Payment Date: 11/25/00
------------------------------------------------------------
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 133,274,000.00 7.750000% 2,022,157.30 860,727.92 2,882,885.22 0.00 0.00
A2 60,000,000.00 7.750000% 858,014.11 387,500.00 1,245,514.11 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 2,000,000.00 7.750000% 25,672.60 12,916.67 38,589.27 0.00 0.00
A14 8,743,000.00 7.750000% 0.00 56,465.21 56,465.21 0.00 0.00
A15 50,000,000.00 7.750000% 693,159.80 322,916.67 1,016,076.47 0.00 0.00
A16 141,330,000.00 7.500000% 1,959,285.48 883,312.50 2,842,597.98 0.00 0.00
A17 28,266,000.00 7.120000% 391,857.10 167,711.60 559,568.70 0.00 0.00
A18 28,266,000.00 1.880000% 0.00 44,283.40 44,283.40 0.00 0.00
A19 20,121,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
A20 22,674,000.00 7.750000% 72,281.67 146,436.25 218,717.92 0.00 0.00
A21 11,192,000.00 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 1,767,071.00 0.000000% 13,859.82 0.00 13,859.82 0.00 0.00
X 506,296,554.00 0.532718% 0.00 224,761.17 224,761.17 0.00 0.00
Residual AR 100.00 7.750000% 100.00 0.65 100.65 0.00 0.00
M 10,816,000.00 7.750000% 6,354.75 69,853.33 76,208.08 0.00 0.00
B1 5,709,000.00 7.750000% 3,354.22 36,870.63 40,224.85 0.00 0.00
B2 3,004,000.00 7.750000% 1,764.95 19,400.83 21,165.78 0.00 0.00
B3 2,704,000.00 7.750000% 1,588.69 17,463.33 19,052.02 0.00 0.00
B4 1,502,000.00 7.750000% 882.47 9,700.42 10,582.89 0.00 0.00
B5 1,803,653.00 7.750000% 1,059.70 11,648.59 12,708.29 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,135,468,378.00 - 6,051,392.66 3,891,969.16 9,943,361.82 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 131,251,842.70 0.00
A2 59,141,985.89 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 1,974,327.40 0.00
A14 8,743,000.00 0.00
A15 49,306,840.20 0.00
A16 139,370,714.52 0.00
A17 27,874,142.90 0.00
A18 27,874,142.90 0.00
A19 20,250,948.13 0.00
A20 22,601,718.33 0.00
A21 11,264,281.67 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 1,700,000.00 0.00
A32 1,700,000.00 0.00
A33 1,700,000.00 0.00
PO 1,753,211.18 0.00
X 500,895,462.31 0.00
Residual AR 0.00 0.00
M 10,809,645.25 0.00
B1 5,705,645.78 0.00
B2 3,002,235.05 0.00
B3 2,702,411.31 0.00
B4 1,501,117.53 0.00
B5 1,802,593.30 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 1,123,826,266.35 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 133,274,000.00 7.750000% 12669BVN9 15.172932 6.458333 984.827068
A2 60,000,000.00 7.750000% 12669BVP4 14.300235 6.458333 985.699765
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 2,000,000.00 7.750000% 12669BWA6 12.836300 6.458335 987.163700
A14 8,743,000.00 7.750000% 12669BWB4 0.000000 6.458334 1,000.000000
A15 50,000,000.00 7.750000% 12669BWC2 13.863196 6.458333 986.136804
A16 141,330,000.00 7.500000% 12669BWD0 13.863196 6.250000 986.136804
A17 28,266,000.00 7.120000% 12669BWE8 138.661394 59.345931 9,863.461748
A18 28,266,000.00 1.880000% 12669BWF5 0.000000 2.200855 1,385.325923
A19 20,121,000.00 7.750000% 12669BWG3 0.000000 0.000000 1,006.458334
A20 22,674,000.00 7.750000% 12669BWH1 3.187866 6.458333 996.812134
A21 11,192,000.00 7.750000% 12669BWJ7 0.000000 0.000000 1,006.458334
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 1,000.000000
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 1,767,071.00 0.000000% 12669BWM0 7.843386 0.000000 992.156614
X 506,296,554.00 0.532718% 12669BWN8 0.000000 0.443932 989.332158
Residual AR 100.00 7.750000% 12669BWP3 1,000.000000 6.500000 0.000000
M 10,816,000.00 7.750000% 12669BWQ1 0.587532 6.458333 999.412468
B1 5,709,000.00 7.750000% 12669BWR9 0.587532 6.458334 999.412468
B2 3,004,000.00 7.750000% 12669BWS7 0.587533 6.458332 999.412467
B3 2,704,000.00 7.750000% 12669BWT5 0.587533 6.458332 999.412467
B4 1,502,000.00 7.750000% 12669BWU2 0.587530 6.458336 999.412470
B5 1,803,653.00 7.750000% 12669BWV0 0.587530 6.458332 999.412470
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 1,135,468,378.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass Through Certificates, Series 2000-6
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 595,056,661.43 595,056,661.43
Loan count 2019 2019
Avg loan rate 8.451883% 8.45
Prepay amount 5,495,415.63 5,495,415.63
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 133,615.48 133,615.48
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% 1,135,468,378.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 2 866,000.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 2 866,000.00
--------------------------------------------------------------------------------
<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 9,943,361.82 9,943,361.82
Principal remittance amount 6,051,392.66 6,051,392.66
Interest remittance amount 3,891,969.16 3,891,969.16
