Payment Date: 11/25/00
------------------------------------------------------------
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 133,151,315.92 7.500000% 1,964,820.35 832,195.72 2,797,016.08 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 652,863.62 0.000000% 11,199.73 0.00 11,199.73 0.00 0.00
X 200,336,862.19 0.521158% 0.00 87,005.94 87,005.94 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,110,047.42 7.500000% 4,486.83 38,187.80 42,674.62 0.00 0.00
B1 2,742,962.08 7.500000% 2,014.26 17,143.51 19,157.77 0.00 0.00
B2 1,247,252.69 7.500000% 915.90 7,795.33 8,711.23 0.00 0.00
B3 1,122,030.50 7.500000% 823.95 7,012.69 7,836.64 0.00 0.00
B4 498,901.07 7.500000% 366.36 3,118.13 3,484.49 0.00 0.00
B5 749,101.18 7.500000% 550.09 4,681.88 5,231.97 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 229,780,732.48 - 1,985,177.47 1,519,055.59 3,504,233.06 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 131,186,495.57 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 641,663.89 0.00
X 198,966,029.30 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,105,560.59 0.00
B1 2,740,947.83 0.00
B2 1,246,336.78 0.00
B3 1,121,206.56 0.00
B4 498,534.71 0.00
B5 748,551.08 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 227,795,555.01 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 133,151,315.92 7.500000% 12669BMN9 12.743679 5.397560 850.865842
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 652,863.62 0.000000% 12669BMV1 15.534210 0.000000 889.998120
X 200,336,862.19 0.521158% 12669BMW9 0.000000 0.396077 905.753370
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,110,047.42 7.500000% 12669BMY5 0.729803 6.211418 993.097039
B1 2,742,962.08 7.500000% 12669BMZ2 0.729803 6.211418 993.097039
B2 1,247,252.69 7.500000% 12669BNA6 0.729803 6.211418 993.097039
B3 1,122,030.50 7.500000% 12669BNK4 0.729803 6.211418 993.097039
B4 498,901.07 7.500000% 12669BNL2 0.729803 6.211418 993.097039
B5 749,101.18 7.500000% 12669BNM0 0.729803 6.211418 993.097039
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 229,780,732.48 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 227,795,555.01 227,795,555.01
Loan count 640 640
Avg loan rate 8.209331% 8.21
Prepay amount 1,816,283.61 1,816,283.61
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 44,615.71 44,615.71
Sub servicer fees 3,305.66 3,305.66
Trustee fees 1,723.36 1,723.36
Agg advances N/A N/A
Adv this period 37,383.86 37,383.86
--------------------------------------------------------------------------------
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 94.576728% 100.000000% 217,310,437.54
-----------------------------------------------------------------------------
Junior 5.423272% 0.000000% 12,461,137.56
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 6 3,377,692.62
60 to 89 days 1 291,437.84
90 or more 0 0.00
Foreclosure 3 1,072,847.78
Totals: 10 4,741,978.24
--------------------------------------------------------------------------------
<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 3,504,233.06 3,504,233.06
Principal remittance amount 1,985,177.47 1,985,177.47
Interest remittance amount 1,519,055.59 1,519,055.59
