Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass Through Certificates, Series 2000-6
------------------------------------------------------------
<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 131,251,842.70 7.750000% 2,546,046.25 847,668.15 3,393,714.40 0.00 0.00
A2 59,141,985.89 7.750000% 1,080,303.51 381,958.66 1,462,262.17 0.00 0.00
A3 1,562,500.00 7.375000% 0.00 9,602.86 9,602.86 0.00 0.00
A4 2,500,000.00 7.500000% 0.00 15,625.00 15,625.00 0.00 0.00
A5 1,562,500.00 7.625000% 0.00 9,928.39 9,928.39 0.00 0.00
A6 3,125,000.00 8.000000% 0.00 20,833.33 20,833.33 0.00 0.00
A7 1,250,000.00 8.250000% 0.00 8,593.75 8,593.75 0.00 0.00
A8 1,562,500.00 7.375000% 0.00 9,602.86 9,602.86 0.00 0.00
A9 2,500,000.00 7.500000% 0.00 15,625.00 15,625.00 0.00 0.00
A10 1,562,500.00 7.625000% 0.00 9,928.39 9,928.39 0.00 0.00
A11 3,125,000.00 8.000000% 0.00 20,833.33 20,833.33 0.00 0.00
A12 1,250,000.00 8.250000% 0.00 8,593.75 8,593.75 0.00 0.00
A13 1,974,327.40 7.750000% 32,323.71 12,750.86 45,074.57 0.00 0.00
A14 8,743,000.00 7.750000% 0.00 56,465.21 56,465.21 0.00 0.00
A15 49,306,840.20 7.750000% 865,265.27 318,440.01 1,183,705.28 0.00 0.00
A16 139,370,714.50 7.500000% 2,445,758.82 871,066.97 3,316,825.79 0.00 0.00
A17 27,874,142.90 7.120000% 489,151.76 165,328.51 654,480.27 0.00 0.00
A18 27,874,142.90 1.880000% 0.00 43,727.56 43,727.56 0.00 0.00
A19 20,250,948.13 7.750000% 0.00 0.00 0.00 0.00 0.00
A20 22,601,718.33 7.750000% 72,748.49 145,969.43 218,717.92 0.00 0.00
A21 11,264,281.67 7.750000% 0.00 0.00 0.00 0.00 0.00
A22 60,000,000.00 7.750000% 0.00 387,500.00 387,500.00 0.00 0.00
A23 1,000,000.00 7.750000% 0.00 6,458.33 6,458.33 0.00 0.00
A24 1,300,000.00 7.250000% 0.00 7,854.17 7,854.17 0.00 0.00
A25 1,300,000.00 7.500000% 0.00 8,125.00 8,125.00 0.00 0.00
A26 1,300,000.00 7.750000% 0.00 8,395.83 8,395.83 0.00 0.00
A27 1,300,000.00 8.000000% 0.00 8,666.67 8,666.67 0.00 0.00
A28 1,300,000.00 8.250000% 0.00 8,937.50 8,937.50 0.00 0.00
A29 1,700,000.00 7.250000% 0.00 10,270.83 10,270.83 0.00 0.00
A30 1,700,000.00 7.500000% 0.00 10,625.00 10,625.00 0.00 0.00
A31 1,700,000.00 7.750000% 0.00 10,979.17 10,979.17 0.00 0.00
A32 1,700,000.00 8.000000% 0.00 11,333.33 11,333.33 0.00 0.00
A33 1,700,000.00 8.250000% 0.00 11,687.50 11,687.50 0.00 0.00
PO 1,753,211.18 0.000000% 1,953.78 0.00 1,953.78 0.00 0.00
X 500,895,462.30 0.532718% 0.00 221,173.78 221,173.78 0.00 0.00
Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
M 10,809,645.25 7.750000% 6,784.42 69,812.29 76,596.71 0.00 0.00
B1 5,705,645.78 7.750000% 3,581.01 36,848.96 40,429.97 0.00 0.00
B2 3,002,235.05 7.750000% 1,884.28 19,389.43 21,273.71 0.00 0.00
B3 2,702,411.31 7.750000% 1,696.11 17,453.07 19,149.18 0.00 0.00
B4 1,501,117.53 7.750000% 942.14 9,694.72 10,636.86 0.00 0.00
B5 1,802,593.30 7.750000% 1,131.36 11,641.75 12,773.11 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,123,826,266.32 - 7,549,570.91 3,849,389.35 11,398,960.26 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 128,705,796.50 0.00
A2 58,061,682.38 0.00
A3 1,562,500.00 0.00
A4 2,500,000.00 0.00
A5 1,562,500.00 0.00
A6 3,125,000.00 0.00
A7 1,250,000.00 0.00
A8 1,562,500.00 0.00
A9 2,500,000.00 0.00
A10 1,562,500.00 0.00
A11 3,125,000.00 0.00
A12 1,250,000.00 0.00
A13 1,942,003.69 0.00
A14 8,743,000.00 0.00
A15 48,441,574.93 0.00
A16 136,924,955.70 0.00
A17 27,384,991.14 0.00
A18 27,384,991.14 0.00
A19 20,381,735.50 0.00
A20 22,528,969.84 0.00
A21 11,409,778.65 0.00
A22 60,000,000.00 0.00
A23 1,000,000.00 0.00
A24 1,300,000.00 0.00
A25 1,300,000.00 0.00
A26 1,300,000.00 0.00
A27 1,300,000.00 0.00
A28 1,300,000.00 0.00
A29 1,700,000.00 0.00
A30 1,700,000.00 0.00
A31 1,627,251.51 0.00
A32 1,700,000.00 0.00
A33 1,700,000.00 0.00
PO 1,751,257.40 0.00
X 493,723,219.20 0.00
Residual AR 0.00 0.00
M 10,802,860.83 0.00
B1 5,702,064.77 0.00
B2 3,000,350.77 0.00
B3 2,700,715.20 0.00
B4 1,500,175.39 0.00
B5 1,801,461.94 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 1,108,818,836.48 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass Through Certificates, Series 2000-6
------------------------------------------------------------
<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 131,251,842.70 7.750000% 12669BVN9 19.103848 6.360341 965.723221
A2 59,141,985.89 7.750000% 12669BVP4 18.005059 6.365978 967.694706
A3 1,562,500.00 7.375000% 12669BVQ2 0.000000 6.145830 1,000.000000
A4 2,500,000.00 7.500000% 12669BVR0 0.000000 6.250000 1,000.000000
A5 1,562,500.00 7.625000% 12669BVS8 0.000000 6.354170 1,000.000000
A6 3,125,000.00 8.000000% 12669BVT6 0.000000 6.666666 1,000.000000
A7 1,250,000.00 8.250000% 12669BVU3 0.000000 6.875000 1,000.000000
A8 1,562,500.00 7.375000% 12669BVV1 0.000000 6.145830 1,000.000000
A9 2,500,000.00 7.500000% 12669BVW9 0.000000 6.250000 1,000.000000
A10 1,562,500.00 7.625000% 12669BVX7 0.000000 6.354170 1,000.000000
A11 3,125,000.00 8.000000% 12669BVY5 0.000000 6.666666 1,000.000000
A12 1,250,000.00 8.250000% 12669BVZ2 0.000000 6.875000 1,000.000000
A13 1,974,327.40 7.750000% 12669BWA6 16.161855 6.375430 971.001845
A14 8,743,000.00 7.750000% 12669BWB4 0.000000 6.458334 1,000.000000
A15 49,306,840.20 7.750000% 12669BWC2 17.305305 6.368800 968.831499
A16 139,370,714.50 7.500000% 12669BWD0 17.305305 6.163355 968.831499
A17 27,874,142.90 7.120000% 12669BWE8 173.089795 58.502657 9,690.371953
A18 27,874,142.90 1.880000% 12669BWF5 0.000000 2.173230 1,361.015414
A19 20,250,948.13 7.750000% 12669BWG3 0.000000 0.000000 1,012.958377
A20 22,601,718.33 7.750000% 12669BWH1 3.208454 6.437745 993.603680
A21 11,264,281.67 7.750000% 12669BWJ7 0.000000 0.000000 1,019.458421
A22 60,000,000.00 7.750000% 12669BWK4 0.000000 6.458333 1,000.000000
A23 1,000,000.00 7.750000% 12669BWL2 0.000000 6.458330 1,000.000000
A24 1,300,000.00 7.250000% 12669BXC1 0.000000 6.041669 1,000.000000
A25 1,300,000.00 7.500000% 12669BXD9 0.000000 6.250000 1,000.000000
A26 1,300,000.00 7.750000% 12669BXE7 0.000000 6.458331 1,000.000000
A27 1,300,000.00 8.000000% 12669BXF4 0.000000 6.666669 1,000.000000
A28 1,300,000.00 8.250000% 12669BXG2 0.000000 6.875000 1,000.000000
A29 1,700,000.00 7.250000% 12669BXH0 0.000000 6.041665 1,000.000000
A30 1,700,000.00 7.500000% 12669BXJ6 0.000000 6.250000 1,000.000000
A31 1,700,000.00 7.750000% 12669BXK3 0.000000 6.458335 957.206771
A32 1,700,000.00 8.000000% 12669BXL1 0.000000 6.666665 1,000.000000
A33 1,700,000.00 8.250000% 12669BXM9 0.000000 6.875000 1,000.000000
PO 1,753,211.18 0.000000% 12669BWM0 1.105660 0.000000 991.050954
X 500,895,462.30 0.532718% 12669BWN8 0.000000 0.436846 975.166067
Residual AR 0.00 0.000000% 12669BWP3 0.000000 0.000000 0.000000
M 10,809,645.25 7.750000% 12669BWQ1 0.627258 6.454539 998.785210
B1 5,705,645.78 7.750000% 12669BWR9 0.627257 6.454538 998.785211
B2 3,002,235.05 7.750000% 12669BWS7 0.627257 6.454537 998.785210
B3 2,702,411.31 7.750000% 12669BWT5 0.627260 6.454538 998.785207
B4 1,501,117.53 7.750000% 12669BWU2 0.627257 6.454541 998.785213
B5 1,802,593.30 7.750000% 12669BWV0 0.627260 6.454540 998.785210
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 1,123,826,266.32 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass Through Certificates, Series 2000-6
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 587,710,626.38 587,710,626.38
Loan count 2007 2007
Avg loan rate 8.448795% 8.45
Prepay amount 6,972,057.97 6,972,057.97
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 132,204.91 132,204.91
Trustee fees 0.00 0.00
Agg advances N/A N/A
Adv this period 0.00 0.00
--------------------------------------------------------------------------------
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 12,018,116.48 12,018,116.48
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 1,123,826,266.32
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 9 3,120,920.28
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 9 3,120,920.28
--------------------------------------------------------------------------------
<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 11,398,960.26 11,398,960.26
Principal remittance amount 7,549,570.91 7,549,570.91
Interest remittance amount 3,849,389.35 3,849,389.35
