Payment Date: 12/25/00
------------------------------------------------------------
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 131,186,495.57 7.500000% 2,284,380.96 819,915.60 3,104,296.56 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 641,663.89 0.000000% 1,043.17 0.00 1,043.17 0.00 0.00
X 198,966,029.30 0.520026% 0.00 86,222.85 86,222.85 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,105,560.59 7.500000% 4,552.36 38,159.75 42,712.11 0.00 0.00
B1 2,740,947.83 7.500000% 2,043.68 17,130.92 19,174.60 0.00 0.00
B2 1,246,336.78 7.500000% 929.28 7,789.60 8,718.88 0.00 0.00
B3 1,121,206.56 7.500000% 835.98 7,007.54 7,843.52 0.00 0.00
B4 498,534.71 7.500000% 371.71 3,115.84 3,487.55 0.00 0.00
B5 748,551.08 7.500000% 558.13 4,678.44 5,236.57 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 227,795,555.01 - 2,294,715.26 1,505,935.14 3,800,650.40 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 128,902,114.61 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 640,620.72 0.00
X 196,702,840.92 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,101,008.23 0.00
B1 2,738,904.15 0.00
B2 1,245,407.50 0.00
B3 1,120,370.57 0.00
B4 498,163.00 0.00
B5 747,992.96 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 225,500,839.75 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 131,186,495.57 7.500000% 12669BMN9 14.816325 5.317912 836.049518
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 641,663.89 0.000000% 12669BMV1 1.446887 0.000000 888.551233
X 198,966,029.30 0.520026% 12669BMW9 0.000000 0.392512 895.450654
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,105,560.59 7.500000% 12669BMY5 0.740462 6.206856 992.356577
B1 2,740,947.83 7.500000% 12669BMZ2 0.740462 6.206856 992.356577
B2 1,246,336.78 7.500000% 12669BNA6 0.740462 6.206856 992.356577
B3 1,121,206.56 7.500000% 12669BNK4 0.740462 6.206856 992.356577
B4 498,534.71 7.500000% 12669BNL2 0.740462 6.206856 992.356577
B5 748,551.08 7.500000% 12669BNM0 0.740462 6.206856 992.356577
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 227,795,555.01 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 225,500,839.75 225,500,839.75
Loan count 635 635
Avg loan rate 8.209488% 8.21
Prepay amount 2,124,705.80 2,124,705.80
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 45,371.71 45,371.71
Sub servicer fees 3,303.54 3,303.54
Trustee fees 1,708.47 1,708.47
Agg advances N/A N/A
Adv this period 55,698.29 55,698.29
--------------------------------------------------------------------------------
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 94.533539% 100.000000% 215,334,417.45
-----------------------------------------------------------------------------
Junior 5.466461% 0.000000% 12,451,846.42
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 12 4,086,846.71
60 to 89 days 2 905,626.62
90 or more 0 0.00
Foreclosure 3 1,072,217.30
Totals: 17 6,064,690.63
--------------------------------------------------------------------------------
<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 3,800,650.40 3,800,650.40
Principal remittance amount 2,294,715.26 2,294,715.26
Interest remittance amount 1,505,935.14 1,505,935.14
