Payment Date: 12/25/00
------------------------------------------------------------
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 35,513,183.60 7.750000% 783,585.38 229,355.98 1,012,941.35 0.00 0.00
A2 145,321,024.00 7.750000% 2,947,773.56 938,531.61 3,886,305.17 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 2,757,046.04 0.000000% 23,514.69 0.00 23,514.69 0.00 0.00
X 229,816,477.23 0.609006% 0.00 116,633.07 116,633.07 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.13 0.13 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,730,762.60 7.750000% 6,005.91 56,386.18 62,392.08 0.00 0.00
B1 3,880,338.93 7.750000% 2,669.29 25,060.52 27,729.81 0.00 0.00
B2 1,940,169.47 7.750000% 1,334.65 12,530.26 13,864.91 0.00 0.00
B3 1,454,629.62 7.750000% 1,000.64 9,394.48 10,395.13 0.00 0.00
B4 807,906.46 7.750000% 555.76 5,217.73 5,773.49 0.00 0.00
B5 971,079.69 7.750000% 668.01 6,271.56 6,939.56 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 303,051,040.40 - 3,767,107.88 2,054,523.58 5,821,631.46 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 34,729,598.22 0.00
A2 142,373,250.44 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,733,531.35 0.00
X 226,306,829.23 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,724,756.69 0.00
B1 3,877,669.64 0.00
B2 1,938,834.82 0.00
B3 1,453,628.98 0.00
B4 807,350.70 0.00
B5 970,411.68 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 299,283,932.52 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 35,513,183.60 7.750000% 12669BPM8 19.589634 5.733899 868.239956
A2 145,321,024.00 7.750000% 12669BPN6 18.173696 5.786261 877.763566
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 2,757,046.04 0.000000% 12669BPS5 7.235289 0.000000 841.086569
X 229,816,477.23 0.609006% 12669BPT3 0.000000 0.476549 924.662307
Residual AR 0.00 7.750000% 12669BPU0 0.000000 1.307147 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,730,762.60 7.750000% 12669BPV8 0.684434 6.425775 994.274266
B1 3,880,338.93 7.750000% 12669BPW6 0.684434 6.425775 994.274266
B2 1,940,169.47 7.750000% 12669BPX4 0.684434 6.425775 994.274266
B3 1,454,629.62 7.750000% 12669BPY2 0.684434 6.425775 994.274266
B4 807,906.46 7.750000% 12669BPZ9 0.684434 6.425775 994.274262
B5 971,079.69 7.750000% 12669BQA3 0.684434 6.425775 994.274266
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 303,051,040.40 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 228,088,987.80 58,203,025.15 12,991,919.18 299,283,932.13
Loan count 1277 196 97 1570
Avg loan rate 8.388828% 8.606389% 8.836717% 8.45
Prepay amount 2,857,400.98 700,123.82 585.35 3,558,110.15
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 47,591.89 11,087.93 2,708.42 61,388.24
Sub servicer fees 11,770.82 863.36 0.00 12,634.18
Trustee fees 1,733.31 442.07 97.50 2,272.88
Agg advances N/A N/A N/A N/A
Adv this period 48,274.98 13,228.46 0.00 61,503.44
--------------------------------------------------------------------------------
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 94.135189% 100.000000% 285,266,153.63
-----------------------------------------------------------------------------
Junior 5.864811% 0.000000% 17,772,652.51
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 33 5,331,019.57
60 to 89 days 5 548,089.31
90 or more 4 303,009.05
Foreclosure 4 1,425,952.11
Totals: 46 7,608,070.04
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 99,079.00
Current Total Outstanding Number of Loans: 1
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 5,821,631.46 5,821,631.46
Principal remittance amount 3,767,107.88 3,767,107.88
Interest remittance amount 2,054,523.58 2,054,523.58
