Payment Date: 12/25/00
------------------------------------------------------------
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 228,645,976.04 8.000000% 7,000,992.63 1,524,306.51 8,525,299.14 0.00 0.00
A2 16,647,849.11 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 2,561,267.32 0.000000% 2,642.96 0.00 2,642.96 0.00 0.00
X 262,302,967.56 0.557694% 0.00 121,903.97 121,903.97 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.09 0.09 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,772,002.72 8.000000% 4,196.30 45,146.68 49,342.98 0.00 0.00
B1 3,386,001.37 8.000000% 2,098.15 22,573.34 24,671.49 0.00 0.00
B2 2,539,501.03 8.000000% 1,573.61 16,930.01 18,503.62 0.00 0.00
B3 1,862,300.74 8.000000% 1,153.98 12,415.34 13,569.32 0.00 0.00
B4 1,015,800.41 8.000000% 629.44 6,772.00 7,401.45 0.00 0.00
B5 1,354,400.54 8.000000% 839.26 9,029.34 9,868.60 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 315,885,099.30 - 7,014,126.33 2,099,743.94 9,113,870.28 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 221,644,983.42 0.00
A2 16,758,834.77 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 2,558,624.37 0.00
X 255,580,937.76 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,767,806.42 0.00
B1 3,383,903.22 0.00
B2 2,537,927.42 0.00
B3 1,861,146.76 0.00
B4 1,015,170.97 0.00
B5 1,353,561.28 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 308,981,958.63 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 228,645,976.04 8.000000% 12669BRC8 27.638916 6.017744 875.022635
A2 16,647,849.11 8.000000% 12669BRD6 0.000000 0.000000 1,047.610440
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 2,561,267.32 0.000000% 12669BRL8 1.016249 0.000000 983.821799
X 262,302,967.56 0.557694% 12669BRM6 0.000000 0.426582 894.362369
Residual AR 0.00 8.000000% 12669BRN4 0.000000 0.920739 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,772,002.72 8.000000% 12669BRP9 0.617103 6.639218 995.265650
B1 3,386,001.37 8.000000% 12669BRQ7 0.617103 6.639218 995.265652
B2 2,539,501.03 8.000000% 12669BRR5 0.617103 6.639218 995.265655
B3 1,862,300.74 8.000000% 12669BRS3 0.617103 6.639218 995.265648
B4 1,015,800.41 8.000000% 12669BRT1 0.617103 6.639218 995.265653
B5 1,354,400.54 8.000000% 12669BRU8 0.617103 6.639218 995.265650
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 315,885,099.30 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-3
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 308,981,958.62 308,981,958.62
Loan count 969 969
Avg loan rate 8.673143% 8.67
Prepay amount 6,706,842.48 6,706,842.48
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 59,910.99 59,910.99
Sub servicer fees 4,189.23 4,189.23
Trustee fees 2,369.14 2,369.14
Agg advances N/A N/A
Adv this period 39,590.69 39,590.69
--------------------------------------------------------------------------------
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 94.643597% 100.000000% 298,955,092.48
-----------------------------------------------------------------------------
Junior 5.356403% 0.000000% 16,919,516.07
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 8 3,155,945.96
60 to 89 days 3 703,149.58
90 or more 0 0.00
Foreclosure 4 1,018,714.72
Totals: 15 4,877,810.26
--------------------------------------------------------------------------------
<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 9,113,870.28 9,113,870.28
Principal remittance amount 7,014,126.33 7,014,126.33
Interest remittance amount 2,099,743.94 2,099,743.94
