Payment Date: 10/25/00
------------------------------------------------------------
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 133,540,215.14 7.500000% 388,899.22 834,626.34 1,223,525.56 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 653,945.53 0.000000% 1,081.91 0.00 1,081.91 0.00 0.00
X 200,529,029.94 0.521209% 0.00 87,097.95 87,097.95 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,114,485.76 7.500000% 4,438.33 38,215.54 42,653.87 0.00 0.00
B1 2,744,954.57 7.500000% 1,992.49 17,155.97 19,148.45 0.00 0.00
B2 1,248,158.69 7.500000% 906.00 7,800.99 8,707.00 0.00 0.00
B3 1,122,845.55 7.500000% 815.04 7,017.78 7,832.83 0.00 0.00
B4 499,263.48 7.500000% 362.40 3,120.40 3,482.80 0.00 0.00
B5 749,645.32 7.500000% 544.15 4,685.28 5,229.43 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 230,179,772.02 - 399,039.54 1,521,634.83 1,920,674.37 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 133,151,315.92 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 652,863.62 0.00
X 200,336,862.19 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 6,110,047.42 0.00
B1 2,742,962.08 0.00
B2 1,247,252.69 0.00
B3 1,122,030.50 0.00
B4 498,901.07 0.00
B5 749,101.18 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 229,780,732.48 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 133,540,215.14 7.500000% 12669BMN9 2.522371 5.413324 863.609521
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 653,945.53 0.000000% 12669BMV1 1.500624 0.000000 905.532330
X 200,529,029.94 0.521209% 12669BMW9 0.000000 0.396496 911.993814
Residual AR 0.00 7.500000% 12669BMX7 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 6,114,485.76 7.500000% 12669BMY5 0.721915 6.215930 993.826841
B1 2,744,954.57 7.500000% 12669BMZ2 0.721915 6.215930 993.826841
B2 1,248,158.69 7.500000% 12669BNA6 0.721915 6.215930 993.826841
B3 1,122,845.55 7.500000% 12669BNK4 0.721915 6.215930 993.826841
B4 499,263.48 7.500000% 12669BNL2 0.721915 6.215930 993.826841
B5 749,645.32 7.500000% 12669BNM0 0.721915 6.215930 993.826841
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 230,179,772.02 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-1
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 229,780,732.48 229,780,732.48
Loan count 640 640
Avg loan rate 8.209006% 8.21
Prepay amount 231,794.35 231,794.35
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 47,954.12 47,954.12
Sub servicer fees 3,307.78 3,307.78
Trustee fees 1,726.35 1,726.35
Agg advances N/A N/A
Adv this period 35,431.78 35,431.78
--------------------------------------------------------------------------------
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 94.582154% 100.000000% 217,700,418.66
-----------------------------------------------------------------------------
Junior 5.417846% 0.000000% 12,470,294.94
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 4 1,557,444.15
60 to 89 days 3 953,762.44
90 or more 0 2,068,377.89
Foreclosure 5 2,068,377.89
Totals: 12 6,647,962.37
--------------------------------------------------------------------------------
<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 1,920,674.37 1,920,674.37
Principal remittance amount 399,039.54 399,039.54
Interest remittance amount 1,521,634.83 1,521,634.83
