Payment Date: 11/25/00
------------------------------------------------------------
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 234,844,639.44 8.000000% 6,198,663.40 1,565,630.93 7,764,294.33 0.00 0.00
A2 16,537,598.46 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 2,564,299.25 0.000000% 3,031.93 0.00 3,031.93 0.00 0.00
X 268,353,765.34 0.565383% 0.00 126,435.50 126,435.50 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,776,193.46 8.000000% 4,190.74 45,174.62 49,365.36 0.00 0.00
B1 3,388,096.74 8.000000% 2,095.37 22,587.31 24,682.68 0.00 0.00
B2 2,541,072.56 8.000000% 1,571.53 16,940.48 18,512.01 0.00 0.00
B3 1,863,453.20 8.000000% 1,152.45 12,423.02 13,575.47 0.00 0.00
B4 1,016,429.02 8.000000% 628.61 6,776.19 7,404.80 0.00 0.00
B5 1,355,238.69 8.000000% 838.15 9,034.92 9,873.07 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 321,987,020.82 - 6,212,172.17 2,145,669.65 8,357,841.83 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 228,645,976.04 0.00
A2 16,647,849.11 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 2,561,267.32 0.00
X 262,302,967.56 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,772,002.72 0.00
B1 3,386,001.37 0.00
B2 2,539,501.03 0.00
B3 1,862,300.74 0.00
B4 1,015,800.41 0.00
B5 1,354,400.54 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 315,885,099.30 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 234,844,639.44 8.000000% 12669BRC8 24.471435 6.180887 902.661550
A2 16,537,598.46 8.000000% 12669BRD6 0.000000 0.000000 1,040.672622
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 2,564,299.25 0.000000% 12669BRL8 1.165813 0.000000 984.838047
X 268,353,765.34 0.565383% 12669BRM6 0.000000 0.442440 917.884978
Residual AR 0.00 8.000000% 12669BRN4 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,776,193.46 8.000000% 12669BRP9 0.616285 6.643327 995.882753
B1 3,388,096.74 8.000000% 12669BRQ7 0.616285 6.643327 995.882755
B2 2,541,072.56 8.000000% 12669BRR5 0.616285 6.643327 995.882758
B3 1,863,453.20 8.000000% 12669BRS3 0.616285 6.643327 995.882751
B4 1,016,429.02 8.000000% 12669BRT1 0.616285 6.643327 995.882756
B5 1,355,238.69 8.000000% 12669BRU8 0.616285 6.643327 995.882753
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 321,987,020.82 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 315,885,099.29 315,885,099.29
Loan count 980 980
Avg loan rate 8.682683% 8.68
Prepay amount 5,902,246.20 5,902,246.20
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 58,040.15 58,040.15
Sub servicer fees 4,343.42 4,343.42
Trustee fees 2,414.90 2,414.90
Agg advances N/A N/A
Adv this period 45,369.75 45,369.75
--------------------------------------------------------------------------------
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 94.741851% 100.000000% 305,046,537.15
-----------------------------------------------------------------------------
Junior 5.258149% 0.000000% 16,930,006.82
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 12 3,909,491.21
60 to 89 days 3 1,158,555.24
90 or more 1 359,190.31
Foreclosure 1 297,040.27
Totals: 17 5,724,277.03
--------------------------------------------------------------------------------
<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 8,357,841.83 8,357,841.83
Principal remittance amount 6,212,172.17 6,212,172.17
Interest remittance amount 2,145,669.65 2,145,669.65
