Payment Date: 11/25/00
------------------------------------------------------------
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 55,937,863.18 7.320000% 576,677.38 341,220.96 917,898.34 0.00 0.00
A2 0.00 0.000000% 0.00 78,313.01 78,313.01 0.00 0.00
A3 29,810,279.56 8.000000% 880,072.41 198,735.20 1,078,807.61 0.00 0.00
A4 34,075,000.00 7.880000% 0.00 223,617.19 223,617.19 0.00 0.00
A5 2,644,327.95 0.000000% 47,591.71 0.00 47,591.71 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 3,549.48 3,549.48 0.00 0.00
Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B1 6,842,878.67 8.250000% 3,562.58 47,044.79 50,607.37 0.00 0.00
B2 4,851,823.66 8.250000% 2,525.99 33,356.29 35,882.28 0.00 0.00
B3 2,861,767.15 8.250000% 1,489.91 19,674.65 21,164.56 0.00 0.00
B4 2,363,504.13 8.250000% 1,230.50 16,249.09 17,479.59 0.00 0.00
B5 870,712.13 8.250000% 453.32 5,986.15 6,439.47 0.00 0.00
B6 2,115,936.67 8.250000% 1,101.61 14,547.06 15,648.67 0.00 0.00
CB1 92,292,484.05 8.000000% 819,996.88 615,283.23 1,435,280.11 0.00 0.00
CBX 130,869,775.75 1.010000% 0.00 110,312.21 110,312.21 0.00 0.00
PO 219,597.52 0.000000% 200.55 0.00 200.55 0.00 0.00
NBX 0.00 0.950000% 0.00 81,888.44 81,888.44 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 243,877,672.67 - 2,334,902.84 1,849,721.07 4,184,623.91 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 55,361,185.83 0.00
A2 0.00 0.00
A3 28,930,207.15 0.00
A4 34,075,000.00 0.00
A5 2,614,365.09 0.00
A6 7,816,498.00 0.00
A7 1,175,000.00 0.00
A8 516,287.88 0.00
Residual AR 0.00 0.00
B1 6,839,316.09 0.00
B2 4,849,297.67 0.00
B3 2,860,277.24 0.00
B4 2,362,273.63 0.00
B5 870,258.81 0.00
B6 2,114,835.06 0.00
CB1 91,472,487.17 0.00
CBX 129,773,336.30 0.00
PO 219,396.97 0.00
NBX 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 241,560,398.71 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 55,937,863.18 7.320000% 12669BSN3 10.071013 5.959035 966.819991
A2 0.00 0.000000% 12669BSP8 0.000000 0.000000 0.000000
A3 29,810,279.56 8.000000% 12669BSQ6 27.587612 6.229748 906.874617
A4 34,075,000.00 7.880000% 12669BSS2 0.000000 6.562500 1,000.000000
A5 2,644,327.95 0.000000% 12669BST0 14.872409 0.000000 816.989091
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 6.875013 1,000.001704
Residual AR 0.00 0.000000% 12669BSZ6 0.000000 0.000000 0.000000
B1 6,842,878.67 8.250000% 12669BTA0 0.519857 6.864846 998.003223
B2 4,851,823.66 8.250000% 12669BTB8 0.519858 6.864847 998.003225
B3 2,861,767.15 8.250000% 12669BTC6 0.519857 6.864846 998.003224
B4 2,363,504.13 8.250000% 12669BTD4 0.519856 6.864846 998.003223
B5 870,712.13 8.250000% 12669BSR4 0.519862 6.864851 998.003222
B6 2,115,936.67 8.250000% 12669BTF9 0.519856 6.864845 998.003394
CB1 92,292,484.05 8.000000% 12669BSR4 8.759178 6.572434 977.105933
CBX 130,869,775.75 1.010000% 12669BSX1 0.000000 0.000000 0.000000
PO 219,597.52 0.000000% 12669BSY9 0.910474 0.000000 996.036546
NBX 0.00 0.950000% 12669BSX1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 243,877,672.67 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 108,700,018.29 132,860,380.39 241,560,398.68
Loan count 281 1057 1338
Avg loan rate 9.441518% 9.549247% 9.50
Prepay amount 1,160,835.03 1,029,409.05 2,190,244.08
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 100.39 100.39
Sub servicer fees 23,774.23 29,553.27 53,327.50
Trustee fees 824.39 1,004.70 1,829.08
Agg advances N/A N/A N/A
Adv this period 60,715.17 51,906.09 112,621.26
--------------------------------------------------------------------------------
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 2,792,818.78 2,792,818.78 5,585,637.56
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 243,877,672.67
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 51 9,844,726.64
60 to 89 days 4 667,896.48
90 or more 4 1,061,431.99
Foreclosure 8 1,401,846.41
Totals: 67 12,975,901.52
--------------------------------------------------------------------------------
<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 4,184,623.91 4,184,623.91
Principal remittance amount 2,334,902.84 2,334,902.84
Interest remittance amount 1,849,721.07 1,849,721.07
