Payment Date: 06/25/00
------------------------------------------------------------
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 142,372,770.28 7.500000% 3,241,307.97 889,829.81 4,131,137.78 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 717,222.26 0.000000% 934.57 0.00 934.57 0.00 0.00
X 207,944,090.05 0.528308% 0.00 91,548.77 91,548.77 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,131,580.43 7.500000% 4,186.05 38,322.38 42,508.43 0.00 0.00
B1 2,752,628.82 7.500000% 1,879.23 17,203.93 19,083.16 0.00 0.00
B2 1,251,648.25 7.500000% 854.50 7,822.80 8,677.31 0.00 0.00
B3 1,125,984.76 7.500000% 768.71 7,037.40 7,806.12 0.00 0.00
B4 500,659.30 7.500000% 341.80 3,129.12 3,470.92 0.00 0.00
B5 751,741.16 7.500000% 513.22 4,698.38 5,211.60 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 239,110,493.25 - 3,250,786.06 1,581,507.18 4,832,293.24 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 139,131,462.31 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 716,287.69 0.00
X 204,722,840.48 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,127,394.37 0.00
B1 2,750,749.59 0.00
B2 1,250,793.74 0.00
B3 1,125,216.05 0.00
B4 500,317.50 0.00
B5 751,227.94 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 235,859,707.19 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 142,372,770.28 7.500000% 12669BMN9 21.022882 5.771370 902.396305
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 717,222.26 0.000000% 12669BMV1 1.296264 0.000000 993.502542
X 207,944,090.05 0.528308% 12669BMW9 0.000000 0.416758 931.960110
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,131,580.43 7.500000% 12669BMY5 0.680880 6.233308 996.648402
B1 2,752,628.82 7.500000% 12669BMZ2 0.680880 6.233308 996.648402
B2 1,251,648.25 7.500000% 12669BNA6 0.680880 6.233308 996.648402
B3 1,125,984.76 7.500000% 12669BNK4 0.680880 6.233308 996.648402
B4 500,659.30 7.500000% 12669BNL2 0.680880 6.233308 996.648402
B5 751,741.16 7.500000% 12669BNM0 0.680880 6.233308 996.648402
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 239,110,493.25 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 235,859,707.19 235,859,707.19
Loan count 661 661
Avg loan rate 8.212592% 8.21
Prepay amount 3,087,366.06 3,087,366.06
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 44,737.71 44,737.71
Sub servicer fees 3,316.08 3,316.08
Trustee fees 1,793.33 1,793.33
Agg advances N/A N/A
Adv this period 33,896.22 33,896.22
--------------------------------------------------------------------------------
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 94.769721% 100.000000% 226,596,250.54
-----------------------------------------------------------------------------
Junior 5.230279% 0.000000% 12,505,699.19
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 9 3,337,467.02
60 to 89 days 0 0.00
90 or more 3 1,075,930.44
Foreclosure 0 0.00
Totals: 12 4,413,397.46
--------------------------------------------------------------------------------
<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 4,832,293.24 4,832,293.24
Principal remittance amount 3,250,786.06 3,250,786.06
Interest remittance amount 1,581,507.18 1,581,507.18
