Payment Date: 09/25/00
------------------------------------------------------------
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 241,825,654.11 8.000000% 4,408,142.06 1,612,171.03 6,020,313.09 0.00 0.00
A2 16,319,282.72 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 2,570,048.39 0.000000% 2,964.33 0.00 2,964.33 0.00 0.00
X 274,986,017.30 0.571100% 0.00 130,870.50 130,870.50 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,784,549.03 8.000000% 4,166.24 45,230.33 49,396.56 0.00 0.00
B1 3,392,274.52 8.000000% 2,083.12 22,615.16 24,698.28 0.00 0.00
B2 2,544,205.90 8.000000% 1,562.34 16,961.37 18,523.71 0.00 0.00
B3 1,865,750.98 8.000000% 1,145.71 12,438.34 13,584.05 0.00 0.00
B4 1,017,682.36 8.000000% 624.94 6,784.55 7,409.48 0.00 0.00
B5 1,356,909.81 8.000000% 833.25 9,046.07 9,879.31 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 328,776,357.82 - 4,421,521.98 2,196,784.01 6,618,305.99 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 237,417,512.05 0.00
A2 16,428,077.94 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 2,567,084.06 0.00
X 270,781,132.67 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,780,382.80 0.00
B1 3,390,191.40 0.00
B2 2,542,643.56 0.00
B3 1,864,605.27 0.00
B4 1,017,057.42 0.00
B5 1,356,076.56 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 324,463,631.06 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 241,825,654.11 8.000000% 12669BRC8 17.402713 6.364620 937.290318
A2 16,319,282.72 8.000000% 12669BRD6 0.000000 0.000000 1,026.934520
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 2,570,048.39 0.000000% 12669BRL8 1.139819 0.000000 987.074653
X 274,986,017.30 0.571100% 12669BRM6 0.000000 0.457959 947.552886
Residual AR 0.00 8.000000% 12669BRN4 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,784,549.03 8.000000% 12669BRP9 0.612682 6.651519 997.115117
B1 3,392,274.52 8.000000% 12669BRQ7 0.612682 6.651519 997.115119
B2 2,544,205.90 8.000000% 12669BRR5 0.612682 6.651519 997.115122
B3 1,865,750.98 8.000000% 12669BRS3 0.612682 6.651519 997.115115
B4 1,017,682.36 8.000000% 12669BRT1 0.612682 6.651519 997.115120
B5 1,356,909.81 8.000000% 12669BRU8 0.612682 6.651519 997.115117
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 328,776,357.82 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 324,463,631.08 324,463,631.08
Loan count 998 998
Avg loan rate 8.690003% 8.69
Prepay amount 4,110,317.41 4,110,317.41
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 64,978.95 64,978.95
Sub servicer fees 4,349.56 4,349.56
Trustee fees 2,465.82 2,465.82
Agg advances N/A N/A
Adv this period 31,497.91 31,497.91
--------------------------------------------------------------------------------
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 94.844065% 100.000000% 311,814,985.22
-----------------------------------------------------------------------------
Junior 5.155935% 0.000000% 16,950,957.01
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 8 2,728,957.53
60 to 89 days 2 637,234.00
90 or more 0 0.00
Foreclosure 1 598,939.00
Totals: 11 3,965,130.53
--------------------------------------------------------------------------------
<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 6,618,305.99 6,618,305.99
Principal remittance amount 4,421,521.98 4,421,521.98
Interest remittance amount 2,196,784.01 2,196,784.01
