Payment Date: 08/25/00
------------------------------------------------------------
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 52,096,134.67 8.000000% 1,361,724.21 347,307.56 1,709,031.77 0.00 0.00
A2 87,525,812.67 8.000000% 1,739,836.86 583,505.42 2,323,342.28 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 196,991.69 0.000000% 196.41 0.00 196.41 0.00 0.00
X 206,576,486.63 0.944888% 0.00 76,258.42 76,258.42 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,590,655.87 8.000000% 4,247.58 50,604.37 54,851.95 0.00 0.00
B2 4,070,236.01 8.000000% 2,277.62 27,134.91 29,412.53 0.00 0.00
B3 2,310,026.07 8.000000% 1,292.64 15,400.17 16,692.81 0.00 0.00
B4 1,760,209.93 8.000000% 984.98 11,734.73 12,719.71 0.00 0.00
B5 769,343.46 8.000000% 430.51 5,128.96 5,559.47 0.00 0.00
B6 1,651,078.98 8.000000% 923.91 11,007.19 11,931.10 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 213,827,489.35 - 3,111,914.73 1,500,461.74 4,612,376.47 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 50,734,410.46 0.00
A2 85,785,975.81 0.00
A3 16,408,000.00 0.00
A4 29,449,000.00 0.00
A5 10,000,000.00 0.00
PO 196,795.27 0.00
X 203,470,728.24 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,586,408.29 0.00
B2 4,067,958.38 0.00
B3 2,308,733.43 0.00
B4 1,759,224.95 0.00
B5 768,912.95 0.00
B6 1,650,155.07 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 210,715,574.62 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 52,096,134.67 8.000000% 12669BQB1 24.758622 6.314683 922.443826
A2 87,525,812.67 8.000000% 12669BQC9 19.069631 6.395561 940.264543
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 196,991.69 0.000000% 12669BQG0 0.968807 0.000000 970.693302
X 206,576,486.63 0.944888% 12669BQH8 0.000000 0.358499 956.536960
Residual AR 0.00 8.000000% 12669BQJ4 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,590,655.87 8.000000% 12669BQK1 0.558378 6.652343 997.293058
B2 4,070,236.01 8.000000% 12669BQL9 0.558378 6.652344 997.293058
B3 2,310,026.07 8.000000% 12669BQM7 0.558378 6.652341 997.293058
B4 1,760,209.93 8.000000% 12669BQN5 0.558378 6.652341 997.293058
B5 769,343.46 8.000000% 12669BQP0 0.558378 6.652348 997.293058
B6 1,651,078.98 8.000000% 12669BQQ8 0.558378 6.652341 997.293058
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 213,827,489.35 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-C
Residential Asset Securitization Trust 2000-A3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 210,715,574.62 210,715,574.62
Loan count 1291 1291
Avg loan rate 9.221616% 9.22
Prepay amount 2,992,177.49 2,992,177.49
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 47,423.46 47,423.46
Trustee fees 1,603.71 1,603.71
Agg advances N/A N/A
Adv this period 74,022.57 74,022.57
--------------------------------------------------------------------------------
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 2,138,274.89 2,138,274.89
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.515471% 100.000000% 195,675,939.02
-----------------------------------------------------------------------------
Junior 8.484529% 0.000000% 18,141,393.08
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 33 4,953,883.59
60 to 89 days 9 1,044,420.13
90 or more 5 1,241,242.61
Foreclosure 3 1,383,120.00
Totals: 50 8,622,666.33
--------------------------------------------------------------------------------
<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 4,612,376.47 4,612,376.47
Principal remittance amount 3,111,914.73 3,111,914.73
Interest remittance amount 1,500,461.74 1,500,461.74
