Payment Date: 05/25/00
------------------------------------------------------------
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 39,186,126.68 7.750000% 234,739.26 253,077.07 487,816.33 0.00 0.00
A2 159,138,286.06 7.750000% 883,066.74 1,027,768.10 1,910,834.83 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 2,902,787.89 0.000000% 13,827.89 0.00 13,827.89 0.00 0.00
X 244,653,294.36 0.628044% 0.00 128,044.23 128,044.23 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.07 0.07 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,771,317.02 7.750000% 5,668.18 56,648.09 62,316.26 0.00 0.00
B1 3,898,363.12 7.750000% 2,519.19 25,176.93 27,696.12 0.00 0.00
B2 1,949,181.56 7.750000% 1,259.59 12,588.46 13,848.06 0.00 0.00
B3 1,461,386.38 7.750000% 944.37 9,438.12 10,382.49 0.00 0.00
B4 811,659.19 7.750000% 524.51 5,241.97 5,766.47 0.00 0.00
B5 975,590.36 7.750000% 630.44 6,300.69 6,931.13 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 320,769,598.26 - 1,143,180.17 2,179,425.78 3,322,605.95 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 38,951,387.42 0.00
A2 158,255,219.32 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,888,960.00 0.00
X 243,708,729.81 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,765,648.84 0.00
B1 3,895,843.93 0.00
B2 1,947,921.97 0.00
B3 1,460,442.01 0.00
B4 811,134.68 0.00
B5 974,959.92 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 319,626,418.09 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
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 39,186,126.68 7.750000% 12669BPM8 5.868481 6.326927 973.784686
A2 159,138,286.06 7.750000% 12669BPN6 5.444308 6.336425 975.679527
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 2,902,787.89 0.000000% 12669BPS5 4.254736 0.000000 888.910769
X 244,653,294.36 0.628044% 12669BPT3 0.000000 0.523173 995.764366
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.701751 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,771,317.02 7.750000% 12669BPV8 0.645946 6.455623 998.934341
B1 3,898,363.12 7.750000% 12669BPW6 0.645946 6.455623 998.934341
B2 1,949,181.56 7.750000% 12669BPX4 0.645946 6.455623 998.934341
B3 1,461,386.38 7.750000% 12669BPY2 0.645946 6.455623 998.934341
B4 811,659.19 7.750000% 12669BPZ9 0.645946 6.455623 998.934337
B5 975,590.36 7.750000% 12669BQA3 0.645946 6.455623 998.934341
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 320,769,598.26 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 42,705,458.49 63,185,369.55 13,735,590.06 319,626,418.10
Loan count 1323 207 102 1632
Avg loan rate 8.401698% 8.650950% 8.799374% 8.47
Prepay amount 923,141.85 9,050.68 3,175.64 935,368.17
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 50,789.47 13,173.63 2,863.89 66,827.00
Sub servicer fees 12,081.07 1,283.00 0.00 13,364.06
Trustee fees 1,828.42 474.25 103.10 2,405.77
Agg advances N/A N/A N/A N/A
Adv this period 33,729.74 0.00 0.00 33,729.74
--------------------------------------------------------------------------------
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 94.433202% 100.000000% 302,902,100.63
-----------------------------------------------------------------------------
Junior 5.566798% 0.000000% 17,855,951.35
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 18 3,864,337.30
60 to 89 days 1 326,242.32
90 or more 1 58,284.62
Foreclosure 0 0.00
Totals: 20 4,248,864.24
--------------------------------------------------------------------------------
<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 3,322,605.95 3,322,605.95
Principal remittance amount 1,143,180.17 1,143,180.17
Interest remittance amount 2,179,425.78 2,179,425.78
