Payment Date: 09/25/00
------------------------------------------------------------
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 57,043,745.04 0.000000% 507,507.94 347,966.84 855,474.78 0.00 0.00
A2 0.00 0.000000% 0.00 79,861.24 79,861.24 0.00 0.00
A3 31,443,973.80 0.000000% 844,387.76 209,626.49 1,054,014.25 0.00 0.00
A4 34,075,000.00 0.000000% 0.00 223,617.19 223,617.19 0.00 0.00
A5 3,221,333.33 0.000000% 359,181.75 21,475.56 380,657.31 0.00 0.00
A6 7,816,498.00 0.000000% 0.00 52,109.99 52,109.99 0.00 0.00
A7 1,175,000.00 0.000000% 0.00 7,833.33 7,833.33 0.00 0.00
A8 516,287.00 0.000000% 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 6,849,904.58 0.000000% 3,499.78 47,093.09 50,592.87 0.00 0.00
B2 4,856,805.25 0.000000% 2,481.45 33,390.54 35,871.99 0.00 0.00
B3 2,864,705.46 0.000000% 1,463.64 19,694.85 21,158.49 0.00 0.00
B4 2,365,930.85 0.000000% 1,208.81 16,265.77 17,474.58 0.00 0.00
B5 871,606.13 0.000000% 445.32 5,992.29 6,437.61 0.00 0.00
B6 2,118,108.84 0.000000% 1,082.19 14,562.00 15,644.19 0.00 0.00
CB1 93,399,430.00 0.000000% 340,429.87 622,662.87 963,092.74 0.00 0.00
CBX 0.00 0.000000% 0.00 111,741.58 111,741.58 0.00 0.00
PO 219,996.17 0.000000% 193.31 0.00 193.31 0.00 0.00
NBX 0.00 0.000000% 0.00 84,133.98 84,133.98 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 248,322,037.45 - 2,061,881.82 1,901,577.09 3,963,458.91 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 56,536,237.10 0.00
A2 0.00 0.00
A3 30,599,586.04 0.00
A4 34,075,000.00 0.00
A5 2,883,627.14 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 6,846,404.80 0.00
B2 4,854,323.80 0.00
B3 2,863,241.82 0.00
B4 2,364,722.04 0.00
B5 871,160.81 0.00
B6 2,117,026.65 0.00
CB1 93,059,000.13 0.00
CBX 0.00 0.00
PO 219,802.86 0.00
NBX 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 246,281,631.19 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 57,043,745.04 0.000000% 12669BSN3 8.863048 6.076844 987.340921
A2 0.00 0.000000% 12669BSP8 0.000000 0.000000 0.000000
A3 31,443,973.80 0.000000% 12669BSQ6 26.469006 6.571157 959.204603
A4 34,075,000.00 0.000000% 12669BSS2 0.000000 6.562500 1,000.000000
A5 3,221,333.33 0.000000% 12669BST0 112.244297 6.711113 901.133481
A6 7,816,498.00 0.000000% 12669BSU7 0.000000 6.666667 1,000.000000
A7 1,175,000.00 0.000000% 12669BSV5 0.000000 6.666664 1,000.000000
A8 516,287.00 0.000000% 12669BSW3 0.000000 6.875013 1,000.000000
Residual AR 0.00 0.000000% 12669BSZ6 0.000000 0.000000 0.000000
B1 6,849,904.58 0.000000% 12669BTA0 0.510693 6.871894 999.037619
B2 4,856,805.25 0.000000% 12669BTB8 0.510692 6.871895 999.037621
B3 2,864,705.46 0.000000% 12669BTC6 0.510691 6.871895 999.037620
B4 2,365,930.85 0.000000% 12669BTD4 0.510693 6.871893 999.037617
B5 871,606.13 0.000000% 12669BSR4 0.510688 6.871892 999.037626
B6 2,118,108.84 0.000000% 12669BTF9 0.510692 6.871895 999.037618
CB1 93,399,430.00 0.000000% 12669BSR4 3.636460 6.651263 994.053009
CBX 0.00 0.000000% 12669BSX1 0.000000 0.000000 0.000000
PO 219,996.17 0.000000% 12669BSY9 0.877605 0.000000 997.879239
NBX 0.00 0.000000% 12669BSX1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 248,322,037.45 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 111,294,567.02 134,987,065.45 246,281,632.47
Loan count 286 1065 1351
Avg loan rate 9.442025% 9.551418% 9.50
Prepay amount 1,523,258.73 390,209.84 1,913,468.57
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 945.04 2,777.20 3,722.23
Sub servicer fees 24,391.29 29,918.04 54,309.32
Trustee fees 846.57 1,015.85 1,862.42
Agg advances N/A N/A N/A
Adv this period 32,169.91 38,519.06 70,688.97
--------------------------------------------------------------------------------
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 2,795,724.84 2,795,724.84 5,591,449.68
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 248,322,037.45
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 37 7,278,611.73
60 to 89 days 2 498,033.65
90 or more 1 251,776.11
Foreclosure 0 0.00
Totals: 40 8,028,421.49
--------------------------------------------------------------------------------
<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 3,963,458.91 3,963,458.91
Principal remittance amount 2,061,881.82 2,061,881.82
Interest remittance amount 1,901,577.09 1,901,577.09
