Payment Date: 04/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
<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 148,178,335.31 7.500000% 3,680,845.13 926,114.60 4,606,959.73 0.00 0.00
A2 36,421,000.00 7.500000% 0.00 227,631.25 227,631.25 0.00 0.00
A3 20,705,000.00 8.000000% 0.00 138,033.33 138,033.33 0.00 0.00
A4 1,380,258.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A5 25,000,000.00 7.500000% 0.00 156,250.00 156,250.00 0.00 0.00
PO 719,024.62 0.000000% 906.98 0.00 906.98 0.00 0.00
X 213,706,472.58 0.533913% 0.00 95,083.96 95,083.96 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,139,872.58 7.500000% 4,119.03 38,374.20 42,493.23 0.00 0.00
B1 2,756,351.38 7.500000% 1,849.14 17,227.20 19,076.34 0.00 0.00
B2 1,253,340.94 7.500000% 840.82 7,833.38 8,674.20 0.00 0.00
B3 1,127,507.50 7.500000% 756.41 7,046.92 7,803.33 0.00 0.00
B4 501,336.38 7.500000% 336.33 3,133.35 3,469.68 0.00 0.00
B5 752,757.79 7.500000% 505.00 4,704.74 5,209.74 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 244,934,784.49 - 3,690,158.84 1,621,432.93 5,311,591.77 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 144,497,490.17 0.00
A2 36,421,000.00 0.00
A3 20,705,000.00 0.00
A4 1,380,258.00 0.00
A5 25,000,000.00 0.00
PO 718,117.64 0.00
X 210,049,370.68 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,135,753.55 0.00
B1 2,754,502.24 0.00
B2 1,252,500.11 0.00
B3 1,126,751.10 0.00
B4 501,000.05 0.00
B5 752,252.79 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 241,244,625.65 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 04/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
<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 148,178,335.31 7.500000% 12669BMN9 23.873687 6.006710 937.199962
A2 36,421,000.00 7.500000% 12669BMP4 0.000000 6.250000 1,000.000000
A3 20,705,000.00 8.000000% 12669BMQ2 0.000000 6.666667 1,000.000000
A4 1,380,258.00 0.000000% 12669BMR0 0.000000 0.000000 1,000.000000
A5 25,000,000.00 7.500000% 12669BMS8 0.000000 6.250000 1,000.000000
PO 719,024.62 0.000000% 12669BMV1 1.257990 0.000000 996.040709
X 213,706,472.58 0.533913% 12669BMW9 0.000000 0.432851 956.208082
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,139,872.58 7.500000% 12669BMY5 0.669979 6.241738 998.008059
B1 2,756,351.38 7.500000% 12669BMZ2 0.669979 6.241738 998.008059
B2 1,253,340.94 7.500000% 12669BNA6 0.669979 6.241738 998.008059
B3 1,127,507.50 7.500000% 12669BNK4 0.669979 6.241738 998.008059
B4 501,336.38 7.500000% 12669BNL2 0.669979 6.241738 998.008059
B5 752,757.79 7.500000% 12669BNM0 0.669979 6.241738 998.008059
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 244,934,784.49 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 241,244,625.65 241,244,625.65
Loan count 675 675
Avg loan rate 8.219091% 8.22
Prepay amount 3,525,665.37 3,525,665.37
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 48,914.49 48,914.49
Sub servicer fees 3,320.18 3,320.18
Trustee fees 1,837.01 1,837.01
Agg advances N/A N/A
Adv this period 39,326.60 39,326.60
--------------------------------------------------------------------------------
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 5,019,102.00 5,019,102.00
Special Hazard 2,509,551.00 2,509,551.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 94.887133% 100.000000% 232,403,617.92
-----------------------------------------------------------------------------
Junior 5.112867% 0.000000% 12,522,759.84
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 12 4,675,514.80
60 to 89 days 1 377,366.46
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 13 5,052,881.26
--------------------------------------------------------------------------------
<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 5,311,591.77 5,311,591.77
Principal remittance amount 3,690,158.84 3,690,158.84
Interest remittance amount 1,621,432.93 1,621,432.93
