Payment Date: 12/25/00
------------------------------------------------------------
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 55,361,185.83 7.317500% 680,120.80 337,587.86 1,017,708.66 0.00 0.00
A2 0.00 0.000000% 0.00 77,620.99 77,620.99 0.00 0.00
A3 28,930,207.15 8.000000% 969,249.40 192,868.05 1,162,117.45 0.00 0.00
A4 34,075,000.00 7.875000% 0.00 223,617.19 223,617.19 0.00 0.00
A5 2,614,365.09 8.000000% 61,802.15 0.00 61,802.15 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 516,287.88 8.250000% 0.00 3,549.48 3,549.48 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
B1 6,839,316.09 8.250000% 3,601.54 47,020.30 50,621.84 0.00 0.00
B2 4,849,297.67 8.250000% 2,553.61 33,338.92 35,892.53 0.00 0.00
B3 2,860,277.24 8.250000% 1,506.20 19,664.41 21,170.61 0.00 0.00
B4 2,362,273.63 8.250000% 1,243.96 16,240.63 17,484.59 0.00 0.00
B5 870,258.81 8.250000% 458.27 5,983.03 6,441.30 0.00 0.00
B6 2,114,835.06 8.250000% 1,113.66 14,539.49 15,653.15 0.00 0.00
CB1 91,472,487.17 8.000000% 1,026,739.98 609,816.58 1,636,556.56 0.00 0.00
CBX 129,773,336.30 0.000000% 0.00 109,183.40 109,183.40 0.00 0.00
PO 219,396.97 0.000000% 198.56 0.00 198.56 0.00 0.00
NBX 0.00 0.000000% 0.00 81,042.70 81,042.70 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 241,560,398.71 - 2,748,588.13 1,832,016.35 4,580,604.48 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 54,681,065.03 0.00
A2 0.00 0.00
A3 27,960,957.75 0.00
A4 34,075,000.00 0.00
A5 2,569,992.04 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 6,835,714.55 0.00
B2 4,846,744.06 0.00
B3 2,858,771.04 0.00
B4 2,361,029.67 0.00
B5 869,800.54 0.00
B6 2,113,721.40 0.00
CB1 90,445,747.19 0.00
CBX 129,773,336.30 0.00
PO 219,198.41 0.00
NBX 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 238,829,239.68 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 55,361,185.83 7.317500% 12669BSN3 11.877534 5.895587 954.942456
A2 0.00 0.000000% 12669BSP8 0.000000 0.000000 0.000000
A3 28,930,207.15 8.000000% 12669BSQ6 30.383041 6.045831 876.491575
A4 34,075,000.00 7.875000% 12669BSS2 0.000000 6.562500 1,000.000000
A5 2,614,365.09 8.000000% 12669BST0 19.313172 0.000000 803.122513
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 516,287.88 8.250000% 12669BSW3 0.000000 6.875013 1,000.001704
Residual AR 0.00 8.000000% 12669BSZ6 0.000000 0.000000 0.000000
B1 6,839,316.09 8.250000% 12669BTA0 0.525542 6.861272 997.477681
B2 4,849,297.67 8.250000% 12669BTB8 0.525542 6.861272 997.477683
B3 2,860,277.24 8.250000% 12669BTC6 0.525541 6.861274 997.477683
B4 2,362,273.63 8.250000% 12669BTD4 0.525543 6.861272 997.477681
B5 870,258.81 8.250000% 12669BSR4 0.525539 6.861273 997.477683
B6 2,114,835.06 8.250000% 12669BTF9 0.525543 6.861273 997.477851
CB1 91,472,487.17 8.000000% 12669BSR4 10.967601 6.514040 966.138332
CBX 129,773,336.30 0.000000% 12669BSX1 0.000000 0.000000 0.000000
PO 219,396.97 0.000000% 12669BSY9 0.901439 0.000000 995.135107
NBX 0.00 0.000000% 12669BSX1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 241,560,398.71 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 107,343,610.93 131,485,628.80 238,829,239.73
Loan count 278 1047 1325
Avg loan rate 9.442173% 9.546487% 9.50
Prepay amount 1,299,065.21 1,304,826.08 2,603,891.29
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 23,519.44 29,231.95 52,751.39
Trustee fees 815.25 996.45 1,811.70
Agg advances N/A N/A N/A
Adv this period 81,047.13 78,672.81 159,719.94
--------------------------------------------------------------------------------
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 2,791,348.70 2,791,348.70 5,582,697.40
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 241,560,398.71
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 65 12,648,212.44
60 to 89 days 12 3,091,561.08
90 or more 3 400,348.08
Foreclosure 11 2,189,953.35
Totals: 91 18,330,074.95
--------------------------------------------------------------------------------
<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 4,580,604.48 4,580,604.48
Principal remittance amount 2,748,588.13 2,748,588.13
Interest remittance amount 1,832,016.35 1,832,016.35
