Payment Date: 10/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
<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 A1 56,536,237.10 7.321880% 598,373.92 344,959.62 943,333.54 0.00 0.00
A2 0.00 0.000000% 0.00 79,062.16 79,062.16 0.00 0.00
A3 30,599,586.04 8.000000% 789,306.48 203,997.24 993,303.72 0.00 0.00
A4 34,075,000.00 7.875000% 0.00 223,617.19 223,617.19 0.00 0.00
A5 2,883,627.14 8.000000% 258,523.37 0.00 258,523.37 0.00 0.00
A6 7,816,498.00 8.000000% 0.00 52,109.99 52,109.99 0.00 0.00
A7 1,175,000.00 8.000000% 0.00 7,833.33 7,833.33 0.00 0.00
A8 516,287.00 8.250000% 0.00 3,549.47 3,549.47 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
B1 6,846,404.80 8.250000% 3,526.13 47,069.03 50,595.16 0.00 0.00
B2 4,854,323.80 8.250000% 2,500.14 33,373.48 35,873.62 0.00 0.00
B3 2,863,241.82 8.250000% 1,474.67 19,684.79 21,159.46 0.00 0.00
B4 2,364,722.04 8.250000% 1,217.91 16,257.46 17,475.37 0.00 0.00
B5 871,160.81 8.250000% 448.68 5,989.23 6,437.91 0.00 0.00
B6 2,117,027.01 8.250000% 1,090.34 14,554.56 15,644.90 0.00 0.00
CB1 93,059,000.13 8.000000% 766,516.08 620,393.33 1,386,909.41 0.00 0.00
CBX 131,894,291.86 0.000000% 0.00 111,220.28 111,220.28 0.00 0.00
PO 219,802.86 0.000000% 205.34 0.00 205.34 0.00 0.00
NBX 0.00 0.000000% 0.00 82,638.25 82,638.25 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 246,281,631.55 - 2,423,183.06 1,866,309.41 4,289,492.47 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 55,937,863.18 0.00
A2 0.00 0.00
A3 29,810,279.56 0.00
A4 34,075,000.00 0.00
A5 2,644,327.95 0.00
A6 7,816,498.00 0.00
A7 1,175,000.00 0.00
A8 516,287.00 0.00
Residual AR 0.00 0.00
B1 6,842,878.67 0.00
B2 4,851,823.66 0.00
B3 2,861,767.15 0.00
B4 2,363,504.13 0.00
B5 870,712.13 0.00
B6 2,115,936.67 0.00
CB1 92,292,484.05 0.00
CBX 130,869,775.75 0.00
PO 219,597.52 0.00
NBX 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 243,877,672.67 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
<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 A1 56,536,237.10 7.321880% 12669BSN3 10.449918 6.024326 976.891003
A2 0.00 0.000000% 12669BSP8 0.000000 0.000000 0.000000
A3 30,599,586.04 8.000000% 12669BSQ6 24.742374 6.394697 934.462229
A4 34,075,000.00 7.875000% 12669BSS2 0.000000 6.562500 1,000.000000
A5 2,883,627.14 8.000000% 12669BST0 80.788553 0.000000 826.352484
A6 7,816,498.00 8.000000% 12669BSU7 0.000000 6.666667 1,000.000000
A7 1,175,000.00 8.000000% 12669BSV5 0.000000 6.666664 1,000.000000
A8 516,287.00 8.250000% 12669BSW3 0.000000 6.874994 1,000.000000
Residual AR 0.00 8.000000% 12669BSZ6 0.000000 0.000000 0.000000
B1 6,846,404.80 8.250000% 12669BTA0 0.514538 6.868383 998.523080
B2 4,854,323.80 8.250000% 12669BTB8 0.514538 6.868384 998.523083
B3 2,863,241.82 8.250000% 12669BTC6 0.514539 6.868385 998.523081
B4 2,364,722.04 8.250000% 12669BTD4 0.514537 6.868382 998.523080
B5 871,160.81 8.250000% 12669BSR4 0.514541 6.868383 998.523085
B6 2,117,027.01 8.250000% 12669BTF9 0.514538 6.868384 998.523250
CB1 93,059,000.13 8.000000% 12669BSR4 8.187898 6.627020 985.865111
CBX 131,894,291.86 0.000000% 12669BSX1 0.000000 0.000000 0.000000
PO 219,802.86 0.000000% 12669BSY9 0.932220 0.000000 996.947020
NBX 0.00 0.000000% 12669BSX1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 246,281,631.55 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 109,918,271.63 133,959,401.95 243,877,673.58
Loan count 284 1062 1346
Avg loan rate 9.438573% 9.549715% 9.50
Prepay amount 1,318,818.57 958,234.02 2,277,052.59
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 1,773.11 2,383.38 4,156.49
Sub servicer fees 24,061.43 29,768.15 53,829.58
Trustee fees 834.71 1,012.40 1,847.11
Agg advances N/A N/A N/A
Adv this period 50,151.25 51,478.09 101,629.34
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 204,668.00 204,668.00 409,336.00
Fraud 4,984,016.00 4,984,016.00 9,968,032.00
Special Hazard 2,794,277.46 2,794,277.46 5,588,554.92
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 246,281,631.55
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 42 8,156,644.75
60 to 89 days 15 3,241,151.19
90 or more 1 251,662.76
Foreclosure 1 138,033.65
Totals: 59 11,787,492.35
--------------------------------------------------------------------------------
<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 4,289,492.47 4,289,492.47
Principal remittance amount 2,423,183.06 2,423,183.06
Interest remittance amount 1,866,309.41 1,866,309.41
