Payment Date: 09/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-C
Residential Asset Securitization Trust 2000-A3
------------------------------------------------------------
<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 50,734,410.46 8.000000% 1,473,723.80 338,229.40 1,811,953.20 0.00 0.00
A2 85,785,975.81 8.000000% 1,882,935.59 571,906.51 2,454,842.10 0.00 0.00
A3 16,408,000.00 8.000000% 0.00 109,386.67 109,386.67 0.00 0.00
A4 29,449,000.00 8.000000% 0.00 196,326.67 196,326.67 0.00 0.00
A5 10,000,000.00 8.000000% 0.00 66,666.67 66,666.67 0.00 0.00
PO 196,795.27 0.000000% 197.99 0.00 197.99 0.00 0.00
X 203,470,728.24 0.939931% 0.00 74,374.77 74,374.77 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,586,408.29 8.000000% 4,301.11 50,576.06 54,877.17 0.00 0.00
B2 4,067,958.38 8.000000% 2,306.33 27,119.72 29,426.05 0.00 0.00
B3 2,308,733.43 8.000000% 1,308.94 15,391.56 16,700.50 0.00 0.00
B4 1,759,224.95 8.000000% 997.39 11,728.17 12,725.56 0.00 0.00
B5 768,912.95 8.000000% 435.94 5,126.09 5,562.03 0.00 0.00
B6 1,650,155.07 8.000000% 935.56 11,001.03 11,936.59 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 210,715,574.62 - 3,367,142.64 1,477,833.32 4,844,975.96 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 49,260,686.66 0.00
A2 83,903,040.22 0.00
A3 16,408,000.00 0.00
A4 29,449,000.00 0.00
A5 10,000,000.00 0.00
PO 196,597.29 0.00
X 200,109,829.58 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,582,107.18 0.00
B2 4,065,652.06 0.00
B3 2,307,424.49 0.00
B4 1,758,227.56 0.00
B5 768,477.01 0.00
B6 1,649,219.52 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 207,348,431.98 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-C
Residential Asset Securitization Trust 2000-A3
------------------------------------------------------------
<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 50,734,410.46 8.000000% 12669BQB1 26.794978 6.149625 895.648848
A2 85,785,975.81 8.000000% 12669BQC9 20.638077 6.268430 919.626466
A3 16,408,000.00 8.000000% 12669BQD7 0.000000 6.666667 1,000.000000
A4 29,449,000.00 8.000000% 12669BQE5 0.000000 6.666667 1,000.000000
A5 10,000,000.00 8.000000% 12669BQF2 0.000000 6.666667 1,000.000000
PO 196,795.27 0.000000% 12669BQG0 0.976565 0.000000 969.716738
X 203,470,728.24 0.939931% 12669BQH8 0.000000 0.349643 940.737027
Residual AR 0.00 8.000000% 12669BQJ4 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,586,408.29 8.000000% 12669BQK1 0.565415 6.648621 996.727643
B2 4,067,958.38 8.000000% 12669BQL9 0.565415 6.648620 996.727643
B3 2,308,733.43 8.000000% 12669BQM7 0.565415 6.648622 996.727643
B4 1,759,224.95 8.000000% 12669BQN5 0.565415 6.648622 996.727643
B5 768,912.95 8.000000% 12669BQP0 0.565415 6.648625 996.727643
B6 1,650,155.07 8.000000% 12669BQQ8 0.565415 6.648618 996.727643
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 210,715,574.62 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-C
Residential Asset Securitization Trust 2000-A3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 207,348,431.98 207,348,431.98
Loan count 1275 1275
Avg loan rate 9.215850% 9.22
Prepay amount 3,247,593.88 3,247,593.88
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 46,657.34 46,657.34
Trustee fees 1,580.37 1,580.37
Agg advances N/A N/A
Adv this period 89,210.01 89,210.01
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00
Cumulative losses 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00
Fraud 4,409,729.00 4,409,729.00
Special Hazard 2,107,155.75 2,107,155.75
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.395039% 100.000000% 192,574,181.54
-----------------------------------------------------------------------------
Junior 8.604961% 0.000000% 18,131,107.82
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 36 6,539,366.94
60 to 89 days 7 951,358.50
90 or more 1 166,310.24
Foreclosure 10 2,702,582.39
Totals: 54 10,359,618.07
--------------------------------------------------------------------------------
<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 4,844,975.96 4,844,975.96
Principal remittance amount 3,367,142.64 3,367,142.64
Interest remittance amount 1,477,833.32 1,477,833.32
