Payment Date: 08/25/00
------------------------------------------------------------
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 57,261,110.00 0.000000% 217,364.96 349,769.94 567,134.90 0.00 0.00
A2 0.00 0.000000% 0.00 79,688.38 79,688.38 0.00 0.00
A3 31,901,000.00 0.000000% 457,026.20 212,673.33 669,699.53 0.00 0.00
A4 34,075,000.00 0.000000% 0.00 223,617.19 223,617.19 0.00 0.00
A5 3,200,000.00 0.000000% 0.00 0.00 0.00 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 100.00 0.000000% 100.00 0.67 100.67 0.00 0.00
B1 6,853,000.00 0.000000% 3,095.42 47,114.38 50,209.80 0.00 0.00
B2 4,859,000.00 0.000000% 2,194.75 33,405.63 35,600.38 0.00 0.00
B3 2,866,000.00 0.000000% 1,294.54 19,703.75 20,998.29 0.00 0.00
B4 2,367,000.00 0.000000% 1,069.15 16,273.13 17,342.28 0.00 0.00
B5 872,000.00 0.000000% 393.87 5,995.00 6,388.87 0.00 0.00
B6 2,119,066.00 0.000000% 957.16 14,568.58 15,525.74 0.00 0.00
CB1 93,615,732.00 0.000000% 216,302.00 624,104.88 840,406.88 0.00 0.00
CBX 0.00 0.000000% 0.00 111,937.20 111,937.20 0.00 0.00
PO 220,270.00 0.000000% 273.83 0.00 273.83 0.00 0.00
NBX 0.00 0.000000% 0.00 84,860.19 84,860.19 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 249,200,776.00 - 900,071.88 1,887,205.05 2,787,276.93 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 57,043,745.04 0.00
A2 0.00 0.00
A3 31,443,973.80 0.00
A4 34,075,000.00 0.00
A5 3,221,333.33 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 6,849,904.58 0.00
B2 4,856,805.25 0.00
B3 2,864,705.46 0.00
B4 2,365,930.85 0.00
B5 871,606.13 0.00
B6 2,118,108.84 0.00
CB1 93,399,430.00 0.00
CBX 0.00 0.00
PO 219,996.17 0.00
NBX 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 248,322,037.45 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 57,261,110.00 0.000000% 12669BSN3 3.796031 6.108333 996.203969
A2 0.00 0.000000% 12669BSP8 0.000000 0.000000 0.000000
A3 31,901,000.00 0.000000% 12669BSQ6 14.326391 6.666667 985.673609
A4 34,075,000.00 0.000000% 12669BSS2 0.000000 6.562500 1,000.000000
A5 3,200,000.00 0.000000% 12669BST0 0.000000 0.000000 1,006.666666
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 100.00 0.000000% 12669BSZ6 1,000.000000 6.700000 0.000000
B1 6,853,000.00 0.000000% 12669BTA0 0.451688 6.875001 999.548312
B2 4,859,000.00 0.000000% 12669BTB8 0.451688 6.875001 999.548312
B3 2,866,000.00 0.000000% 12669BTC6 0.451689 6.875000 999.548311
B4 2,367,000.00 0.000000% 12669BTD4 0.451690 6.875002 999.548310
B5 872,000.00 0.000000% 12669BSR4 0.451686 6.875000 999.548314
B6 2,119,066.00 0.000000% 12669BTF9 0.451690 6.875001 999.548310
CB1 93,615,732.00 0.000000% 12669BSR4 2.310530 6.666667 997.689470
CBX 0.00 0.000000% 12669BSX1 0.000000 0.000000 0.000000
PO 220,270.00 0.000000% 12669BSY9 1.243156 0.000000 998.756844
NBX 0.00 0.000000% 12669BSX1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 249,200,776.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-E
Residential Asset Securitization Trust 2000-A5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 112,875,453.69 135,446,585.03 248,322,038.72
Loan count 288 1067 1355
Avg loan rate 9.441937% 9.550660% 9.50
Prepay amount 13,048.34 170,570.70 183,619.04
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 3,858.86 4,635.60 8,494.46
Sub servicer fees 24,405.69 29,966.56 54,372.25
Trustee fees 847.07 1,017.57 1,864.64
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
--------------------------------------------------------------------------------
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 2,797,161.00 2,797,161.00 5,594,322.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 249,200,776.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 9 992,370.57
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 9 992,370.57
--------------------------------------------------------------------------------
<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 2,787,276.93 2,787,276.93
Principal remittance amount 900,071.88 900,071.88
Interest remittance amount 1,887,205.05 1,887,205.05
