Payment Date: 06/25/00
------------------------------------------------------------
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 253,302,000.00 8.000000% 4,045,612.44 1,688,680.00 5,734,292.44 0.00 0.00
A2 15,997,201.00 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 2,600,699.00 0.000000% 3,169.46 0.00 3,169.46 0.00 0.00
X 285,768,885.99 0.591195% 0.00 139,772.94 139,772.94 0.00 0.00
Residual AR 100.00 8.000000% 100.00 0.68 100.68 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,800,000.00 8.000000% 3,155.88 45,333.33 48,489.21 0.00 0.00
B1 3,400,000.00 8.000000% 1,577.94 22,666.67 24,244.61 0.00 0.00
B2 2,550,000.00 8.000000% 1,183.45 17,000.00 18,183.45 0.00 0.00
B3 1,870,000.00 8.000000% 867.87 12,466.67 13,334.53 0.00 0.00
B4 1,020,000.00 8.000000% 473.38 6,800.00 7,273.38 0.00 0.00
B5 1,360,000.00 8.000000% 631.18 9,066.67 9,697.84 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 340,000,000.00 - 4,056,771.59 2,282,453.62 6,339,225.21 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 249,256,387.56 0.00
A2 16,103,849.01 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 2,597,529.54 0.00
X 279,803,112.34 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,796,844.12 0.00
B1 3,398,422.06 0.00
B2 2,548,816.55 0.00
B3 1,869,132.13 0.00
B4 1,019,526.62 0.00
B5 1,359,368.82 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 336,049,876.42 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 253,302,000.00 8.000000% 12669BRC8 15.971498 6.666667 984.028502
A2 15,997,201.00 8.000000% 12669BRD6 0.000000 0.000000 1,006.666667
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 2,600,699.00 0.000000% 12669BRL8 1.218694 0.000000 998.781306
X 285,768,885.99 0.591195% 12669BRM6 0.000000 0.489112 979.123782
Residual AR 100.00 8.000000% 12669BRN4 1,000.000000 6.788564 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,800,000.00 8.000000% 12669BRP9 0.464100 6.666667 999.535900
B1 3,400,000.00 8.000000% 12669BRQ7 0.464100 6.666667 999.535900
B2 2,550,000.00 8.000000% 12669BRR5 0.464100 6.666667 999.535900
B3 1,870,000.00 8.000000% 12669BRS3 0.464100 6.666667 999.535900
B4 1,020,000.00 8.000000% 12669BRT1 0.464100 6.666667 999.535900
B5 1,360,000.00 8.000000% 12669BRU8 0.464100 6.666667 999.535900
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 340,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 336,049,876.43 336,049,876.43
Loan count 1026 1026
Avg loan rate 8.707082% 8.71
Prepay amount 3,791,685.18 3,791,685.18
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 70,362.09 70,362.09
Sub servicer fees 4,424.84 4,424.84
Trustee fees 2,550.00 2,550.00
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 95.002205% 100.000000% 323,000,000.00
-----------------------------------------------------------------------------
Junior 4.997795% 0.000000% 16,992,110.31
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 0 0.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 0 0.00
--------------------------------------------------------------------------------
<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 6,339,225.21 6,339,225.21
Principal remittance amount 4,056,771.59 4,056,771.59
Interest remittance amount 2,282,453.62 2,282,453.62
