Payment Date: 08/25/00
------------------------------------------------------------
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 137,645,536.57 7.500000% 2,066,868.83 860,284.60 2,927,153.43 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 705,381.69 0.000000% 20,096.13 0.00 20,096.13 0.00 0.00
X 203,535,330.03 0.522379% 0.00 88,602.14 88,602.14 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,123,137.94 7.500000% 4,285.80 38,269.61 42,555.41 0.00 0.00
B1 2,748,838.76 7.500000% 1,924.01 17,180.24 19,104.25 0.00 0.00
B2 1,249,924.87 7.500000% 874.87 7,812.03 8,686.90 0.00 0.00
B3 1,124,434.41 7.500000% 787.03 7,027.72 7,814.75 0.00 0.00
B4 499,969.95 7.500000% 349.95 3,124.81 3,474.76 0.00 0.00
B5 750,706.09 7.500000% 525.45 4,691.91 5,217.36 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 234,354,188.28 - 2,095,712.05 1,548,907.65 3,644,619.70 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 135,578,667.74 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 685,285.57 0.00
X 201,846,598.93 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,118,852.14 0.00
B1 2,746,914.75 0.00
B2 1,249,050.01 0.00
B3 1,123,647.38 0.00
B4 499,620.00 0.00
B5 750,180.65 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 232,258,476.23 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 137,645,536.57 7.500000% 12669BMN9 13.405557 5.579742 879.353144
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 705,381.69 0.000000% 12669BMV1 27.873649 0.000000 950.502097
X 203,535,330.03 0.522379% 12669BMW9 0.000000 0.403344 918.866591
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,123,137.94 7.500000% 12669BMY5 0.697105 6.224725 995.258968
B1 2,748,838.76 7.500000% 12669BMZ2 0.697105 6.224725 995.258968
B2 1,249,924.87 7.500000% 12669BNA6 0.697105 6.224725 995.258968
B3 1,124,434.41 7.500000% 12669BNK4 0.697105 6.224725 995.258968
B4 499,969.95 7.500000% 12669BNL2 0.697105 6.224725 995.258968
B5 750,706.09 7.500000% 12669BNM0 0.697105 6.224725 995.258968
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 234,354,188.28 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 232,258,476.23 232,258,476.23
Loan count 650 650
Avg loan rate 8.207067% 8.21
Prepay amount 1,931,517.28 1,931,517.28
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 46,254.91 46,254.91
Sub servicer fees 3,311.91 3,311.91
Trustee fees 1,757.66 1,757.66
Agg advances N/A N/A
Adv this period 46,802.87 46,802.87
--------------------------------------------------------------------------------
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 94.671002% 100.000000% 221,857,176.26
-----------------------------------------------------------------------------
Junior 5.328998% 0.000000% 12,488,264.92
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 11 4,799,067.78
60 to 89 days 1 478,178.37
90 or more 0 0.00
Foreclosure 2 794,127.30
Totals: 14 6,071,373.45
--------------------------------------------------------------------------------
<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 3,644,619.70 3,644,619.70
Principal remittance amount 2,095,712.05 2,095,712.05
Interest remittance amount 1,548,907.65 1,548,907.65