Payment Date: 05/25/00
------------------------------------------------------------
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 144,497,490.17 7.500000% 2,124,719.90 903,109.31 3,027,829.21 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 718,117.64 0.000000% 895.38 0.00 895.38 0.00 0.00
X 210,049,370.68 0.530101% 0.00 92,789.45 92,789.45 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,135,753.55 7.500000% 4,173.12 38,348.46 42,521.58 0.00 0.00
B1 2,754,502.24 7.500000% 1,873.42 17,215.64 19,089.06 0.00 0.00
B2 1,252,500.11 7.500000% 851.87 7,828.13 8,679.99 0.00 0.00
B3 1,126,751.10 7.500000% 766.34 7,042.19 7,808.53 0.00 0.00
B4 501,000.05 7.500000% 340.75 3,131.25 3,472.00 0.00 0.00
B5 752,252.79 7.500000% 511.63 4,701.58 5,213.21 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 241,244,625.65 - 2,134,132.40 1,596,080.59 3,730,212.99 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 142,372,770.28 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 717,222.26 0.00
X 207,944,090.05 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,131,580.43 0.00
B1 2,752,628.82 0.00
B2 1,251,648.25 0.00
B3 1,125,984.76 0.00
B4 500,659.30 0.00
B5 751,741.16 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 239,110,493.25 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
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 144,497,490.17 7.500000% 12669BMN9 13.780775 5.857500 923.419187
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 718,117.64 0.000000% 12669BMV1 1.241903 0.000000 994.798806
X 210,049,370.68 0.530101% 12669BMW9 0.000000 0.422406 946.624210
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,135,753.55 7.500000% 12669BMY5 0.678777 6.237550 997.329282
B1 2,754,502.24 7.500000% 12669BMZ2 0.678777 6.237550 997.329282
B2 1,252,500.11 7.500000% 12669BNA6 0.678777 6.237550 997.329282
B3 1,126,751.10 7.500000% 12669BNK4 0.678777 6.237550 997.329282
B4 501,000.05 7.500000% 12669BNL2 0.678777 6.237550 997.329282
B5 752,252.79 7.500000% 12669BNM0 0.678777 6.237550 997.329282
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 241,244,625.65 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 239,110,493.25 239,110,493.25
Loan count 667 667
Avg loan rate 8.214733% 8.21
Prepay amount 1,969,879.88 1,969,879.88
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 49,021.81 49,021.81
Sub servicer fees 3,318.11 3,318.11
Trustee fees 1,809.33 1,809.33
Agg advances N/A N/A
Adv this period 29,998.29 29,998.29
--------------------------------------------------------------------------------
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 94.812450% 100.000000% 228,721,865.81
-----------------------------------------------------------------------------
Junior 5.187550% 0.000000% 12,514,242.71
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 5 1,645,451.81
60 to 89 days 5 2,236,188.37
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 10 3,881,640.18
--------------------------------------------------------------------------------
<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 3,730,212.99 3,730,212.99
Principal remittance amount 2,134,132.40 2,134,132.40
Interest remittance amount 1,596,080.59 1,596,080.59
