Payment Date: 06/25/00
------------------------------------------------------------
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 38,951,387.42 7.750000% 398,432.11 251,561.04 649,993.15 0.00 0.00
A2 158,255,219.32 7.750000% 1,498,863.64 1,022,064.96 2,520,928.60 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 2,888,960.00 0.000000% 4,062.49 0.00 4,062.49 0.00 0.00
X 243,708,729.81 0.626662% 0.00 127,269.20 127,269.20 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,765,648.84 7.750000% 5,664.08 56,611.48 62,275.56 0.00 0.00
B1 3,895,843.93 7.750000% 2,517.37 25,160.66 27,678.03 0.00 0.00
B2 1,947,921.97 7.750000% 1,258.68 12,580.33 13,839.01 0.00 0.00
B3 1,460,442.01 7.750000% 943.69 9,432.02 10,375.71 0.00 0.00
B4 811,134.68 7.750000% 524.13 5,238.58 5,762.71 0.00 0.00
B5 974,959.92 7.750000% 629.99 6,296.62 6,926.60 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 319,626,418.09 - 1,912,896.18 2,171,356.95 4,084,253.13 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 38,552,955.31 0.00
A2 156,756,355.68 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,884,897.51 0.00
X 241,904,969.01 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,759,984.77 0.00
B1 3,893,326.56 0.00
B2 1,946,663.28 0.00
B3 1,459,498.32 0.00
B4 810,610.55 0.00
B5 974,329.93 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 317,713,521.91 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 38,951,387.42 7.750000% 12669BPM8 9.960803 6.289026 963.823883
A2 158,255,219.32 7.750000% 12669BPN6 9.240836 6.301264 966.438691
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 2,888,960.00 0.000000% 12669BPS5 1.249997 0.000000 887.660772
X 243,708,729.81 0.626662% 12669BPT3 0.000000 0.520007 988.394417
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,765,648.84 7.750000% 12669BPV8 0.645479 6.451451 998.288862
B1 3,895,843.93 7.750000% 12669BPW6 0.645479 6.451451 998.288862
B2 1,947,921.97 7.750000% 12669BPX4 0.645479 6.451451 998.288862
B3 1,460,442.01 7.750000% 12669BPY2 0.645479 6.451451 998.288862
B4 811,134.68 7.750000% 12669BPZ9 0.645479 6.451451 998.288858
B5 974,959.92 7.750000% 12669BQA3 0.645479 6.451451 998.288862
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 319,626,418.09 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 240,852,440.50 63,135,077.09 13,726,004.20 317,713,521.79
Loan count 1319 207 102 1628
Avg loan rate 8.399091% 8.651087% 8.799385% 8.47
Prepay amount 1,693,293.12 10,942.86 1,579.43 1,705,815.41
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 48,284.57 13,163.62 2,861.58 64,309.77
Sub servicer fees 11,975.79 1,282.33 0.00 13,258.12
Trustee fees 1,820.29 473.89 103.02 2,397.20
Agg advances N/A N/A N/A N/A
Adv this period 27,763.59 3,389.73 776.55 31,929.87
--------------------------------------------------------------------------------
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 94.416902% 100.000000% 301,770,466.74
-----------------------------------------------------------------------------
Junior 5.583098% 0.000000% 17,844,413.41
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 18 3,608,714.67
60 to 89 days 2 353,630.40
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 20 3,962,345.07
--------------------------------------------------------------------------------
<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 4,084,253.13 4,084,253.13
Principal remittance amount 1,912,896.18 1,912,896.18
Interest remittance amount 2,171,356.95 2,171,356.95
