Payment Date: 11/25/00
------------------------------------------------------------
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 48,722,310.14 8.000000% 1,565,336.09 324,815.40 1,890,151.49 0.00 0.00
A2 83,215,171.63 8.000000% 1,999,986.05 554,767.81 2,554,753.86 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 196,385.29 0.000000% 205.91 0.00 205.91 0.00 0.00
X 198,879,388.71 0.935565% 0.00 72,141.19 72,141.19 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,577,712.82 8.000000% 4,399.19 50,518.09 54,917.28 0.00 0.00
B2 4,063,295.73 8.000000% 2,358.92 27,088.64 29,447.56 0.00 0.00
B3 2,306,087.18 8.000000% 1,338.78 15,373.91 16,712.70 0.00 0.00
B4 1,757,208.55 8.000000% 1,020.14 11,714.72 12,734.86 0.00 0.00
B5 768,031.63 8.000000% 445.88 5,120.21 5,566.09 0.00 0.00
B6 1,648,263.68 8.000000% 956.89 10,988.42 11,945.31 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 206,111,466.64 - 3,576,047.84 1,444,908.40 5,020,956.24 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 47,156,974.05 0.00
A2 81,215,185.58 0.00
A3 16,408,000.00 0.00
A4 29,449,000.00 0.00
A5 10,000,000.00 0.00
PO 196,179.38 0.00
X 195,309,755.04 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,573,313.63 0.00
B2 4,060,936.81 0.00
B3 2,304,748.40 0.00
B4 1,756,188.41 0.00
B5 767,585.75 0.00
B6 1,647,306.79 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 202,535,418.80 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 48,722,310.14 8.000000% 12669BQB1 28.460656 5.905735 857.399528
A2 83,215,171.63 8.000000% 12669BQC9 21.921019 6.080580 890.166004
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 196,385.29 0.000000% 12669BQG0 1.015646 0.000000 967.655409
X 198,879,388.71 0.935565% 12669BQH8 0.000000 0.339143 918.171380
Residual AR 0.00 8.000000% 12669BQJ4 0.000000 0.000014 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,577,712.82 8.000000% 12669BQK1 0.578308 6.641000 995.571662
B2 4,063,295.73 8.000000% 12669BQL9 0.578308 6.641000 995.571662
B3 2,306,087.18 8.000000% 12669BQM7 0.578308 6.641000 995.571662
B4 1,757,208.55 8.000000% 12669BQN5 0.578308 6.641000 995.571662
B5 768,031.63 8.000000% 12669BQP0 0.578308 6.641000 995.571662
B6 1,648,263.68 8.000000% 12669BQQ8 0.578308 6.641000 995.571662
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 206,111,466.64 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-C
Residential Asset Securitization Trust 2000-A3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 202,535,418.80 202,535,418.80
Loan count 1254 1254
Avg loan rate 9.210168% 9.21
Prepay amount 3,456,307.40 3,456,307.40
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 45,525.40 45,525.40
Trustee fees 1,545.84 1,545.84
Agg advances N/A N/A
Adv this period 135,985.78 135,985.78
--------------------------------------------------------------------------------
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 2,061,114.67 2,061,114.67
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.213005% 100.000000% 187,990,867.06
-----------------------------------------------------------------------------
Junior 8.786995% 0.000000% 18,110,079.79
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 52 9,839,685.18
60 to 89 days 13 2,195,331.52
90 or more 3 455,804.63
Foreclosure 14 3,563,235.67
Totals: 82 16,054,057.00
--------------------------------------------------------------------------------
<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 5,020,956.24 5,020,956.24
Principal remittance amount 3,576,047.84 3,576,047.84
Interest remittance amount 1,444,908.40 1,444,908.40
