Payment Date: 07/25/00
------------------------------------------------------------
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 249,256,387.56 8.000000% 3,668,330.76 1,661,709.25 5,330,040.01 0.00 0.00
A2 16,103,849.01 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 2,597,529.54 0.000000% 25,105.15 0.00 25,105.15 0.00 0.00
X 279,803,112.34 0.587300% 0.00 136,940.33 136,940.33 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,796,844.12 8.000000% 8,183.67 45,312.29 53,495.96 0.00 0.00
B1 3,398,422.06 8.000000% 4,091.83 22,656.15 26,747.98 0.00 0.00
B2 2,548,816.55 8.000000% 3,068.87 16,992.11 20,060.98 0.00 0.00
B3 1,869,132.13 8.000000% 2,250.51 12,460.88 14,711.39 0.00 0.00
B4 1,019,526.62 8.000000% 1,227.55 6,796.84 8,024.39 0.00 0.00
B5 1,359,368.82 8.000000% 1,636.73 9,062.46 10,699.19 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 336,049,876.42 - 3,713,895.07 2,252,596.98 5,966,492.05 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 245,588,056.80 0.00
A2 16,211,208.00 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 2,572,424.39 0.00
X 278,539,683.50 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,788,660.45 0.00
B1 3,394,330.23 0.00
B2 2,545,747.68 0.00
B3 1,866,881.62 0.00
B4 1,018,299.07 0.00
B5 1,357,732.09 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 332,443,340.33 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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 249,256,387.56 8.000000% 12669BRC8 14.482044 6.560190 969.546458
A2 16,103,849.01 8.000000% 12669BRD6 0.000000 0.000000 1,013.377778
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 2,597,529.54 0.000000% 12669BRL8 9.653232 0.000000 989.128073
X 279,803,112.34 0.587300% 12669BRM6 0.000000 0.479200 974.702626
Residual AR 0.00 8.000000% 12669BRN4 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,796,844.12 8.000000% 12669BRP9 1.203481 6.663573 998.332419
B1 3,398,422.06 8.000000% 12669BRQ7 1.203479 6.663573 998.332421
B2 2,548,816.55 8.000000% 12669BRR5 1.203478 6.663573 998.332424
B3 1,869,132.13 8.000000% 12669BRS3 1.203481 6.663573 998.332417
B4 1,019,526.62 8.000000% 12669BRT1 1.203480 6.663573 998.332422
B5 1,359,368.82 8.000000% 12669BRU8 1.203478 6.663573 998.332419
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 336,049,876.42 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 332,443,340.35 332,443,340.35
Loan count 1018 1018
Avg loan rate 8.702761% 8.70
Prepay amount 3,181,485.31 3,181,485.31
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 67,745.73 67,745.73
Sub servicer fees 4,422.25 4,422.25
Trustee fees 2,518.70 2,518.70
Agg advances N/A N/A
Adv this period 9,500.79 9,500.79
--------------------------------------------------------------------------------
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 94.949356% 100.000000% 319,057,766.11
-----------------------------------------------------------------------------
Junior 5.050644% 0.000000% 16,971,651.14
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 4 1,264,204.93
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 4 1,264,204.93
--------------------------------------------------------------------------------
<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 5,966,492.05 5,966,492.05
Principal remittance amount 3,713,895.07 3,713,895.07
Interest remittance amount 2,252,596.98 2,252,596.98
