Payment Date: 08/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
<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 38,144,544.91 7.750000% 706,635.07 246,350.19 952,985.26 0.00 0.00
A2 155,219,954.67 7.750000% 2,658,293.85 1,002,462.21 3,660,756.05 0.00 0.00
A3 29,774,900.00 7.750000% 0.00 192,296.23 192,296.23 0.00 0.00
A4 36,200,000.00 7.700000% 0.00 232,283.33 232,283.33 0.00 0.00
A5 35,700,000.00 7.750000% 0.00 230,562.50 230,562.50 0.00 0.00
PO 2,881,264.49 0.000000% 5,008.79 0.00 5,008.79 0.00 0.00
X 240,131,471.70 0.622640% 0.00 124,596.24 124,596.24 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,754,264.05 7.750000% 5,787.81 56,537.96 62,325.77 0.00 0.00
B1 3,890,784.02 7.750000% 2,572.36 25,127.98 27,700.34 0.00 0.00
B2 1,945,392.01 7.750000% 1,286.18 12,563.99 13,850.17 0.00 0.00
B3 1,458,545.19 7.750000% 964.31 9,419.77 10,384.08 0.00 0.00
B4 810,081.18 7.750000% 535.58 5,231.77 5,767.35 0.00 0.00
B5 973,693.64 7.750000% 643.75 6,288.44 6,932.19 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 315,753,424.16 - 3,381,727.70 2,143,720.60 5,525,448.30 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 37,437,909.84 0.00
A2 152,561,660.82 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,876,255.70 0.00
X 236,858,185.65 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,748,476.23 0.00
B1 3,888,211.66 0.00
B2 1,944,105.83 0.00
B3 1,457,580.88 0.00
B4 809,545.60 0.00
B5 973,049.89 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 312,371,696.46 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
<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 38,144,544.91 7.750000% 12669BPM8 17.665877 6.158755 935.947746
A2 155,219,954.67 7.750000% 12669BPN6 16.388988 6.180408 940.577440
A3 29,774,900.00 7.750000% 12669BP91 0.000000 6.458333 1,000.000000
A4 36,200,000.00 7.700000% 12669BPQ9 0.000000 6.416667 1,000.000000
A5 35,700,000.00 7.750000% 12669BPR7 0.000000 6.458333 1,000.000000
PO 2,881,264.49 0.000000% 12669BPS5 1.541166 0.000000 885.001753
X 240,131,471.70 0.622640% 12669BPT3 0.000000 0.509085 967.773872
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,754,264.05 7.750000% 12669BPV8 0.659580 6.443072 996.977348
B1 3,890,784.02 7.750000% 12669BPW6 0.659580 6.443072 996.977348
B2 1,945,392.01 7.750000% 12669BPX4 0.659580 6.443072 996.977348
B3 1,458,545.19 7.750000% 12669BPY2 0.659580 6.443072 996.977348
B4 810,081.18 7.750000% 12669BPZ9 0.659580 6.443072 996.977344
B5 973,693.64 7.750000% 12669BQA3 0.659580 6.443072 996.977348
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 315,753,424.16 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 237,949,801.20 60,799,831.07 13,622,063.80 312,371,696.07
Loan count 1308 206 101 1615
Avg loan rate 8.394032% 8.645574% 8.801341% 8.46
Prepay amount 1,373,011.70 1,799,054.26 346.96 3,172,412.92
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 49,892.62 12,308.70 2,839.69 65,041.02
Sub servicer fees 11,916.05 1,280.97 0.00 13,197.02
Trustee fees 1,796.13 469.79 102.23 2,368.15
Agg advances N/A N/A N/A N/A
Adv this period 24,031.34 11,906.36 1,240.01 37,177.71
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00
Fraud 6,500,000.00 6,500,000.00 6,500,000.00 19,500,000.00
Special Haz 2,600,000.00 2,600,000.00 2,600,000.00 7,800,000.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 94.355838% 100.000000% 297,920,664.07
-----------------------------------------------------------------------------
Junior 5.644162% 0.000000% 17,820,970.10
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 15 3,218,289.18
60 to 89 days 6 855,391.00
90 or more 1 446,652.63
Foreclosure 1 125,407.63
Totals: 23 4,645,740.44
--------------------------------------------------------------------------------
<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 5,525,448.30 5,525,448.30
Principal remittance amount 3,381,727.70 3,381,727.70
Interest remittance amount 2,143,720.60 2,143,720.60
