250000% 2,067,813.87 625,100.58 2,692,914.45 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 140,279,449.89 0.000000% 0.00 124,801.29 124,801.29 0.00 0.00
NBX 119,453,310.83 0.000000% 0.00 44,895.76 44,895.76 0.00 0.00
PO 580,576.48 0.000000% 427.78 0.00 427.78 0.00 0.00
Residual AR 0.00 8.250000% 0.00 0.00 0.00 0.00 0.00
B1 8,766,307.01 8.250000% 4,631.51 60,268.36 64,899.87 0.00 0.00
B2 5,405,623.32 8.250000% 2,855.95 37,163.66 40,019.61 0.00 0.00
B3 3,360,683.69 8.250000% 1,775.55 23,104.70 24,880.25 0.00 0.00
B4 2,483,853.49 8.250000% 1,312.29 17,076.49 18,388.78 0.00 0.00
B5 1,022,469.80 8.250000% 540.20 7,029.48 7,569.68 0.00 0.00
B6 2,338,656.73 8.250000% 1,235.58 16,078.27 17,313.85 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 276,390,469.88 - 3,621,863.52 2,065,890.06 5,687,753.58 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior CB1 131,008,307.90 0.00
NB1 88,855,906.79 0.00
NB2 15,942,000.00 0.00
NB3 13,017,000.00 0.00
CBX 138,735,656.90 0.00
NBX 117,386,066.20 0.00
PO 580,148.60 0.00
Residual AR 0.00 0.00
B1 8,761,675.50 0.00
B2 5,402,767.37 0.00
B3 3,358,908.14 0.00
B4 2,482,541.20 0.00
B5 1,021,929.60 0.00
B6 2,337,421.15 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 272,768,606.25 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 132,549,578.70 8.250000% 12669BRY0 11.108738 6.568056 944.244853
NB1 90,923,720.66 8.250000% 12669BRZ7 20.430117 6.176029 877.901346
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 140,279,449.89 0.000000% 12669BSD5 0.000000 0.851965 947.088998
NBX 119,453,310.83 0.000000% 12669BSM5 0.000000 0.346082 904.879614
PO 580,576.48 0.000000% 12669BSC7 0.734101 0.000000 995.576329
Residual AR 0.00 8.250000% 12669BSE3 0.000000 0.000000 0.000000
B1 8,766,307.01 8.250000% 12669BSF0 0.527027 6.858029 997.004495
B2 5,405,623.32 8.250000% 12669BSG8 0.527025 6.858029 997.004497
B3 3,360,683.69 8.250000% 12669BSH6 0.527026 6.858029 997.004494
B4 2,483,853.49 8.250000% 12669BSJ2 0.527024 6.858029 997.004498
B5 1,022,469.80 8.250000% 12669BSK9 0.527024 6.858029 997.004488
B6 2,338,656.73 8.250000% 12669BSL7 0.527025 6.858029 997.004497
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 276,390,469.88 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-D
Residential Asset Securitization Trust 2000-A4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 143,260,152.88 129,508,453.38 272,768,606.26
Loan count 1107 373 1480
Avg loan rate 9.585252% 9.393194% 9.49
Prepay amount 1,471,766.36 2,003,948.09 3,475,714.45
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 31,733.63 77,563.67 109,297.30
Trustee fees 1,086.06 986.87 2,072.93
Agg advances N/A N/A N/A
Adv this period 79,544.10 79,955.68 159,499.78
--------------------------------------------------------------------------------
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 4,880,654.36 4,880,654.36 9,761,308.72
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 276,390,469.88
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 53 11,116,436.99
60 to 89 days 13 2,945,359.97
90 or more 3 814,646.08
Foreclosure 20 3,429,459.88
Totals: 89 18,305,902.92
--------------------------------------------------------------------------------
<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 5,687,753.58 5,687,753.58
Principal remittance amount 3,621,863.52 3,621,863.52
Interest remittance amount 2,065,890.06 2,065,890.06
