Payment Date: 09/25/00
------------------------------------------------------------
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 135,578,667.74 7.500000% 2,038,452.60 847,366.67 2,885,819.28 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 685,285.57 0.000000% 31,340.04 0.00 31,340.04 0.00 0.00
X 201,846,598.93 0.521443% 0.00 87,709.58 87,709.58 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,118,852.14 7.500000% 4,366.38 38,242.83 42,609.21 0.00 0.00
B1 2,746,914.75 7.500000% 1,960.18 17,168.22 19,128.40 0.00 0.00
B2 1,249,050.01 7.500000% 891.32 7,806.56 8,697.88 0.00 0.00
B3 1,123,647.38 7.500000% 801.83 7,022.80 7,824.63 0.00 0.00
B4 499,620.00 7.500000% 356.53 3,122.63 3,479.15 0.00 0.00
B5 750,180.65 7.500000% 535.33 4,688.63 5,223.95 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 232,258,476.23 - 2,078,704.21 1,535,042.50 3,613,746.71 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 133,540,215.14 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 653,945.53 0.00
X 200,529,029.94 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,114,485.76 0.00
B1 2,744,954.57 0.00
B2 1,248,158.69 0.00
B3 1,122,845.55 0.00
B4 499,263.48 0.00
B5 749,645.32 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 230,179,772.02 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 135,578,667.74 7.500000% 12669BMN9 13.221252 5.495957 866.131892
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 685,285.57 0.000000% 12669BMV1 43.469142 0.000000 907.032955
X 201,846,598.93 0.521443% 12669BMW9 0.000000 0.399280 912.868620
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,118,852.14 7.500000% 12669BMY5 0.710212 6.220369 994.548757
B1 2,746,914.75 7.500000% 12669BMZ2 0.710212 6.220369 994.548757
B2 1,249,050.01 7.500000% 12669BNA6 0.710212 6.220369 994.548757
B3 1,123,647.38 7.500000% 12669BNK4 0.710212 6.220369 994.548757
B4 499,620.00 7.500000% 12669BNL2 0.710212 6.220369 994.548757
B5 750,180.65 7.500000% 12669BNM0 0.710212 6.220369 994.548757
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 232,258,476.23 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 230,179,772.02 230,179,772.02
Loan count 646 646
Avg loan rate 8.207137% 8.21
Prepay amount 1,912,821.26 1,912,821.26
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 46,061.35 46,061.35
Sub servicer fees 3,309.83 3,309.83
Trustee fees 1,741.94 1,741.94
Agg advances N/A N/A
Adv this period 43,850.10 43,850.10
--------------------------------------------------------------------------------
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 94.626748% 100.000000% 219,770,211.31
-----------------------------------------------------------------------------
Junior 5.373252% 0.000000% 12,479,353.36
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 8 2,967,977.42
60 to 89 days 3 1,425,997.36
90 or more 0 0.00
Foreclosure 3 1,272,305.67
Totals: 14 5,666,280.45
--------------------------------------------------------------------------------
<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 3,613,746.71 3,613,746.71
Principal remittance amount 2,078,704.21 2,078,704.21
Interest remittance amount 1,535,042.50 1,535,042.50
