Payment Date: 07/25/00
------------------------------------------------------------
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 38,552,955.31 7.750000% 408,410.40 248,987.84 657,398.23 0.00 0.00
A2 156,756,355.68 7.750000% 1,536,401.01 1,012,384.80 2,548,785.81 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 2,884,897.51 0.000000% 3,633.02 0.00 3,633.02 0.00 0.00
X 241,904,969.01 0.622713% 0.00 125,646.95 125,646.95 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,759,984.77 7.750000% 5,720.72 56,574.90 62,295.62 0.00 0.00
B1 3,893,326.56 7.750000% 2,542.54 25,144.40 27,686.94 0.00 0.00
B2 1,946,663.28 7.750000% 1,271.27 12,572.20 13,843.47 0.00 0.00
B3 1,459,498.32 7.750000% 953.13 9,425.93 10,379.05 0.00 0.00
B4 810,610.55 7.750000% 529.37 5,235.19 5,764.56 0.00 0.00
B5 974,329.93 7.750000% 636.29 6,292.55 6,928.83 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 317,713,521.91 - 1,960,097.75 2,157,406.82 4,117,504.57 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 38,144,544.91 0.00
A2 155,219,954.67 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,881,264.49 0.00
X 240,131,471.70 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,754,264.05 0.00
B1 3,890,784.02 0.00
B2 1,945,392.01 0.00
B3 1,458,545.19 0.00
B4 810,081.18 0.00
B5 973,693.64 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 315,753,424.16 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 07/25/00
------------------------------------------------------------
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 38,552,955.31 7.750000% 12669BPM8 10.210260 6.224696 953.613623
A2 156,756,355.68 7.750000% 12669BPN6 9.472263 6.241583 956.966428
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 2,884,897.51 0.000000% 12669BPS5 1.117854 0.000000 886.542919
X 241,904,969.01 0.622713% 12669BPT3 0.000000 0.513378 981.148122
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,759,984.77 7.750000% 12669BPV8 0.651934 6.447282 997.636928
B1 3,893,326.56 7.750000% 12669BPW6 0.651934 6.447282 997.636928
B2 1,946,663.28 7.750000% 12669BPX4 0.651934 6.447282 997.636928
B3 1,459,498.32 7.750000% 12669BPY2 0.651934 6.447282 997.636928
B4 810,610.55 7.750000% 12669BPZ9 0.651934 6.447282 997.636924
B5 974,329.93 7.750000% 12669BQA3 0.651934 6.447282 997.636928
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 317,713,521.91 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 239,484,596.40 62,638,326.32 13,630,501.20 315,753,423.92
Loan count 1312 207 102 1621
Avg loan rate 8.393981% 8.651308% 8.799419% 8.46
Prepay amount 1,207,306.54 457,271.87 87,480.18 1,752,058.59
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 49,419.93 12,109.70 2,757.77 64,287.40
Sub servicer fees 11,923.16 1,281.65 0.00 13,204.81
Trustee fees 1,806.39 473.51 102.95 2,382.85
Agg advances N/A N/A N/A N/A
Adv this period 17,908.57 7,122.33 776.55 25,807.45
--------------------------------------------------------------------------------
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 94.386951% 100.000000% 299,869,108.50
-----------------------------------------------------------------------------
Junior 5.613049% 0.000000% 17,832,760.09
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 16 2,598,957.24
60 to 89 days 3 671,735.95
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 19 3,270,693.19
--------------------------------------------------------------------------------
<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 4,117,504.57 4,117,504.57
Principal remittance amount 1,960,097.75 1,960,097.75
Interest remittance amount 2,157,406.82 2,157,406.82
