Payment Date: 08/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
<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 245,588,056.80 8.000000% 3,762,402.69 1,637,253.71 5,399,656.40 0.00 0.00
A2 16,211,208.00 8.000000% 0.00 0.00 0.00 0.00 0.00
A3 2,613,000.00 8.000000% 0.00 17,420.00 17,420.00 0.00 0.00
A4 2,377,000.00 8.000000% 0.00 15,846.67 15,846.67 0.00 0.00
A5 7,400,000.00 8.000000% 0.00 49,333.33 49,333.33 0.00 0.00
A6 4,710,000.00 8.000000% 0.00 31,400.00 31,400.00 0.00 0.00
A7 33,740,000.00 8.000000% 0.00 224,933.33 224,933.33 0.00 0.00
A8 260,000.00 8.000000% 0.00 1,733.33 1,733.33 0.00 0.00
PO 2,572,424.39 0.000000% 2,376.00 0.00 2,376.00 0.00 0.00
X 278,539,683.50 0.575317% 0.00 133,540.59 133,540.59 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.06 0.06 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,788,660.45 8.000000% 4,111.42 45,257.74 49,369.15 0.00 0.00
B1 3,394,330.23 8.000000% 2,055.71 22,628.87 24,684.58 0.00 0.00
B2 2,545,747.68 8.000000% 1,541.78 16,971.65 18,513.43 0.00 0.00
B3 1,866,881.62 8.000000% 1,130.64 12,445.88 13,576.52 0.00 0.00
B4 1,018,299.07 8.000000% 616.71 6,788.66 7,405.37 0.00 0.00
B5 1,357,732.09 8.000000% 822.28 9,051.55 9,873.83 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 332,443,340.33 - 3,775,057.23 2,224,605.36 5,999,662.59 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 241,825,654.11 0.00
A2 16,319,282.72 0.00
A3 2,613,000.00 0.00
A4 2,377,000.00 0.00
A5 7,400,000.00 0.00
A6 4,710,000.00 0.00
A7 33,740,000.00 0.00
A8 260,000.00 0.00
PO 2,570,048.39 0.00
X 274,986,017.30 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,784,549.03 0.00
B1 3,392,274.52 0.00
B2 2,544,205.90 0.00
B3 1,865,750.98 0.00
B4 1,017,682.36 0.00
B5 1,356,909.81 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 328,776,357.82 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
<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 245,588,056.80 8.000000% 12669BRC8 14.853427 6.463643 954.693031
A2 16,211,208.00 8.000000% 12669BRD6 0.000000 0.000000 1,020.133630
A3 2,613,000.00 8.000000% 12669BRE4 0.000000 6.666667 1,000.000000
A4 2,377,000.00 8.000000% 12669BRF1 0.000000 6.666667 1,000.000000
A5 7,400,000.00 8.000000% 12669BRG9 0.000000 6.666667 1,000.000000
A6 4,710,000.00 8.000000% 12669BRH7 0.000000 6.666667 1,000.000000
A7 33,740,000.00 8.000000% 12669BRJ3 0.000000 6.666667 1,000.000000
A8 260,000.00 8.000000% 12669BRK0 0.000000 6.666667 1,000.000000
PO 2,572,424.39 0.000000% 12669BRL8 0.913601 0.000000 988.214472
X 278,539,683.50 0.575317% 12669BRM6 0.000000 0.467303 962.267170
Residual AR 0.00 8.000000% 12669BRN4 0.000000 0.556213 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,788,660.45 8.000000% 12669BRP9 0.604620 6.655549 997.727799
B1 3,394,330.23 8.000000% 12669BRQ7 0.604620 6.655549 997.727801
B2 2,545,747.68 8.000000% 12669BRR5 0.604620 6.655549 997.727804
B3 1,866,881.62 8.000000% 12669BRS3 0.604620 6.655549 997.727797
B4 1,018,299.07 8.000000% 12669BRT1 0.604620 6.655549 997.727802
B5 1,357,732.09 8.000000% 12669BRU8 0.604620 6.655549 997.727799
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 332,443,340.33 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 328,776,357.84 328,776,357.84
Loan count 1009 1009
Avg loan rate 8.695082% 8.70
Prepay amount 3,465,123.14 3,465,123.14
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 63,601.46 63,601.46
Sub servicer fees 4,419.38 4,419.38
Trustee fees 2,493.33 2,493.33
Agg advances N/A N/A
Adv this period 0.00 0.00
--------------------------------------------------------------------------------
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 6,800,000.00 6,800,000.00
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 94.897808% 100.000000% 315,471,689.19
-----------------------------------------------------------------------------
Junior 5.102192% 0.000000% 16,961,372.60
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 3 879,177.82
60 to 89 days 3 1,414,303.71
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 6 2,293,481.53
--------------------------------------------------------------------------------
<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 5,999,662.59 5,999,662.59
Principal remittance amount 3,775,057.23 3,775,057.23
Interest remittance amount 2,224,605.36 2,224,605.36
