Payment Date: 03/25/00
------------------------------------------------------------
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 40,000,000.00 7.750000% 398,986.01 258,333.33 657,319.34 0.00 0.00
A2 162,200,000.00 7.750000% 1,500,947.38 1,047,541.67 2,548,489.05 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 3,250,000.00 0.000000% 4,397.99 0.00 4,397.99 0.00 0.00
X 244,745,381.77 0.621000% 0.00 126,655.74 126,655.74 0.00 0.00
Residual AR 100.00 7.750000% 100.00 0.65 100.65 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,775,000.00 7.750000% 3,682.98 56,671.88 60,354.86 0.00 0.00
B1 3,900,000.00 7.750000% 1,636.88 25,187.50 26,824.38 0.00 0.00
B2 1,950,000.00 7.750000% 818.44 12,593.75 13,412.19 0.00 0.00
B3 1,462,000.00 7.750000% 613.62 9,442.08 10,055.70 0.00 0.00
B4 812,000.00 7.750000% 340.81 5,244.17 5,584.98 0.00 0.00
B5 976,000.00 7.750000% 409.64 6,303.33 6,712.97 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 325,000,000.00 - 1,911,933.75 2,203,116.16 4,115,049.91 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 39,601,013.99 0.00
A2 160,699,052.62 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 3,245,602.01 0.00
X 246,603,788.63 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,771,317.02 0.00
B1 3,898,363.12 0.00
B2 1,949,181.56 0.00
B3 1,461,386.38 0.00
B4 811,659.19 0.00
B5 975,590.36 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 323,088,066.25 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 03/25/00
------------------------------------------------------------
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 40,000,000.00 7.750000% 12669BPM8 9.974650 6.458333 990.025350
A2 162,200,000.00 7.750000% 12669BPN6 9.253683 6.458333 990.746317
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 3,250,000.00 0.000000% 12669BPS5 1.353228 0.000000 998.646772
X 244,745,381.77 0.621000% 12669BPT3 0.000000 0.517500 1,007.593225
Residual AR 100.00 7.750000% 12669BPU0 1,000.000000 6.500000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,775,000.00 7.750000% 12669BPV8 0.419713 6.458334 999.580287
B1 3,900,000.00 7.750000% 12669BPW6 0.419713 6.458333 999.580287
B2 1,950,000.00 7.750000% 12669BPX4 0.419713 6.458333 999.580287
B3 1,462,000.00 7.750000% 12669BPY2 0.419713 6.458331 999.580287
B4 812,000.00 7.750000% 12669BPZ9 0.419717 6.458337 999.580283
B5 976,000.00 7.750000% 12669BQA3 0.419713 6.458330 999.580287
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 325,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 245,288,736.90 63,859,732.66 13,860,808.51 323,009,278.07
Loan count 1334 209 103 1646
Avg loan rate 8.407537% 8.656132% 8.662418% 8.47
Prepay amount 1,796,127.19 -22,895.91 0.00 1,773,231.28
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 51,503.50 13,300.75 0.00 64,804.25
Sub servicer fees 12,255.32 1,283.66 0.00 13,538.98
Trustee fees 1,854.13 478.83 0.00 2,332.95
Agg advances N/A N/A N/A N/A
Adv this period 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
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 94.502182% 100.000000% 307,125,000.00
-----------------------------------------------------------------------------
Junior 5.497818% 0.000000% 17,867,497.63
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 5 490,220.11
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 5 490,220.11
--------------------------------------------------------------------------------
<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 4,115,049.91 4,115,049.91
Principal remittance amount 1,911,933.75 1,911,933.75
Interest remittance amount 2,203,116.16 2,203,116.16
