Payment Date: 10/25/00
------------------------------------------------------------
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 237,417,512.05 8.000000% 2,572,872.61 1,582,783.41 4,155,656.02 0.00 0.00
A2 16,428,077.94 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 2,567,084.06 0.000000% 2,784.81 0.00 2,784.81 0.00 0.00
X 270,781,132.67 0.565769% 0.00 127,666.38 127,666.38 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,780,382.80 8.000000% 4,189.34 45,202.55 49,391.89 0.00 0.00
B1 3,390,191.40 8.000000% 2,094.67 22,601.28 24,695.95 0.00 0.00
B2 2,542,643.56 8.000000% 1,571.00 16,950.96 18,521.96 0.00 0.00
B3 1,864,605.27 8.000000% 1,152.07 12,430.70 13,582.77 0.00 0.00
B4 1,017,057.42 8.000000% 628.40 6,780.38 7,408.78 0.00 0.00
B5 1,356,076.56 8.000000% 837.87 9,040.51 9,878.38 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 324,463,631.06 - 2,586,130.76 2,164,122.84 4,750,253.60 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 234,844,639.44 0.00
A2 16,537,598.46 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 2,564,299.25 0.00
X 268,353,765.34 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,776,193.46 0.00
B1 3,388,096.74 0.00
B2 2,541,072.56 0.00
B3 1,863,453.20 0.00
B4 1,016,429.02 0.00
B5 1,355,238.69 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 321,987,020.82 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 237,417,512.05 8.000000% 12669BRC8 10.157332 6.248602 927.132985
A2 16,428,077.94 8.000000% 12669BRD6 0.000000 0.000000 1,033.780751
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 2,567,084.06 0.000000% 12669BRL8 1.070792 0.000000 986.003860
X 270,781,132.67 0.565769% 12669BRM6 0.000000 0.446747 939.058724
Residual AR 0.00 8.000000% 12669BRN4 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,780,382.80 8.000000% 12669BRP9 0.616079 6.647434 996.499038
B1 3,390,191.40 8.000000% 12669BRQ7 0.616079 6.647434 996.499040
B2 2,542,643.56 8.000000% 12669BRR5 0.616079 6.647434 996.499043
B3 1,864,605.27 8.000000% 12669BRS3 0.616079 6.647434 996.499036
B4 1,017,057.42 8.000000% 12669BRT1 0.616079 6.647434 996.499041
B5 1,356,076.56 8.000000% 12669BRU8 0.616079 6.647434 996.499038
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 324,463,631.06 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 321,987,020.84 321,987,020.84
Loan count 986 986
Avg loan rate 8.683943% 8.68
Prepay amount 2,275,611.84 2,275,611.84
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 65,827.20 65,827.20
Sub servicer fees 4,346.30 4,346.30
Trustee fees 2,433.48 2,433.48
Agg advances N/A N/A
Adv this period 51,497.28 51,497.28
--------------------------------------------------------------------------------
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 94.778758% 100.000000% 307,512,674.05
-----------------------------------------------------------------------------
Junior 5.221242% 0.000000% 16,940,483.67
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 14 4,923,378.46
60 to 89 days 2 662,700.41
90 or more 0 0.00
Foreclosure 2 895,186.32
Totals: 18 6,481,265.19
--------------------------------------------------------------------------------
<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 4,750,253.60 4,750,253.60
Principal remittance amount 2,586,130.76 2,586,130.76
Interest remittance amount 2,164,122.84 2,164,122.84
