Payment Date: 12/25/00
------------------------------------------------------------
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 47,156,974.05 8.000000% 1,912,824.23 314,379.83 2,227,204.06 0.00 0.00
A2 81,215,185.58 8.000000% 2,443,961.90 541,434.57 2,985,396.47 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 196,179.38 0.000000% 214.23 0.00 214.23 0.00 0.00
X 195,309,755.04 0.433247% 0.00 70,514.39 70,514.39 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,573,313.63 8.000000% 4,437.59 50,488.76 54,926.35 0.00 0.00
B2 4,060,936.81 8.000000% 2,379.51 27,072.91 29,452.42 0.00 0.00
B3 2,304,748.40 8.000000% 1,350.47 15,364.99 16,715.46 0.00 0.00
B4 1,756,188.41 8.000000% 1,029.04 11,707.92 12,736.96 0.00 0.00
B5 767,585.75 8.000000% 449.77 5,117.24 5,567.01 0.00 0.00
B6 1,647,306.79 8.000000% 965.24 10,982.05 11,947.29 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 202,535,418.80 - 4,367,611.98 1,419,442.65 5,787,054.63 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 45,244,149.82 0.00
A2 78,771,223.68 0.00
A3 16,408,000.00 0.00
A4 29,449,000.00 0.00
A5 10,000,000.00 0.00
PO 195,965.15 0.00
X 190,948,674.37 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 7,568,876.04 0.00
B2 4,058,557.30 0.00
B3 2,303,397.93 0.00
B4 1,755,159.37 0.00
B5 767,135.98 0.00
B6 1,646,341.55 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 198,167,806.82 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 47,156,974.05 8.000000% 12669BQB1 34.778622 5.715997 822.620906
A2 81,215,185.58 8.000000% 12669BQC9 26.787254 5.934440 863.378751
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 196,179.38 0.000000% 12669BQG0 1.056677 0.000000 966.598733
X 195,309,755.04 0.433247% 12669BQH8 0.000000 0.331495 897.669488
Residual AR 0.00 8.000000% 12669BQJ4 0.000000 0.000014 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 7,573,313.63 8.000000% 12669BQK1 0.583356 6.637144 994.988305
B2 4,060,936.81 8.000000% 12669BQL9 0.583356 6.637144 994.988305
B3 2,304,748.40 8.000000% 12669BQM7 0.583356 6.637144 994.988305
B4 1,756,188.41 8.000000% 12669BQN5 0.583356 6.637144 994.988305
B5 767,585.75 8.000000% 12669BQP0 0.583356 6.637144 994.988305
B6 1,647,306.79 8.000000% 12669BQQ8 0.583356 6.637144 994.988305
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 202,535,418.80 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Independent National Mortgage Corporation
Mortgage Pass-Through Certificates, Series 2000-C
Residential Asset Securitization Trust 2000-A3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 198,167,806.82 198,167,806.82
Loan count 1238 1238
Avg loan rate 9.206367% 9.21
Prepay amount 4,248,851.90 4,248,851.90
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 125,964.45 125,964.45
Trustee fees 1,519.02 1,519.02
Agg advances N/A N/A
Adv this period 127,069.38 127,069.38
--------------------------------------------------------------------------------
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 2,025,354.19 2,025,354.19
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 91.063086% 100.000000% 184,425,339.01
-----------------------------------------------------------------------------
Junior 8.936914% 0.000000% 18,099,468.17
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 48 6,420,831.87
60 to 89 days 16 3,469,391.38
90 or more 5 896,359.02
Foreclosure 17 4,214,535.33
Totals: 86 15,001,117.60
--------------------------------------------------------------------------------
<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 5,787,054.63 5,787,054.63
Principal remittance amount 4,367,611.98 4,367,611.98
Interest remittance amount 1,419,442.65 1,419,442.65
