Payment Date: 10/25/00
------------------------------------------------------------
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 36,852,392.11 7.750000% 571,751.11 238,005.03 809,756.14 0.00 0.00
A2 150,358,998.87 7.750000% 2,150,873.23 971,068.53 3,121,941.76 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 2,833,046.49 0.000000% 9,523.94 0.00 9,523.94 0.00 0.00
X 234,734,665.03 0.610702% 0.00 119,460.82 119,460.82 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.02 0.02 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,742,632.53 7.750000% 5,906.70 56,462.84 62,369.54 0.00 0.00
B1 3,885,614.46 7.750000% 2,625.20 25,094.59 27,719.80 0.00 0.00
B2 1,942,807.23 7.750000% 1,312.60 12,547.30 13,859.90 0.00 0.00
B3 1,456,607.27 7.750000% 984.11 9,407.26 10,391.37 0.00 0.00
B4 809,004.85 7.750000% 546.58 5,224.82 5,771.40 0.00 0.00
B5 972,399.93 7.750000% 656.97 6,280.08 6,937.06 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 309,528,403.73 - 2,744,180.45 2,098,693.35 4,842,873.80 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 36,280,641.00 0.00
A2 148,208,125.64 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,823,522.55 0.00
X 232,418,208.25 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,736,725.83 0.00
B1 3,882,989.26 0.00
B2 1,941,494.63 0.00
B3 1,455,623.15 0.00
B4 808,458.27 0.00
B5 971,742.95 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 306,784,223.28 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 36,852,392.11 7.750000% 12669BPM8 14.293778 5.950126 907.016025
A2 150,358,998.87 7.750000% 12669BPN6 13.260624 5.986859 913.736903
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 2,833,046.49 0.000000% 12669BPS5 2.930443 0.000000 868.776168
X 234,734,665.03 0.610702% 12669BPT3 0.000000 0.488102 949.632661
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.186056 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,742,632.53 7.750000% 12669BPV8 0.673129 6.434511 995.638271
B1 3,885,614.46 7.750000% 12669BPW6 0.673129 6.434511 995.638271
B2 1,942,807.23 7.750000% 12669BPX4 0.673129 6.434511 995.638271
B3 1,456,607.27 7.750000% 12669BPY2 0.673129 6.434511 995.638271
B4 809,004.85 7.750000% 12669BPZ9 0.673129 6.434511 995.638267
B5 972,399.93 7.750000% 12669BQA3 0.673129 6.434511 995.638271
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 309,528,403.73 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 233,812,971.29 59,560,776.93 13,410,474.67 306,784,222.89
Loan count 1295 199 99 1593
Avg loan rate 8.389953% 8.613988% 8.796629% 8.45
Prepay amount 2,139,467.79 394,415.77 634.20 2,534,517.76
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 48,693.81 12,110.80 2,795.67 63,600.27
Sub servicer fees 11,785.01 1,062.42 0.00 12,847.43
Trustee fees 1,770.86 449.96 100.64 2,321.46
Agg advances N/A N/A N/A N/A
Adv this period 36,561.08 10,879.58 1,854.25 49,294.91
--------------------------------------------------------------------------------
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 94.250051% 100.000000% 291,719,337.46
-----------------------------------------------------------------------------
Junior 5.749949% 0.000000% 17,797,034.09
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 26 4,312,909.83
60 to 89 days 4 853,361.97
90 or more 3 472,960.29
Foreclosure 3 603,105.08
Totals: 36 6,242,337.17
--------------------------------------------------------------------------------
<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 4,842,873.80 4,842,873.80
Principal remittance amount 2,744,180.45 2,744,180.45
Interest remittance amount 2,098,693.35 2,098,693.35
