Payment Date: 07/25/00
------------------------------------------------------------
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 139,131,462.31 7.500000% 1,485,925.74 869,571.64 2,355,497.38 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 716,287.69 0.000000% 10,906.00 0.00 10,906.00 0.00 0.00
X 204,722,840.48 0.524960% 0.00 89,559.35 89,559.35 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,127,394.37 7.500000% 4,256.44 38,296.21 42,552.65 0.00 0.00
B1 2,750,749.59 7.500000% 1,910.83 17,192.18 19,103.01 0.00 0.00
B2 1,250,793.74 7.500000% 868.87 7,817.46 8,686.33 0.00 0.00
B3 1,125,216.05 7.500000% 781.64 7,032.60 7,814.24 0.00 0.00
B4 500,317.50 7.500000% 347.55 3,126.98 3,474.53 0.00 0.00
B5 751,227.94 7.500000% 521.85 4,695.17 5,217.02 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 235,859,707.19 - 1,505,518.91 1,559,206.20 3,064,725.11 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 137,645,536.57 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 705,381.69 0.00
X 203,535,330.03 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,123,137.94 0.00
B1 2,748,838.76 0.00
B2 1,249,924.87 0.00
B3 1,124,434.41 0.00
B4 499,969.95 0.00
B5 750,706.09 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 234,354,188.28 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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 139,131,462.31 7.500000% 12669BMN9 9.637604 5.639977 892.758701
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 716,287.69 0.000000% 12669BMV1 15.126796 0.000000 978.375746
X 204,722,840.48 0.524960% 12669BMW9 0.000000 0.407701 926.554205
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,127,394.37 7.500000% 12669BMY5 0.692328 6.229053 995.956073
B1 2,750,749.59 7.500000% 12669BMZ2 0.692328 6.229053 995.956073
B2 1,250,793.74 7.500000% 12669BNA6 0.692328 6.229053 995.956073
B3 1,125,216.05 7.500000% 12669BNK4 0.692328 6.229053 995.956073
B4 500,317.50 7.500000% 12669BNL2 0.692328 6.229053 995.956073
B5 751,227.94 7.500000% 12669BNM0 0.692328 6.229053 995.956073
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 235,859,707.19 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 234,354,188.28 234,354,188.28
Loan count 654 654
Avg loan rate 8.208741% 8.21
Prepay amount 1,341,509.15 1,341,509.15
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 48,956.62 48,956.62
Sub servicer fees 3,313.97 3,313.97
Trustee fees 1,768.95 1,768.95
Agg advances N/A N/A
Adv this period 30,334.33 30,334.33
--------------------------------------------------------------------------------
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 94.701311% 100.000000% 223,354,008.00
-----------------------------------------------------------------------------
Junior 5.298689% 0.000000% 12,497,012.02
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 4 1,432,060.79
60 to 89 days 4 1,705,435.52
90 or more 1 355,867.93
Foreclosure 1 438,715.68
Totals: 10 3,932,079.92
--------------------------------------------------------------------------------
<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 3,064,725.11 3,064,725.11
Principal remittance amount 1,505,518.91 1,505,518.91
Interest remittance amount 1,559,206.20 1,559,206.20
