Payment Date: 09/25/00
------------------------------------------------------------
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 37,437,909.84 7.750000% 585,517.73 241,786.50 827,304.23 0.00 0.00
A2 152,561,660.82 7.750000% 2,202,661.95 985,294.06 3,187,956.01 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 2,876,255.70 0.000000% 43,209.21 0.00 43,209.21 0.00 0.00
X 236,858,185.65 0.613792% 0.00 121,151.48 121,151.48 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.14 0.14 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,748,476.23 7.750000% 5,843.70 56,500.58 62,344.28 0.00 0.00
B1 3,888,211.66 7.750000% 2,597.20 25,111.37 27,708.57 0.00 0.00
B2 1,944,105.83 7.750000% 1,298.60 12,555.68 13,854.28 0.00 0.00
B3 1,457,580.88 7.750000% 973.62 9,413.54 10,387.16 0.00 0.00
B4 809,545.60 7.750000% 540.75 5,228.32 5,769.07 0.00 0.00
B5 973,049.89 7.750000% 649.97 6,284.28 6,934.25 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 312,371,696.46 - 2,843,292.73 2,118,468.01 4,961,760.74 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 36,852,392.11 0.00
A2 150,358,998.87 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,833,046.49 0.00
X 234,734,665.03 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,742,632.53 0.00
B1 3,885,614.46 0.00
B2 1,942,807.23 0.00
B3 1,456,607.27 0.00
B4 809,004.85 0.00
B5 972,399.93 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 309,528,403.73 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
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 37,437,909.84 7.750000% 12669BPM8 14.637943 6.044663 921.309803
A2 152,561,660.82 7.750000% 12669BPN6 13.579913 6.074563 926.997527
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 2,876,255.70 0.000000% 12669BPS5 13.295142 0.000000 871.706611
X 236,858,185.65 0.613792% 12669BPT3 0.000000 0.495010 959.097423
Residual AR 0.00 7.750000% 12669BPU0 0.000000 1.448880 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,748,476.23 7.750000% 12669BPV8 0.665949 6.438812 996.311399
B1 3,888,211.66 7.750000% 12669BPW6 0.665949 6.438812 996.311399
B2 1,944,105.83 7.750000% 12669BPX4 0.665949 6.438812 996.311399
B3 1,457,580.88 7.750000% 12669BPY2 0.665949 6.438812 996.311400
B4 809,545.60 7.750000% 12669BPZ9 0.665949 6.438812 996.311396
B5 973,049.89 7.750000% 12669BQA3 0.665949 6.438812 996.311399
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 312,371,696.46 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 236,114,957.94 59,994,225.79 13,419,219.61 309,528,403.34
Loan count 1302 201 101 1604
Avg loan rate 8.389891% 8.621313% 8.801380% 8.45
Prepay amount 1,672,944.73 766,485.89 194,692.28 2,634,122.90
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 48,896.91 11,691.21 2,837.93 63,426.05
Sub servicer fees 11,792.08 1,062.95 0.00 12,855.03
Trustee fees 1,784.62 456.00 102.17 2,342.79
Agg advances N/A N/A N/A N/A
Adv this period 27,800.71 4,393.75 2,530.47 34,724.93
--------------------------------------------------------------------------------
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 Hazard 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 94.298541% 100.000000% 294,550,726.36
-----------------------------------------------------------------------------
Junior 5.701459% 0.000000% 17,809,066.26
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 20 2,686,429.07
60 to 89 days 4 969,481.31
90 or more 1 58,166.88
Foreclosure 3 671,352.54
Totals: 28 4,385,429.80
--------------------------------------------------------------------------------
<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 4,961,760.74 4,961,760.74
Principal remittance amount 2,843,292.73 2,843,292.73
Interest remittance amount 2,118,468.01 2,118,468.01
