Payment Date: 04/25/00
------------------------------------------------------------
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 39,601,013.99 7.750000% 414,887.31 255,756.55 670,643.86 0.00 0.00
A2 160,699,052.62 7.750000% 1,560,766.56 1,037,848.05 2,598,614.61 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 3,245,602.01 0.000000% 342,814.12 0.00 342,814.12 0.00 0.00
X 246,603,788.63 0.631092% 0.00 129,691.43 129,691.43 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,771,317.02 7.750000% 0.00 56,648.09 56,648.09 0.00 0.00
B1 3,898,363.12 7.750000% 0.00 25,176.93 25,176.93 0.00 0.00
B2 1,949,181.56 7.750000% 0.00 12,588.46 12,588.46 0.00 0.00
B3 1,461,386.38 7.750000% 0.00 9,438.12 9,438.12 0.00 0.00
B4 811,659.19 7.750000% 0.00 5,241.97 5,241.97 0.00 0.00
B5 975,590.36 7.750000% 0.00 6,300.69 6,300.69 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 323,088,066.25 - 2,318,467.99 2,193,832.35 4,512,300.34 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 39,186,126.68 0.00
A2 159,138,286.06 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,902,787.89 0.00
X 244,653,294.36 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 - - 320,769,598.26 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 04/25/00
------------------------------------------------------------
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 39,601,013.99 7.750000% 12669BPM8 10.372183 6.393914 979.653167
A2 160,699,052.62 7.750000% 12669BPN6 9.622482 6.398570 981.123835
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 3,245,602.01 0.000000% 12669BPS5 105.481268 0.000000 893.165505
X 246,603,788.63 0.631092% 12669BPT3 0.000000 0.529903 999.623742
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,771,317.02 7.750000% 12669BPV8 0.000000 6.455623 999.580287
B1 3,898,363.12 7.750000% 12669BPW6 0.000000 6.455623 999.580287
B2 1,949,181.56 7.750000% 12669BPX4 0.000000 6.455623 999.580287
B3 1,461,386.38 7.750000% 12669BPY2 0.000000 6.455623 999.580287
B4 811,659.19 7.750000% 12669BPZ9 0.000000 6.455623 999.580283
B5 975,590.36 7.750000% 12669BQA3 0.000000 6.455623 999.580287
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 323,088,066.25 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 243,789,477.03 63,233,430.42 13,746,690.82 320,769,598.27
Loan count 1329 209 103 1641
Avg loan rate 8.403078% 8.656273% 7.972891% 8.43
Prepay amount 1,340,466.85 587,502.86 99,639.74 2,027,609.45
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 50,990.86 12,749.27 2,886.15 66,626.28
Sub servicer fees 12,087.95 1,283.66 0.00 13,371.61
Trustee fees 1,839.67 478.95 103.90 2,422.51
Agg advances N/A N/A N/A N/A
Adv this period 10,891.71 0.00 0.00 10,891.71
--------------------------------------------------------------------------------
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 94.469775% 100.000000% 305,220,568.62
-----------------------------------------------------------------------------
Junior 5.530225% 0.000000% 17,867,497.63
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 8 1,405,910.92
60 to 89 days 1 58,323.34
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 9 1,464,234.26
--------------------------------------------------------------------------------
<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 4,512,300.34 4,512,300.34
Principal remittance amount 2,318,467.99 2,318,467.99
Interest remittance amount 2,193,832.35 2,193,832.35
